T-O (am): 0.000 (08:59:00)
Last updated: 17:00
Customize
Select columns required and click "Update" to save your preferences
Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
22 Nov 24 | Q3 Sep 24 | 3 | 31 Dec 24 | 189.88 | 2.67 | -7.58 | -4.0% | 0.00 | -3.22 | 6.5% | 26.6% | 215.9% | 162.6% | ||||||||
27 Aug 24 | Q2 Jun 24 | 2 | 31 Dec 24 | 203.06 | 13.92 | 6.54 | 3.2% | 0.00 | 2.79 | 15.1% | 10.7% | 45.6% | 44.1% | ||||||||
28 May 24 | Q1 Mar 24 | 1 | 31 Dec 24 | 176.44 | 18.98 | 12.02 | 6.8% | 0.00 | 5.15 | 41.2% | 40.3% | 27.6% | 13.3% | ||||||||
26 Feb 24 | Q4 Dec 23 | 4 | 31 Dec 23 | 299.93 | 31.22 | 16.61 | 5.5% | 9.00 | 7.11 | 99.9% | 56.7% | 37.2% | 13.4% | ||||||||
23 Nov 23 | Q3 Sep 23 | 3 | 31 Dec 23 | 150.03 | 19.95 | 12.10 | 8.1% | 0.00 | 5.18 | 18.2% | 2.1% | 3.6% | 59.4% | ||||||||
24 Aug 23 | Q2 Jun 23 | 2 | 31 Dec 23 | 183.52 | 19.39 | 11.68 | 6.4% | 0.00 | 5.00 | 45.9% | 21.3% | 10.1% | 28.8% | ||||||||
25 May 23 | Q1 Mar 23 | 1 | 31 Dec 23 | 125.79 | 14.55 | 10.61 | 8.4% | 0.00 | 4.54 | 34.3% | 36.7% | 27.5% | 75.7% | ||||||||
21 Feb 23 | Q4 Dec 22 | 4 | 31 Dec 22 | 191.40 | 30.42 | 14.64 | 7.7% | 4.00 | 6.27 | 30.3% | 0.9% | 92.8% | 20.8% | ||||||||
16 Nov 22 | Q3 Sep 22 | 3 | 31 Dec 22 | 146.94 | 9.41 | 7.59 | 5.2% | 0.00 | 3.25 | 2.9% | 8.4% | 16.3% | 26.9% | ||||||||
25 Aug 22 | Q2 Jun 22 | 2 | 31 Dec 22 | 151.34 | 11.91 | 9.07 | 6.0% | 0.85 | 3.91 | 64.5% | 1.1% | 50.2% | 33.0% | ||||||||
26 May 22 | Q1 Mar 22 | 1 | 31 Dec 22 | 92.03 | 7.73 | 6.04 | 6.6% | 0.00 | 2.70 | 52.4% | 24.6% | 50.2% | 48.9% | ||||||||
25 Feb 22 | Q4 Dec 21 | 4 | 31 Dec 21 | 193.19 | 20.44 | 12.12 | 6.3% | 8.00 | 5.44 | 42.5% | 6.3% | 16.7% | 42.5% | ||||||||
24 Nov 21 | Q3 Sep 21 | 3 | 31 Dec 21 | 135.59 | 15.09 | 10.38 | 7.7% | 0.00 | 4.64 | 11.4% | 4.0% | 23.3% | 152.3% | ||||||||
22 Sep 21 | Q2 Jun 21 | 2 | 31 Dec 21 | 153.11 | 19.24 | 13.55 | 8.8% | 0.00 | 6.05 | 25.4% | 57.1% | 14.5% | 79.0% | ||||||||
25 May 21 | Q1 Mar 21 | 1 | 31 Dec 21 | 122.11 | 12.70 | 11.83 | 9.7% | 0.00 | 5.28 | 32.8% | 15.6% | 43.8% | 0.7% | ||||||||
25 Mar 21 | Q4 Dec 20 | 4 | 31 Dec 20 | 181.79 | 24.22 | 21.06 | 11.6% | 8.00 | 9.40 | 39.4% | 19.6% | 411.6% | 20.6% | ||||||||
24 Nov 20 | Q3 Sep 20 | 3 | 31 Dec 20 | 130.41 | 13.28 | 4.12 | 3.2% | 0.00 | 1.84 | 33.9% | 16.0% | 45.6% | 82.5% | ||||||||
25 Aug 20 | Q2 Jun 20 | 2 | 31 Dec 20 | 97.43 | 11.55 | 7.57 | 7.8% | 0.00 | 3.38 | 32.6% | 51.1% | 36.4% | 54.0% | ||||||||
17 Jun 20 | Q1 Mar 20 | 1 | 31 Dec 20 | 144.63 | 16.06 | 11.91 | 8.2% | 0.00 | 5.32 | 36.1% | 7.3% | 55.1% | 19.4% | ||||||||
26 Feb 20 | Q4 Dec 19 | 4 | 31 Dec 19 | 226.18 | 44.95 | 26.53 | 11.7% | 15.00 | 11.89 | 101.2% | 30.1% | 12.6% | 25.4% | ||||||||
26 Nov 19 | Q3 Sep 19 | 3 | 31 Dec 19 | 112.39 | 30.42 | 23.56 | 21.0% | 0.00 | 10.57 | 43.6% | 31.7% | 43.1% | 21.7% | ||||||||
27 Aug 19 | Q2 Jun 19 | 2 | 31 Dec 19 | 199.31 | 22.39 | 16.47 | 8.3% | 0.00 | 7.43 | 27.8% | 121.8% | 11.5% | 127.1% | ||||||||
28 May 19 | Q1 Mar 19 | 1 | 31 Dec 19 | 156.01 | 18.59 | 14.78 | 9.5% | 0.00 | 6.67 | 10.3% | 52.6% | 30.2% | 168.2% | ||||||||
26 Feb 19 | Q4 Dec 18 | 4 | 31 Dec 18 | 173.85 | 34.97 | 21.16 | 12.2% | 13.50 | 9.56 | 5.7% | 87.0% | 29.6% | 98.0% | ||||||||
27 Nov 18 | Q3 Sep 18 | 3 | 31 Dec 18 | 164.55 | 40.77 | 30.08 | 18.3% | 0.00 | 13.59 | 83.2% | 2.1% | 314.8% | 49.5% | ||||||||
28 Aug 18 | Q2 Jun 18 | 2 | 31 Dec 18 | 89.84 | 10.21 | 7.25 | 8.1% | 0.00 | 3.28 | 12.1% | 40.5% | 31.6% | 62.7% | ||||||||
25 May 18 | Q1 Mar 18 | 1 | 31 Dec 18 | 102.25 | 8.96 | 5.51 | 5.4% | 0.00 | 2.49 | 10.0% | 10.5% | 48.5% | 57.1% | ||||||||
27 Feb 18 | Q4 Dec 17 | 4 | 31 Dec 17 | 92.97 | 18.70 | 10.69 | 11.5% | 13.50 | 4.83 | 44.7% | 32.0% | 46.9% | 46.6% | ||||||||
23 Nov 17 | Q3 Sep 17 | 3 | 31 Dec 17 | 168.15 | 26.75 | 20.13 | 12.0% | 0.00 | 9.09 | 11.3% | 33.0% | 3.5% | 13.1% | ||||||||
24 Aug 17 | Q2 Jun 17 | 2 | 31 Dec 17 | 151.07 | 21.07 | 19.44 | 12.9% | 0.00 | 8.78 | 32.2% | 9.1% | 51.4% | 2.3% | ||||||||
24 May 17 | Q1 Mar 17 | 1 | 31 Dec 17 | 114.30 | 16.75 | 12.84 | 11.2% | 0.00 | 5.80 | 16.4% | 25.3% | 35.9% | 12.9% | ||||||||
27 Feb 17 | Q4 Dec 16 | 4 | 31 Dec 16 | 136.77 | 16.10 | 20.03 | 14.6% | 15.00 | 9.05 | 8.2% | 38.0% | 13.6% | 18.1% | ||||||||
28 Nov 16 | Q3 Sep 16 | 3 | 31 Dec 16 | 126.40 | 18.72 | 23.17 | 18.3% | 0.00 | 10.46 | 23.9% | 37.7% | 16.4% | 25.7% | ||||||||
24 Aug 16 | Q2 Jun 16 | 2 | 31 Dec 16 | 166.16 | 26.46 | 19.90 | 12.0% | 0.00 | 9.03 | 8.6% | 19.9% | 74.9% | 20.0% | ||||||||
27 May 16 | Q1 Mar 16 | 1 | 31 Dec 16 | 152.94 | 18.54 | 11.37 | 7.4% | 0.00 | 5.18 | 30.7% | 20.3% | 53.5% | 49.5% | ||||||||
25 Feb 16 | Q4 Dec 15 | 4 | 31 Dec 15 | 220.78 | 21.25 | 24.45 | 11.1% | 15.00 | 11.14 | 8.9% | 3.8% | 21.6% | 5.0% | ||||||||
25 Nov 15 | Q3 Sep 15 | 3 | 31 Dec 15 | 202.82 | 40.44 | 31.18 | 15.4% | 0.00 | 14.27 | 2.2% | 12.5% | 88.0% | 32.7% | ||||||||
24 Aug 15 | Q2 Jun 15 | 2 | 31 Dec 15 | 207.40 | 26.89 | 16.59 | 8.0% | 0.00 | 7.61 | 8.0% | 16.6% | 26.3% | 37.1% | ||||||||
25 May 15 | Q1 Mar 15 | 1 | 31 Dec 15 | 191.96 | 29.69 | 22.50 | 11.7% | 0.00 | 10.34 | 9.8% | 23.0% | 12.6% | 87.4% | ||||||||
26 Feb 15 | 31/12/14 | 4 | 31/12/14 | 212.72 | 28.49 | 25.73 | 12.1% | 12.00 | 11.84 | 18.0% | 17.3% | 9.5% | 6.6% |
EPS | 11.66 sen |
Trailing PE (Sector Median: 16.7) | 14.6 |
PEG | 14.6 |
Altman Z | 0.9 |
Beaver | 0.031 |
Current Ratio | 1.4 |
Debt-Equity (DE) Ratio | 0.85 |
FCF Yield | 3.89 % |
Revenue QoQ | -6.49 % |
Revenue YoY | 26.56% |
Profit QoQ | -215.94 % |
Profit YoY | -162.61 % |
Profit Margin (Sector Median: 0.7) | 3.17 % |
ROE (ROIC: 6.69) | 6.75 % |
Dividend Per Share (DPS) | 9.0 sen |
Dividend Yield (DY) | 5.26 % |
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
EPS | |
Trailing PE (Sector Median: 16.7) | |
Profit QoQ | |
Profit YoY | |
Profit Margin (Sector Median: 0.7) | |
ROE (ROIC: 6.69) | |
Altman Z |
Discounted Cash Flow (DCF) 5% Growth | |
Discounted Cash Flow (DCF) 10% Growth | |
Relative Valuation |
Graham Formula | |
Graham Number | |
Net Tangible Asset (NTA) | 3.15 | Consistent QR FV |
Forward PE FV Calculator | |
Latest Profit (adjusted) [M] | -7.58 |
Expected Profit (Next QR) [M] | |
Expected Profit (After QR above) [M] | |
Expected Profit (After QR above) [M] | |
Estimated Fair Value |
Growth/Risk Fair Value Calculator | |
Expected growth (%) | |
Estimated downside / risk (%) | |
Estimated New DCF Fair Value |
Contract/Award Contribution Calculator | |
Contract/Award Value (in Million) | |
Estimated Contribution to Stock Price | |
Estimated New DCF Fair Value |
Profit-Based Calculator | |
Expected Profit (M) | |
for Year | |
Estimated New DCF Fair Value |
Revenue-Based Calculator | |
Expected Revenue (M) | |
for Year | |
Estimated New DCF Fair Value |
Market Pricing | |
Expected Profit (M) | 53.55 |
Expected Revenue (M) | 639.06 |
Expected Growth (%) | 10.0 |
ENCIK MAZLAN BIN ABDUL HAMID reduced 86500.0 units announced on 11 Dec 2023 at ~RM1.73
MR MAC NGAN BOON @ MAC YIN BOON added 1880000.0 units announced on 01 Sep 2023 at ~RM1.82
MR MAC NGAN BOON @ MAC YIN BOON added 875600.0 units announced on 12 May 2023 at ~RM1.8
MR MAC NGAN BOON @ MAC YIN BOON added 2321400.0 units announced on 21 Mar 2023 at ~RM1.81
ENCIK MAZLAN BIN ABDUL HAMID reduced 100000.0 units announced on 24 Feb 2023 at ~RM1.79
MR MAC NGAN BOON @ MAC YIN BOON added 3899800.0 units announced on 20 Jan 2023 at ~RM1.65
ENCIK MAZLAN BIN ABDUL HAMID reduced 50000.0 units announced on 19 Jan 2023 at ~RM1.74
ENCIK MAZLAN BIN ABDUL HAMID reduced 50000.0 units announced on 18 Jan 2023 at ~RM1.65
ENCIK MAZLAN BIN ABDUL HAMID reduced 50000.0 units announced on 13 Jan 2023 at ~RM1.72
ENCIK MAZLAN BIN ABDUL HAMID reduced 58000.0 units announced on 22 Dec 2022 at ~RM1.69
MR MAC NGAN BOON @ MAC YIN BOON added 883900.0 units announced on 14 Oct 2022 at ~RM1.57
ENCIK MAZLAN BIN ABDUL HAMID reduced 32000.0 units announced on 25 May 2022 at ~RM3.24
ENCIK MAZLAN BIN ABDUL HAMID reduced 194400.0 units announced on 24 May 2022 at ~RM3.22
ENCIK MAZLAN BIN ABDUL HAMID reduced 96300.0 units announced on 23 May 2022 at ~RM3.25
MR MAC NGAN BOON @ MAC YIN BOON added 433900.0 units announced on 29 Mar 2022 at ~RM2.66
MR MAC NGAN BOON @ MAC YIN BOON added 1199900.0 units announced on 24 Mar 2022 at ~RM2.66
MR MAC NGAN BOON @ MAC YIN BOON added 490000.0 units announced on 21 Mar 2022 at ~RM2.65
MR MAC NGAN BOON @ MAC YIN BOON added 649200.0 units announced on 17 Mar 2022 at ~RM2.61
MR MAC NGAN BOON @ MAC YIN BOON added 479400.0 units announced on 15 Mar 2022 at ~RM2.57
MR MAC NGAN BOON @ MAC YIN BOON added 876700.0 units announced on 10 Mar 2022 at ~RM2.57
MR MAC NGAN BOON @ MAC YIN BOON added 242200.0 units announced on 03 Mar 2022 at ~RM2.56
MR MAC NGAN BOON @ MAC YIN BOON added 41000.0 units announced on 25 Feb 2022 at ~RM2.56
MR MAC NGAN BOON @ MAC YIN BOON added 78000.0 units announced on 24 Feb 2022 at ~RM2.59
MR MAC NGAN BOON @ MAC YIN BOON added 196900.0 units announced on 22 Feb 2022 at ~RM2.51
MR MAC NGAN BOON @ MAC YIN BOON added 529400.0 units announced on 21 Feb 2022 at ~RM2.5
MR MAC NGAN BOON @ MAC YIN BOON added 330500.0 units announced on 16 Feb 2022 at ~RM2.49
MR MAC NGAN BOON @ MAC YIN BOON added 312300.0 units announced on 15 Feb 2022 at ~RM2.48
MR MAC NGAN BOON @ MAC YIN BOON added 99000.0 units announced on 14 Feb 2022 at ~RM2.46
MR MAC NGAN BOON @ MAC YIN BOON added 956900.0 units announced on 10 Feb 2022 at ~RM2.44
MR MAC NGAN BOON @ MAC YIN BOON added 72600.0 units announced on 28 Dec 2021 at ~RM2.39
MR MAC NGAN BOON @ MAC YIN BOON added 1721700.0 units announced on 23 Dec 2021 at ~RM2.33
MR MAC NGAN BOON @ MAC YIN BOON added 797700.0 units announced on 20 Dec 2021 at ~RM2.33
ENCIK MAZLAN BIN ABDUL HAMID reduced 48000.0 units announced on 17 Dec 2021 at ~RM2.34
Market Cap: 404 M.
Market Cap Class: Small caps
Number of Shares: 236 M.
Adjusted Float: 40.4%.
Stock highly correlated with
PRESTAR (92%)
BDB (90%)
CONSUMER (90%)
BPPLAS (87%)
Favelle Favco Berhad, through its subsidiaries, is engaged in the design, manufacture, supply, service, trading, and rental of cranes. Its products include tower cranes, such as hammerhead cranes and luffing cranes, offshore cranes consisting of rope luffing and ram luffing series, crawler cranes, which comprise telescopic booms and lattice booms; and wharf cranes that include level luffing bulk handling cranes. Favelle Favco offers its products in Malaysia, Singapore, the United States, Australia, and Denmark. The company was incorporated in 1992. It was formerly known as Maxi Impact Sdn Bhd and changed its name to Favelle Favco Cranes Holdings Sdn Bhd in 1995. Further, it changed its name to Favelle Favco Sdn Bhd on June 17, 2004, and to Favelle Favco Berhad on June 24, 2004. The company is headquartered in Klang, Malaysia. Favelle Favco Berhad is a subsidiary of Muhibbah Engineering (M) Bhd.
Sectors: Industrial Products, Industrial Engineering, Industrial Products & Services
Code: 7229
Website: http://www.favellefavco.com/
Related Links: Bursa | Annual Report | Announcement
No warrants listed
Updated on 29-Mar-2023
Shareholder | % | Value (M) |
---|---|---|
Muhibbah Engineering (M) Bhd | 64.48% | 260.53 |
Mac Ngan Boon @ Mac Yin Boon | 4.64% | 18.76 |
Mac Chung Hui | 1.75% | 7.06 |
Employees Provident Fund Board | 1.53% | 6.2 |
Harmony Effective Sdn Bhd | 1.22% | 4.93 |
Encik Mazlan Bin Abdul Hamid | 1.14% | 4.59 |
Lee Poh Kwee | 1.13% | 4.56 |
Mazlan bin Abdul Hamid | 1.08% | 4.36 |
Noriyati binti Hassan | 1.02% | 4.11 |
Teo Chang Hock | 0.88% | 3.54 |
Neoh Choo Ee & Company Sdn Bhd | 0.86% | 3.46 |
Ooi Sen Eng | 0.58% | 2.35 |
Aminah binti Mohd Taib | 0.41% | 1.65 |
OREC Engineering Holdings Pty Ltd | 0.39% | 1.56 |
JcbNext Berhad | 0.34% | 1.39 |
DBS Bank | 0.34% | 1.39 |
Liew Yoon Yee | 0.31% | 1.24 |
Teoh Yong Churn | 0.31% | 1.24 |
Chew Keng Siew | 0.3% | 1.21 |
Mac Chung Jin | 0.26% | 1.04 |
Lee Lin Tuan | 0.25% | 1.01 |
Yoong Kah Yin | 0.24% | 0.96 |
Hung Yew Loong | 0.21% | 0.86 |
Shenandoah Chong Shin Kwek | 0.2% | 0.81 |