Kuala Lumpur - Delayed Quote • MYR
Favelle Favco Berhad (7229.KL)
At close: 4:44 PM GMT+8
Breakdown
TTM
12/31/2022
12/31/2021
12/31/2020
Total Revenue
663,812.0000
594,773.0000
610,215.0000
554,453.0000
Cost of Revenue
481,823.0000
437,062.0000
458,972.0000
422,126.0000
Gross Profit
181,989.0000
157,711.0000
151,243.0000
132,327.0000
Operating Expense
--
94,466.0000
86,992.0000
86,039.0000
Operating Income
87,523.0000
63,245.0000
64,251.0000
46,288.0000
Net Non Operating Interest Income Expense
-3,203.0000
-2,769.0000
915.0000
7,222.0000
Pretax Income
84,411.0000
59,568.0000
63,910.0000
64,431.0000
Tax Provision
25,164.0000
17,000.0000
11,147.0000
14,071.0000
Net Income Common Stockholders
50,384.0000
38,691.0000
48,120.0000
44,498.0000
Diluted NI Available to Com Stockholders
50,384.0000
38,691.0000
48,120.0000
44,498.0000
Basic EPS
0.22
0.17
0.22
0.20
Diluted EPS
0.21
0.17
0.21
0.20
Basic Average Shares
230,806.0000
230,806.0000
223,618.0000
223,927.0000
Diluted Average Shares
233,847.0000
233,847.0000
223,990.0000
223,927.0000
Total Operating Income as Reported
83,575.0000
59,731.0000
65,699.0000
68,369.0000
Rent Expense Supplemental
--
35,388.0000
41,577.0000
35,855.0000
Total Expenses
576,289.0000
531,528.0000
545,964.0000
508,165.0000
Net Income from Continuing & Discontinued Operation
50,384.0000
38,691.0000
48,120.0000
44,498.0000
Normalized Income
50,906.9060
39,223.3858
47,679.9643
32,884.0372
Interest Income
5,227.0000
3,984.0000
5,843.0000
10,035.0000
Interest Expense
8,430.0000
6,753.0000
4,928.0000
2,813.0000
Net Interest Income
-3,203.0000
-2,769.0000
915.0000
7,222.0000
EBIT
92,841.0000
66,321.0000
68,838.0000
67,244.0000
EBITDA
134,049.0000
103,117.0000
104,013.0000
100,779.0000
Reconciled Cost of Revenue
481,823.0000
437,062.0000
458,972.0000
422,126.0000
Reconciled Depreciation
41,208.0000
36,796.0000
35,175.0000
33,535.0000
Net Income from Continuing Operation Net Minority Interest
50,384.0000
38,691.0000
48,120.0000
44,498.0000
Total Unusual Items Excluding Goodwill
-745.0000
-745.0000
533.0000
14,859.0000
Total Unusual Items
-745.0000
-745.0000
533.0000
14,859.0000
Normalized EBITDA
134,794.0000
103,862.0000
103,480.0000
85,920.0000
Tax Rate for Calcs
0.0003
0.0003
0.0002
0.0002
Tax Effect of Unusual Items
-222.0940
-212.6142
92.9643
3,245.0372
12/31/2020 - 8/15/2006
Upgrade to begin using 40 years of financial statements and get so much more.
Perform in-depth fundamental analysis with decades of income statements, balance sheets, and cash flows — all exportable.
Upgrade