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) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 18 Nov 25 | Q3 Sep 2025 | 3 | 31 Dec 2025 | 154.10 | 11.17 | 5.26 | 3.4% | 0.00 | 2.23 | 33.0% | 18.8% | 36.1% | 169.4% | ||||||||
| 26 Aug 25 | Q2 Jun 2025 | 2 | 31 Dec 2025 | 230.16 | 20.42 | 8.24 | 3.6% | 0.00 | 3.50 | 31.3% | 13.3% | 34.8% | 26.0% | ||||||||
| 27 May 25 | Q1 Mar 2025 | 1 | 31 Dec 2025 | 175.33 | 18.62 | 12.63 | 7.2% | 0.00 | 5.37 | 47.2% | 0.6% | 69.3% | 5.0% | ||||||||
| 25 Feb 25 | Q4 Dec 2024 | 4 | 31 Dec 2024 | 331.93 | 52.27 | 41.10 | 12.4% | 9.00 | 17.47 | 74.8% | 10.7% | 642.4% | 147.5% | ||||||||
| 22 Nov 24 | Q3 Sep 2024 | 3 | 31 Dec 2024 | 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 2024 | 2 | 31 Dec 2024 | 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 2024 | 1 | 31 Dec 2024 | 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 2023 | 4 | 31 Dec 2023 | 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 2023 | 3 | 31 Dec 2023 | 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 2023 | 2 | 31 Dec 2023 | 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 2023 | 1 | 31 Dec 2023 | 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 2022 | 4 | 31 Dec 2022 | 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 2022 | 3 | 31 Dec 2022 | 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 2022 | 2 | 31 Dec 2022 | 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 2022 | 1 | 31 Dec 2022 | 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 2021 | 4 | 31 Dec 2021 | 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 2021 | 3 | 31 Dec 2021 | 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 2021 | 2 | 31 Dec 2021 | 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 2021 | 1 | 31 Dec 2021 | 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 2020 | 4 | 31 Dec 2020 | 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 2020 | 3 | 31 Dec 2020 | 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 2020 | 2 | 31 Dec 2020 | 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 2020 | 1 | 31 Dec 2020 | 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 2019 | 4 | 31 Dec 2019 | 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 2019 | 3 | 31 Dec 2019 | 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 2019 | 2 | 31 Dec 2019 | 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 2019 | 1 | 31 Dec 2019 | 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 2018 | 4 | 31 Dec 2018 | 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 2018 | 3 | 31 Dec 2018 | 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 2018 | 2 | 31 Dec 2018 | 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 2018 | 1 | 31 Dec 2018 | 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 2017 | 4 | 31 Dec 2017 | 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 2017 | 3 | 31 Dec 2017 | 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 2017 | 2 | 31 Dec 2017 | 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 2017 | 1 | 31 Dec 2017 | 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 2016 | 4 | 31 Dec 2016 | 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 2016 | 3 | 31 Dec 2016 | 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 2016 | 2 | 31 Dec 2016 | 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 2016 | 1 | 31 Dec 2016 | 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 2015 | 4 | 31 Dec 2015 | 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 2015 | 3 | 31 Dec 2015 | 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 2015 | 2 | 31 Dec 2015 | 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 2015 | 1 | 31 Dec 2015 | 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 | 28.34 sen |
| Trailing PE (Sector Median: 13.1) | 5.7 |
| PEG | 0.06 |
| Altman Z | 1.5 |
| Beaver | 0.136 |
| Current Ratio | 1.55 |
| Debt-Equity (DE) Ratio | 0.76 |
| FCF Yield | 18.12 % |
| Revenue QoQ | -33.05 % |
| Revenue YoY | -18.84% |
| Profit QoQ | -36.13 % |
| Profit YoY | 169.43 % |
| Profit Margin (Sector Median: 6.8) | 7.54 % |
| ROE (ROIC: 8.39) | 8.45 % |
| Dividend Per Share (DPS) | 9.0 sen |
| Dividend Yield (DY) | 5.56 % |
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 13.1) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 6.8) | |
| ROE (ROIC: 8.84) | |
| Altman Z |
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 3.38 | Consistent QR FV |
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | 3.77 |
| 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: 384 M.
Market Cap Class: Small caps
Number of Shares: 237 M.
Adjusted Float: 40.4%.
Stock highly correlated with
PRESTAR (94%)
CSCSTEL (91%)
OCK (91%)
BDB (90%)
Favelle Favco Berhad, incorporated in 1992 and headquartered in Klang, Malaysia, is a global leader in the design, manufacturing, and servicing of high-performance cranes for offshore oil and gas, shipyard, construction, and industrial applications. The company is recognized for its specialized heavy-lift solutions, producing offshore cranes, tower cranes, crawler cranes, and shipyard cranes tailored to meet industry demands. It operates manufacturing facilities in Malaysia, Denmark, Australia, the United States, and China, serving a diverse international clientele. Additionally, the company is expanding its portfolio in intelligent automation, offering industrial IT, control, and instrumentation solutions for process industries, including oil and gas, renewable energy, and utilities. With a strong emphasis on engineering excellence, digital innovation, and sustainability, Favelle Favco Berhad continues to strengthen its position as a key player in the global lifting and automation industries.
Sectors: 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 | 63.3% | 243.21 |
| Mac Ngan Boon @ Mac Yin Boon | 4.59% | 17.64 |
| Mac Chung Hui | 1.6% | 6.16 |
| Employees Provident Fund Board | 1.53% | 5.89 |
| Harmony Effective Sdn Bhd | 1.22% | 4.69 |
| Encik Mazlan Bin Abdul Hamid | 1.19% | 4.56 |
| Lee Poh Kwee | 1.13% | 4.33 |
| Mazlan bin Abdul Hamid | 1.08% | 4.15 |
| Noriyati binti Hassan | 1.02% | 3.91 |
| Teo Chang Hock | 0.88% | 3.36 |
| Neoh Choo Ee & Company Sdn Bhd | 0.86% | 3.29 |
| Ooi Sen Eng | 0.58% | 2.23 |
| Aminah binti Mohd Taib | 0.41% | 1.57 |
| OREC Engineering Holdings Pty Ltd | 0.39% | 1.48 |
| JcbNext Berhad | 0.34% | 1.33 |
| DBS Bank | 0.34% | 1.33 |
| Liew Yoon Yee | 0.31% | 1.18 |
| Teoh Yong Churn | 0.31% | 1.18 |
| Chew Keng Siew | 0.3% | 1.15 |
| Mac Chung Jin | 0.26% | 0.99 |
| Lee Lin Tuan | 0.25% | 0.96 |
| Yoong Kah Yin | 0.24% | 0.91 |
| Hung Yew Loong | 0.21% | 0.82 |
| Shenandoah Chong Shin Kwek | 0.2% | 0.77 |