Last Price Today's Change Day's Range Trading Volume 2.14 +0.02 (0.94%) 2.10 - 2.14 33,600
Financials
Show? YoY % Horiz. %
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 759,280 759,280 759,280 581,712 603,985 554,252 693,881 530,494 526,484 582,273 792,431 797,895 -0.55% YoY % 0.00% 0.00% 30.53% -3.69% 8.97% -20.12% 30.80% 0.76% -9.58% -26.52% -0.68% - Horiz. % 95.16% 95.16% 95.16% 72.91% 75.70% 69.46% 86.96% 66.49% 65.98% 72.98% 99.32% 100.00%
PBT 85,110 85,110 85,110 59,470 67,476 65,118 116,344 94,915 83,277 79,782 118,274 101,338 -1.92% YoY % 0.00% 0.00% 43.11% -11.86% 3.62% -44.03% 22.58% 13.98% 4.38% -32.54% 16.71% - Horiz. % 83.99% 83.99% 83.99% 58.68% 66.59% 64.26% 114.81% 93.66% 82.18% 78.73% 116.71% 100.00%
Tax -23,911 -23,911 -23,911 -17,669 -15,144 -14,725 -27,745 -25,527 -19,288 -7,742 -24,408 -17,326 3.64% YoY % 0.00% 0.00% -35.33% -16.67% -2.85% 46.93% -8.69% -32.35% -149.13% 68.28% -40.87% - Horiz. % 138.01% 138.01% 138.01% 101.98% 87.41% 84.99% 160.14% 147.33% 111.32% 44.68% 140.87% 100.00%
NP 61,199 61,199 61,199 41,801 52,332 50,393 88,599 69,388 63,989 72,040 93,866 84,012 -3.46% YoY % 0.00% 0.00% 46.41% -20.12% 3.85% -43.12% 27.69% 8.44% -11.18% -23.25% 11.73% - Horiz. % 72.85% 72.85% 72.85% 49.76% 62.29% 59.98% 105.46% 82.59% 76.17% 85.75% 111.73% 100.00%
NP to SH 51,001 51,001 51,001 37,339 47,877 44,650 81,335 64,010 63,089 74,649 94,706 87,618 -5.83% YoY % 0.00% 0.00% 36.59% -22.01% 7.23% -45.10% 27.07% 1.46% -15.49% -21.18% 8.09% - Horiz. % 58.21% 58.21% 58.21% 42.62% 54.64% 50.96% 92.83% 73.06% 72.00% 85.20% 108.09% 100.00%
Tax Rate 28.09 % 28.09 % 28.09 % 29.71 % 22.44 % 22.61 % 23.85 % 26.89 % 23.16 % 9.70 % 20.64 % 17.10 % 5.67% YoY % 0.00% 0.00% -5.45% 32.40% -0.75% -5.20% -11.31% 16.11% 138.76% -53.00% 20.70% - Horiz. % 164.27% 164.27% 164.27% 173.74% 131.23% 132.22% 139.47% 157.25% 135.44% 56.73% 120.70% 100.00%
Total Cost 698,081 698,081 698,081 539,911 551,653 503,859 605,282 461,106 462,495 510,233 698,565 713,883 -0.25% YoY % 0.00% 0.00% 29.30% -2.13% 9.49% -16.76% 31.27% -0.30% -9.36% -26.96% -2.15% - Horiz. % 97.79% 97.79% 97.79% 75.63% 77.27% 70.58% 84.79% 64.59% 64.79% 71.47% 97.85% 100.00%
Net Worth 766,227 766,227 766,227 707,711 761,911 738,985 712,097 659,751 628,756 589,085 545,541 455,916 5.93% YoY % 0.00% 0.00% 8.27% -7.11% 3.10% 3.78% 7.93% 4.93% 6.73% 7.98% 19.66% - Horiz. % 168.06% 168.06% 168.06% 155.23% 167.12% 162.09% 156.19% 144.71% 137.91% 129.21% 119.66% 100.00%
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 21,024 207,875 17,822 17,914 33,484 29,888 29,888 33,094 32,732 25,928 -2.30% YoY % 0.00% 0.00% -89.89% 1,066.37% -0.52% -46.50% 12.03% 0.00% -9.69% 1.11% 26.24% - Horiz. % 81.09% 81.09% 81.09% 801.71% 68.74% 69.09% 129.14% 115.27% 115.27% 127.64% 126.24% 100.00%
Div Payout % 41.22 % 41.22 % 41.22 % 556.72 % 37.23 % 40.12 % 41.17 % 46.69 % 47.37 % 44.33 % 34.56 % 29.59 % 3.75% YoY % 0.00% 0.00% -92.60% 1,395.35% -7.20% -2.55% -11.82% -1.44% 6.86% 28.27% 16.80% - Horiz. % 139.30% 139.30% 139.30% 1,881.45% 125.82% 135.59% 139.13% 157.79% 160.09% 149.81% 116.80% 100.00%
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 766,227 766,227 766,227 707,711 761,911 738,985 712,097 659,751 628,756 589,085 545,541 455,916 5.93% YoY % 0.00% 0.00% 8.27% -7.11% 3.10% 3.78% 7.93% 4.93% 6.73% 7.98% 19.66% - Horiz. % 168.06% 168.06% 168.06% 155.23% 167.12% 162.09% 156.19% 144.71% 137.91% 129.21% 119.66% 100.00%
NOSH 233,606 233,606 233,606 233,568 222,781 223,935 223,228 221,393 221,393 220,631 218,216 216,073 0.87% YoY % 0.00% 0.00% 0.02% 4.84% -0.52% 0.32% 0.83% 0.00% 0.35% 1.11% 0.99% - Horiz. % 108.11% 108.11% 108.11% 108.10% 103.10% 103.64% 103.31% 102.46% 102.46% 102.11% 100.99% 100.00%
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 8.06 % 8.06 % 8.06 % 7.19 % 8.66 % 9.09 % 12.77 % 13.08 % 12.15 % 12.37 % 11.85 % 10.53 % -2.92% YoY % 0.00% 0.00% 12.10% -16.97% -4.73% -28.82% -2.37% 7.65% -1.78% 4.39% 12.54% - Horiz. % 76.54% 76.54% 76.54% 68.28% 82.24% 86.32% 121.27% 124.22% 115.38% 117.47% 112.54% 100.00%
ROE 6.66 % 6.66 % 6.66 % 5.28 % 6.28 % 6.04 % 11.42 % 9.70 % 10.03 % 12.67 % 17.36 % 19.22 % -11.10% YoY % 0.00% 0.00% 26.14% -15.92% 3.97% -47.11% 17.73% -3.29% -20.84% -27.02% -9.68% - Horiz. % 34.65% 34.65% 34.65% 27.47% 32.67% 31.43% 59.42% 50.47% 52.19% 65.92% 90.32% 100.00%
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 325.03 325.03 325.03 249.05 271.11 247.51 310.84 239.62 237.81 263.91 363.14 369.27 -1.41% YoY % 0.00% 0.00% 30.51% -8.14% 9.53% -20.37% 29.72% 0.76% -9.89% -27.33% -1.66% - Horiz. % 88.02% 88.02% 88.02% 67.44% 73.42% 67.03% 84.18% 64.89% 64.40% 71.47% 98.34% 100.00%
EPS 21.83 21.83 21.83 16.18 21.41 19.94 36.58 28.91 28.50 33.83 43.40 40.55 -6.65% YoY % 0.00% 0.00% 34.92% -24.43% 7.37% -45.49% 26.53% 1.44% -15.76% -22.05% 7.03% - Horiz. % 53.83% 53.83% 53.83% 39.90% 52.80% 49.17% 90.21% 71.29% 70.28% 83.43% 107.03% 100.00%
DPS 9.00 9.00 9.00 89.00 8.00 8.00 15.00 13.50 13.50 15.00 15.00 12.00 -3.14% YoY % 0.00% 0.00% -89.89% 1,012.50% 0.00% -46.67% 11.11% 0.00% -10.00% 0.00% 25.00% - Horiz. % 75.00% 75.00% 75.00% 741.67% 66.67% 66.67% 125.00% 112.50% 112.50% 125.00% 125.00% 100.00%
NAPS 3.2800 3.2800 3.2800 3.0300 3.4200 3.3000 3.1900 2.9800 2.8400 2.6700 2.5000 2.1100 5.02% YoY % 0.00% 0.00% 8.25% -11.40% 3.64% 3.45% 7.05% 4.93% 6.37% 6.80% 18.48% - Horiz. % 155.45% 155.45% 155.45% 143.60% 162.09% 156.40% 151.18% 141.23% 134.60% 126.54% 118.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 235,054 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 323.02 323.02 323.02 247.48 256.96 235.80 295.20 225.69 223.98 247.72 337.13 339.45 -0.55% YoY % 0.00% 0.00% 30.52% -3.69% 8.97% -20.12% 30.80% 0.76% -9.58% -26.52% -0.68% - Horiz. % 95.16% 95.16% 95.16% 72.91% 75.70% 69.47% 86.96% 66.49% 65.98% 72.98% 99.32% 100.00%
EPS 21.70 21.70 21.70 15.89 20.37 19.00 34.60 27.23 26.84 31.76 40.29 37.28 -5.83% YoY % 0.00% 0.00% 36.56% -21.99% 7.21% -45.09% 27.07% 1.45% -15.49% -21.17% 8.07% - Horiz. % 58.21% 58.21% 58.21% 42.62% 54.64% 50.97% 92.81% 73.04% 72.00% 85.19% 108.07% 100.00%
DPS 8.94 8.94 8.94 88.44 7.58 7.62 14.25 12.72 12.72 14.08 13.93 11.03 -2.31% YoY % 0.00% 0.00% -89.89% 1,066.75% -0.52% -46.53% 12.03% 0.00% -9.66% 1.08% 26.29% - Horiz. % 81.05% 81.05% 81.05% 801.81% 68.72% 69.08% 129.19% 115.32% 115.32% 127.65% 126.29% 100.00%
NAPS 3.2598 3.2598 3.2598 3.0108 3.2414 3.1439 3.0295 2.8068 2.6749 2.5062 2.3209 1.9396 5.93% YoY % 0.00% 0.00% 8.27% -7.11% 3.10% 3.78% 7.93% 4.93% 6.73% 7.98% 19.66% - Horiz. % 168.07% 168.07% 168.07% 155.23% 167.12% 162.09% 156.19% 144.71% 137.91% 129.21% 119.66% 100.00%
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 AQR T4Q 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 1.7800 1.7800 1.7800 1.7200 2.4100 2.1900 2.7300 2.3000 2.7300 2.3800 2.7400 2.7500 -
P/RPS 0.55 0.55 0.55 0.69 0.89 0.88 0.88 0.96 1.15 0.90 0.75 0.74 -3.24% YoY % 0.00% 0.00% -20.29% -22.47% 1.14% 0.00% -8.33% -16.52% 27.78% 20.00% 1.35% - Horiz. % 74.32% 74.32% 74.32% 93.24% 120.27% 118.92% 118.92% 129.73% 155.41% 121.62% 101.35% 100.00%
P/EPS 8.15 8.15 8.15 10.76 11.21 10.98 7.49 7.96 9.58 7.03 6.31 6.78 2.06% YoY % 0.00% 0.00% -24.26% -4.01% 2.09% 46.60% -5.90% -16.91% 36.27% 11.41% -6.93% - Horiz. % 120.21% 120.21% 120.21% 158.70% 165.34% 161.95% 110.47% 117.40% 141.30% 103.69% 93.07% 100.00%
EY 12.27 12.27 12.27 9.29 8.92 9.10 13.35 12.57 10.44 14.22 15.84 14.75 -2.02% YoY % 0.00% 0.00% 32.08% 4.15% -1.98% -31.84% 6.21% 20.40% -26.58% -10.23% 7.39% - Horiz. % 83.19% 83.19% 83.19% 62.98% 60.47% 61.69% 90.51% 85.22% 70.78% 96.41% 107.39% 100.00%
DY 5.06 5.06 5.06 51.74 3.32 3.65 5.49 5.87 4.95 6.30 5.47 4.36 1.67% YoY % 0.00% 0.00% -90.22% 1,458.43% -9.04% -33.52% -6.47% 18.59% -21.43% 15.17% 25.46% - Horiz. % 116.06% 116.06% 116.06% 1,186.70% 76.15% 83.72% 125.92% 134.63% 113.53% 144.50% 125.46% 100.00%
P/NAPS 0.54 0.54 0.54 0.57 0.70 0.66 0.86 0.77 0.96 0.89 1.10 1.30 -9.29% YoY % 0.00% 0.00% -5.26% -18.57% 6.06% -23.26% 11.69% -19.79% 7.87% -19.09% -15.38% - Horiz. % 41.54% 41.54% 41.54% 43.85% 53.85% 50.77% 66.15% 59.23% 73.85% 68.46% 84.62% 100.00%
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 AQR T4Q 26/02/24 21/02/23 - - 26/02/20 26/02/19 27/02/18 27/02/17 25/02/16 26/02/15 -
Price 1.9400 1.9400 1.9400 1.7700 2.6600 2.3100 2.6300 2.6500 2.6200 2.6800 2.8700 3.1100 -
P/RPS 0.60 0.60 0.60 0.71 0.98 0.93 0.85 1.11 1.10 1.02 0.79 0.84 -3.67% YoY % 0.00% 0.00% -15.49% -27.55% 5.38% 9.41% -23.42% 0.91% 7.84% 29.11% -5.95% - Horiz. % 71.43% 71.43% 71.43% 84.52% 116.67% 110.71% 101.19% 132.14% 130.95% 121.43% 94.05% 100.00%
P/EPS 8.89 8.89 8.89 11.07 12.38 11.59 7.22 9.17 9.19 7.92 6.61 7.67 1.65% YoY % 0.00% 0.00% -19.69% -10.58% 6.82% 60.53% -21.26% -0.22% 16.04% 19.82% -13.82% - Horiz. % 115.91% 115.91% 115.91% 144.33% 161.41% 151.11% 94.13% 119.56% 119.82% 103.26% 86.18% 100.00%
EY 11.25 11.25 11.25 9.03 8.08 8.63 13.85 10.91 10.88 12.62 15.12 13.04 -1.63% YoY % 0.00% 0.00% 24.58% 11.76% -6.37% -37.69% 26.95% 0.28% -13.79% -16.53% 15.95% - Horiz. % 86.27% 86.27% 86.27% 69.25% 61.96% 66.18% 106.21% 83.67% 83.44% 96.78% 115.95% 100.00%
DY 4.64 4.64 4.64 50.28 3.01 3.46 5.70 5.09 5.15 5.60 5.23 3.86 2.06% YoY % 0.00% 0.00% -90.77% 1,570.43% -13.01% -39.30% 11.98% -1.17% -8.04% 7.07% 35.49% - Horiz. % 120.21% 120.21% 120.21% 1,302.59% 77.98% 89.64% 147.67% 131.87% 133.42% 145.08% 135.49% 100.00%
P/NAPS 0.59 0.59 0.59 0.58 0.78 0.70 0.82 0.89 0.92 1.00 1.15 1.47 -9.64% YoY % 0.00% 0.00% 1.72% -25.64% 11.43% -14.63% -7.87% -3.26% -8.00% -13.04% -21.77% - Horiz. % 40.14% 40.14% 40.14% 39.46% 53.06% 47.62% 55.78% 60.54% 62.59% 68.03% 78.23% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
stockraider How can u lose when u can get back 93 sen div in this share leh ? 11/05/2022 10:31 AM
henry888 Esos lagi coupled with US index seems down trend, not easy to win even in other stocks, bumper road ahead. 12/05/2022 6:00 PM
shichini72 Tomorrow last day before ex-div. Still can buy at this price 3.24? 23/05/2022 6:42 PM
sten_still Since tomorrow is ex-date for dividen, tomorrow price should open low -RM0.85, OPEN price should at rm2.41 if refer to current price rm3.26. Correct me if im wrong 24/05/2022 2:06 PM
snowball2000 Continue tanking for seocnd day in a row... What happened? 26/05/2022 9:56 AM
snowball2000 Why did the director keep on selling? 26/05/2022 9:58 AM
speakup director sell to give u chance buy mah 26/05/2022 11:02 AM
TraderBilis 0.85 + upcoming maybe 0.08..0.93 sen still yummy.. 26/05/2022 11:17 AM
charonflytea Let every panic first, then only slowly sapu 26/05/2022 4:21 PM
snowball2000 When Director is selling / buying with insider information, Bursua/SC should scrutinise the transactions!!! 27/05/2022 9:53 AM
snowball2000 Especially during closed periods... 27/05/2022 9:54 AM
speakup already told u all last time sell son Favco swap to mother Muhibbah cos all the Favco cash transferred to Muhibbah 27/05/2022 9:59 AM
snowball2000 As a matter of fact, I sold all... ;p 27/05/2022 10:05 AM
snowball2000 Between 3.25 - 3.30, phew... 27/05/2022 10:06 AM
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). 27/05/2022 10:09 AM
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. 27/05/2022 10:10 AM
henry888 But you need to know why Muhibbah need fund ??? Is Muhibbah doing any job of Sapura energy since in trouble??? 27/05/2022 10:16 AM
snowball2000 https://www.theedgemarkets.com/article/maybank-ib-downgrades-favelle-favco-less-attractive-earnings-outlook 27/05/2022 11:53 AM
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 ! 27/05/2022 1:11 PM
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 ! 27/05/2022 1:11 PM
snowball2000 Considering serb and other irregularities in the market, this starts to feel like a SCAM.... :((( 27/05/2022 5:01 PM
speakup favco drop so much cos all it's cash has been taken out from company 20/06/2022 4:03 PM
speakup recession coming, favco is very very vulnerable because it has net cash 0! all already taken out 20/06/2022 4:04 PM
snowball2000 Ex-dividend price should have been 2.40 (3.25 - 0.85)... It drops non-stop since going ex-div, really scary...... 21/06/2022 12:19 PM
ming another 8 cents dividend~ but no sound no gas here 23/06/2022 3:55 PM
AlfI3 Is a "game over" case 02/07/2022 7:36 AM
snowball2000 Confirmation of direction by end Aug 2022 with next quarterly announcement... 04/07/2022 10:40 AM
Johnmajor SC and Bursa should investigate 26/07/2022 10:31 AM
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... 26/08/2022 12:35 PM
snowball2000 There may be impact on the company's ability to take on big project as well... 26/08/2022 12:35 PM
investortrader88 https://www.theedgemarkets.com/article/favelle-favco-bags-six-contracts-worth-rm1308-mil 26/09/2022 8:31 PM
ming awating Europe wind farm contracts~ 27/09/2022 3:49 PM
ming Prospect tone dah change~ 25/05/2023 6:48 PM
nassay84 AGM today...Any good news? 26/06/2023 12:44 PM
Tanleechoo Latest QR Any time .. 21/11/2023 10:05 AM
Tanleechoo Look like not many contracts they win this year ? 20/12/2023 1:15 PM
ming Net profit 21mil include impairment. If exclude all the one off items, core net profit should be 41m !!! 26/02/2024 7:09 PM
Comment