FAVELLE FAVCO BHD

KLSE (MYR): FAVCO (7229)

You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!

Last Price

1.71

Today's Change

+0.01 (0.59%)

Day's Change

1.71 - 1.73

Trading Volume

14,300

Financial

Show?
Last 10 FY Result
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 759,174 869,309 759,280 581,712 603,985 554,252 693,881 530,494 526,484 582,273 792,431 797,895 -0.54%
PBT 47,433 66,795 85,110 59,470 67,476 65,118 116,344 94,915 83,277 79,782 118,274 101,338 -1.91%
Tax -23,544 -27,584 -23,911 -17,669 -15,144 -14,725 -27,745 -25,527 -19,288 -7,742 -24,408 -17,326 3.64%
NP 23,889 39,211 61,199 41,801 52,332 50,393 88,599 69,388 63,989 72,040 93,866 84,012 -3.45%
-
NP to SH 14,640 27,586 51,001 37,339 47,877 44,650 81,335 64,010 63,089 74,649 94,706 87,618 -5.83%
-
Tax Rate 49.64% 41.30% 28.09% 29.71% 22.44% 22.61% 23.85% 26.89% 23.16% 9.70% 20.64% 17.10% -
Total Cost 735,285 830,098 698,081 539,911 551,653 503,859 605,282 461,106 462,495 510,233 698,565 713,883 -0.24%
-
Net Worth 740,262 740,262 766,227 707,711 761,911 738,985 712,097 659,751 628,756 589,085 545,541 455,916 5.93%
Dividend
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - 21,024 21,024 207,875 17,822 17,914 33,484 29,888 29,888 33,094 32,732 25,928 -2.30%
Div Payout % - 76.21% 41.22% 556.72% 37.23% 40.12% 41.17% 46.69% 47.37% 44.33% 34.56% 29.59% -
Equity
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 740,262 740,262 766,227 707,711 761,911 738,985 712,097 659,751 628,756 589,085 545,541 455,916 5.93%
NOSH 236,548 236,548 234,954 234,912 223,900 223,944 223,866 221,402 221,402 220,631 218,216 216,073 0.93%
Ratio Analysis
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 3.15% 4.51% 8.06% 7.19% 8.66% 9.09% 12.77% 13.08% 12.15% 12.37% 11.85% 10.53% -
ROE 1.98% 3.73% 6.66% 5.28% 6.28% 6.04% 11.42% 9.70% 10.03% 12.67% 17.36% 19.22% -
Per Share
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 323.05 369.91 325.03 249.05 271.11 247.51 310.84 239.62 237.81 263.91 363.14 369.27 -1.40%
EPS 6.25 11.74 21.83 16.18 21.41 19.94 36.58 28.91 28.50 33.83 43.40 40.55 -6.64%
DPS 0.00 9.00 9.00 89.00 8.00 8.00 15.00 13.50 13.50 15.00 15.00 12.00 -3.14%
NAPS 3.15 3.15 3.28 3.03 3.42 3.30 3.19 2.98 2.84 2.67 2.50 2.11 5.02%
Adjusted Per Share Value based on latest NOSH - 236,548
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 320.91 367.46 320.95 245.89 255.31 234.28 293.31 224.24 222.55 246.13 334.96 337.27 -0.54%
EPS 6.19 11.66 21.56 15.78 20.24 18.87 34.38 27.06 26.67 31.55 40.03 37.04 -5.83%
DPS 0.00 8.89 8.89 87.87 7.53 7.57 14.15 12.63 12.63 13.99 13.84 10.96 -2.29%
NAPS 3.1291 3.1291 3.2389 2.9915 3.2206 3.1237 3.0101 2.7888 2.6578 2.4901 2.306 1.9272 5.93%
Price Multiplier on Financial Quarter End Date
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 30/09/24 30/09/24 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 1.86 1.86 1.78 1.72 2.41 2.19 2.73 2.30 2.73 2.38 2.74 2.75 -
P/RPS 0.58 0.50 0.55 0.69 0.89 0.88 0.88 0.96 1.15 0.90 0.75 0.74 -3.24%
P/EPS 29.86 15.85 8.15 10.76 11.21 10.98 7.49 7.96 9.58 7.03 6.31 6.78 2.06%
EY 3.35 6.31 12.27 9.29 8.92 9.10 13.35 12.57 10.44 14.22 15.84 14.75 -2.02%
DY 0.00 4.84 5.06 51.74 3.32 3.65 5.49 5.87 4.95 6.30 5.47 4.36 1.66%
P/NAPS 0.59 0.59 0.54 0.57 0.70 0.66 0.86 0.77 0.96 0.89 1.10 1.30 -9.29%
Price Multiplier on Announcement Date
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 22/11/24 22/11/24 26/02/24 21/02/23 25/02/22 25/03/21 26/02/20 26/02/19 27/02/18 27/02/17 25/02/16 26/02/15 -
Price 1.83 1.83 1.94 1.77 2.66 2.31 2.63 2.65 2.62 2.68 2.87 3.11 -
P/RPS 0.57 0.49 0.60 0.71 0.98 0.93 0.85 1.11 1.10 1.02 0.79 0.84 -3.66%
P/EPS 29.38 15.59 8.89 11.07 12.38 11.59 7.22 9.17 9.19 7.92 6.61 7.67 1.65%
EY 3.40 6.41 11.25 9.03 8.08 8.63 13.85 10.91 10.88 12.62 15.12 13.04 -1.62%
DY 0.00 4.92 4.64 50.28 3.01 3.46 5.70 5.09 5.15 5.60 5.23 3.86 2.06%
P/NAPS 0.58 0.58 0.59 0.58 0.78 0.70 0.82 0.89 0.92 1.00 1.15 1.47 -9.64%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
6 people like this. Showing 50 of 1,154 comments

snowball2000

Why did the director keep on selling?

2022-05-26 09:58

speakup

director sell to give u chance buy mah

2022-05-26 11:02

TraderBilis

0.85 + upcoming maybe 0.08..0.93 sen still yummy..

2022-05-26 11:17

NewbieStockTrader

@investortrader88 GG lo.. today down again..

2022-05-26 14:38

shichini72

buy

2022-05-26 15:55

charonflytea

Let every panic first, then only slowly sapu

2022-05-26 16:21

snowball2000

When Director is selling / buying with insider information, Bursua/SC should scrutinise the transactions!!!

2022-05-27 09:53

snowball2000

Especially during closed periods...

2022-05-27 09:54

speakup

already told u all last time sell son Favco swap to mother Muhibbah cos all the Favco cash transferred to Muhibbah

2022-05-27 09:59

snowball2000

As a matter of fact, I sold all... ;p

2022-05-27 10:05

snowball2000

Between 3.25 - 3.30, phew...

2022-05-27 10:06

speakup

smart move!

2022-05-27 10:07

snowball2000

sama sama...

2022-05-27 10:07

henry888

Hi hi, cannot trap me, i already know before ex date and sold before ex date as the chart with flat top depicts operator not going to push (as i entered second time at above rm3.20) and also afraid majority shareholders would sell and let you no chance to escape since Muhibbah need fund (opinion).

2022-05-27 10:09

speakup

based on my past experience, when a common owner move money from company X to company Y, means he is shifting attention from X to Y. The smart move is Sell X swap to Buy Y.

in this case, X is Favco, Y is Muhibbah.

2022-05-27 10:10

henry888

But you need to know why Muhibbah need fund ??? Is Muhibbah doing any job of Sapura energy since in trouble???

2022-05-27 10:16

snowball2000

Scary remarks...

2022-05-27 11:53

NatsukoMishima

@snowball2000

110 posts

Posted by snowball2000 > 3 hours ago | Report Abuse

When Director is selling / buying with insider information, Bursua/SC should scrutinise the transactions!!!
________
Fake account like serb also not a big deal , what more u want expect our sleeping beauty !

2022-05-27 13:11

NatsukoMishima

Like cantonese people always says " where got such huge toad waiting for catching on the street " ?? Use your brain to think twice before staying in VIP room permanently !

2022-05-27 13:11

snowball2000

Considering serb and other irregularities in the market, this starts to feel like a SCAM.... :(((

2022-05-27 17:01

sasword

Post removed.Why?

2022-06-15 16:30

speakup

favco drop so much cos all it's cash has been taken out from company

2022-06-20 16:03

speakup

recession coming, favco is very very vulnerable because it has net cash 0! all already taken out

2022-06-20 16:04

snowball2000

Ex-dividend price should have been 2.40 (3.25 - 0.85)... It drops non-stop since going ex-div, really scary......

2022-06-21 12:19

ming

another 8 cents dividend~

but no sound no gas here

2022-06-23 15:55

AlfI3

Is a "game over" case

2022-07-02 07:36

snowball2000

Confirmation of direction by end Aug 2022 with next quarterly announcement...

2022-07-04 10:40

TraderBilis

Buy2

2022-07-25 19:07

Johnmajor

SC and Bursa should investigate

2022-07-26 10:31

snowball2000

FF gg...

2022-07-28 10:03

snowball2000

QR is better than my expectation... However, cash position turned from +182mil to -37mil. Interest income will go down while interest expense is expected to rise...

2022-08-26 12:35

snowball2000

There may be impact on the company's ability to take on big project as well...

2022-08-26 12:35

ming

awating Europe wind farm contracts~

2022-09-27 15:49

ming

Prospect tone dah change~

2023-05-25 18:48

nassay84

AGM today...Any good news?

2023-06-26 12:44

Tanleechoo

👍

2023-11-03 11:33

Tanleechoo

Latest QR Any time ..

2023-11-21 10:05

Tanleechoo

Look like not many contracts they win this year ?

2023-12-20 13:15

Tanleechoo

💤 sleeping again
😴

2023-12-21 15:10

ming

Net profit 21mil include impairment.

If exclude all the one off items, core net profit should be 41m !!!

2024-02-26 19:09

ValueMaker

U.s imposed 25% tariff on China made crane~ good for Favco.

Ship-to-Shore Cranes

The tariff rate on ship-to-shore cranes will increase from 0% to 25% in 2024.

2024-05-15 09:31

Jack737

Final dividend 9 cent waiting for AGM approval . Expecting to be paid in SEP.

2024-06-08 07:52

DickyMe

RM 1.70 coming soon!

2024-06-14 15:44

ming


FAVCO 24Q3 result:
If exclude the one off items (eg: forex, allowances, derivatives & etc), core PBT stood as:

24Q3: 27.231m
24Q2: 14.863m
24Q1: 14.686m

23Q4: 50.988m
23Q3: 22.040m
23Q2: 7.088m
23Q1: 9.994m


Forex loss of RM 27m in Q3 due to rapid strengthening of MYR.

Good thing is bulk of this still remain unrealised loss as yet to convert back to Ringgit.

Ringgit start weaken significantly since early Q4

1 month ago

ming

Q4 will much better as profit should add back the unrealize forex part follow with the weaken of Ringgit

4 weeks ago

speakup

Ini kalilah dah jadi Lain Kalilah

4 weeks ago

ValueMaker

Favco result Ok la~ 9 months tax paid around 17.6m

Base on 30% tax rate, the actual earning before tax should around 58.9m~ close with reported PBT 35.6m + forex loss of 24.8m

Unrealised loss eh~ Next quarter will add back!

4 weeks ago

ValueMaker

FAVCO’s result Comparison between 9m24 vs 9m23:

Revenue: 569.4m vs 459.4m (+24%)
PBT: 35.6m vs 53.9m (-34%)
Core PBT: 56.8m vs 39.1m (+45%)
Tax pay: 17.7m vs 14.0m (+26%)

**core PBT refer to PBT exclude all one off items

Improving or terbalik? Clearly for judge !!!

4 weeks ago

Post a Comment