FAVCO | FAVELLE FAVCO BHD

8 8
2.23 (2.29%)

T-O (am): 2.20 (08:59:00)
Last updated: 17:00

Fundamental
Technical
Total Score

FAVCO | FAVELLE FAVCO BHD

iSaham Fundamental Trend

FCON: | Sharpe Ratio: | LTS:


Quarter Reports

Chart:

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)
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%

Historical Dividends

Financial Ratios

EPS 22.26 sen
Trailing PE (Sector Median: 17.8) 10.0
PEG 10.0
Altman Z 0.9
Beaver 0.031
Current Ratio 1.4
Debt-Equity (DE) Ratio 0.85
FCF Yield 3.0 %
Revenue QoQ -41.17 %
Revenue YoY 40.26%
Profit QoQ -27.6 %
Profit YoY 13.31 %
Profit Margin (Sector Median: 0.4) 6.47 %
ROE (ROIC: 6.69) 6.75 %
Dividend Per Share (DPS) 9.0 sen
Dividend Yield (DY) 4.04 %

Adjusted Financial Ratios

Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports

EPS
Trailing PE (Sector Median: 17.8)
Profit QoQ
Profit YoY
Profit Margin (Sector Median: 0.4)
ROE (ROIC: 6.69)
Altman Z

Fair Value

Weighted Average Fair Value:

Discounted Cash Flow (DCF) 5% Growth
Discounted Cash Flow (DCF) 10% Growth
Relative Valuation
Graham Formula
Graham Number
Net Tangible Asset (NTA) 3.32
Consistent QR FV
The Fair Value numbers are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The figures shown here should be taken as educational purposes only

Advanced Calculators

Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.

Forward PE FV Calculator
Latest Profit (adjusted) [M] 12.02
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
The Fair Value calculated using this calculators are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The purpose of this tool is to help investor to quickly calculate their own expected Fair Value based on their own research

Directors Share Purchases (Beta)


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

Summary


Market Cap: 525 M.

Number of Shares: 235 M.

Adjusted Float: 40.4%.

Stock highly correlated with

AIRPORT (91%)

GESHEN (91%)

LAYHONG (89%)

PENERGY (89%)

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

Warrant Info:

No warrants listed

Top Shareholdings

Updated on 29-Mar-2023

Shareholder % Value (M)
Muhibbah Engineering (M) Bhd 64.48% 337.99
Mac Ngan Boon @ Mac Yin Boon 4.64% 24.33
Mac Chung Hui 1.6% 8.4
Employees Provident Fund Board 1.53% 8.04
Harmony Effective Sdn Bhd 1.22% 6.39
Lee Poh Kwee 1.13% 5.91
Mazlan bin Abdul Hamid 1.08% 5.66
Encik Mazlan Bin Abdul Hamid 1.05% 5.49
Noriyati binti Hassan 1.02% 5.33
Teo Chang Hock 0.88% 4.59
Neoh Choo Ee & Company Sdn Bhd 0.86% 4.49
Ooi Sen Eng 0.58% 3.05
Aminah binti Mohd Taib 0.41% 2.14
OREC Engineering Holdings Pty Ltd 0.39% 2.02
JcbNext Berhad 0.34% 1.81
DBS Bank 0.34% 1.81
Liew Yoon Yee 0.31% 1.61
Teoh Yong Churn 0.31% 1.61
Chew Keng Siew 0.3% 1.57
Mac Chung Jin 0.26% 1.35
Lee Lin Tuan 0.25% 1.31
Yoong Kah Yin 0.24% 1.24
Hung Yew Loong 0.21% 1.12
Shenandoah Chong Shin Kwek 0.2% 1.05
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.