End-of-day quote
BURSA MALAYSIA
06:00:00 2024-04-29 pm EDT
|
5-day change
|
1st Jan Change
|
7.11
MYR
|
-0.56%
|
|
+2.75%
|
+27.65%
|
Fiscal Period: February |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
4,149
|
3,500
|
2,992
|
3,748
|
3,064
|
3,676
|
-
|
-
|
Enterprise Value (EV)
1 |
10,486
|
3,500
|
10,270
|
3,748
|
10,679
|
3,237
|
12,949
|
12,728
|
P/E ratio
|
12.4
x
|
12.8
x
|
13.4
x
|
10.5
x
|
7.52
x
|
7.82
x
|
8.62
x
|
8
x
|
Yield
|
2.7%
|
2.63%
|
2.49%
|
3.3%
|
4.13%
|
4.51%
|
4.14%
|
4.27%
|
Capitalization / Revenue
|
3.04
x
|
2.19
x
|
1.92
x
|
2.46
x
|
1.87
x
|
1.69
x
|
1.93
x
|
1.74
x
|
EV / Revenue
|
3.04
x
|
2.19
x
|
1.92
x
|
2.46
x
|
1.87
x
|
1.69
x
|
1.93
x
|
1.74
x
|
EV / EBITDA
|
5.45
x
|
4.48
x
|
3.97
x
|
-
|
3.31
x
|
3.24
x
|
4.95
x
|
4.77
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
2.21
x
|
1.99
x
|
1.77
x
|
1.87
x
|
1.32
x
|
1.39
x
|
1.27
x
|
1.15
x
|
Nbr of stocks (in thousands)
|
501,680
|
507,210
|
510,615
|
510,615
|
510,615
|
510,615
|
-
|
-
|
Reference price
2 |
8.270
|
6.900
|
5.860
|
7.340
|
6.000
|
7.200
|
7.200
|
7.200
|
Announcement Date
|
4/25/19
|
4/9/20
|
4/8/21
|
4/5/22
|
4/11/23
|
4/8/24
|
-
|
-
|
Fiscal Period: February |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,366
|
1,599
|
1,562
|
1,525
|
1,640
|
1,912
|
1,900
|
2,111
|
EBITDA
1 |
761.2
|
780.6
|
753.9
|
-
|
925.8
|
1,000
|
742.8
|
770.4
|
EBIT
1 |
725.1
|
715.7
|
682.8
|
857.7
|
862.9
|
940.3
|
1,080
|
1,164
|
Operating Margin
|
53.09%
|
44.76%
|
43.72%
|
56.25%
|
52.61%
|
49.17%
|
56.86%
|
55.14%
|
Earnings before Tax (EBT)
1 |
472.2
|
390.4
|
324.9
|
526.8
|
547
|
565.2
|
576
|
617.8
|
Net income
1 |
354.6
|
292
|
223.8
|
365.4
|
417.7
|
424
|
426.8
|
458.8
|
Net margin
|
25.96%
|
18.27%
|
14.33%
|
23.96%
|
25.46%
|
22.17%
|
22.46%
|
21.74%
|
EPS
2 |
0.6678
|
0.5374
|
0.4384
|
0.6958
|
0.7981
|
0.8108
|
0.8358
|
0.9002
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.2230
|
0.1812
|
0.1460
|
0.2425
|
0.2475
|
0.3247
|
0.2980
|
0.3074
|
Announcement Date
|
4/25/19
|
4/9/20
|
4/8/21
|
4/5/22
|
4/11/23
|
4/8/24
|
-
|
-
|
Fiscal Period: February |
2022 Q3
|
2023 Q2
|
2024 Q2
|
2024 S1
|
2024 Q4
|
---|
Net sales
|
-
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
-
|
246
|
462.7
|
47.1
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
Net income
|
103.5
|
75.65
|
120.2
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
EPS
|
0.2026
|
0.1383
|
0.2255
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
12/23/21
|
9/29/22
|
9/26/23
|
9/26/23
|
-
|
Fiscal Period: February |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
6,338
|
-
|
7,277
|
-
|
7,616
|
-
|
9,273
|
9,052
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
8.325
x
|
-
|
9.653
x
|
-
|
8.226
x
|
-
|
12.48
x
|
11.75
x
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
22.1%
|
16.1%
|
13.8%
|
23.9%
|
19.3%
|
15.9%
|
15.5%
|
15.2%
|
ROA (Net income/ Total Assets)
|
4.33%
|
3.06%
|
2.17%
|
4.34%
|
3.76%
|
3.45%
|
3.26%
|
3.14%
|
Assets
1 |
8,190
|
9,545
|
10,333
|
8,421
|
11,117
|
11,465
|
13,107
|
14,620
|
Book Value Per Share
2 |
3.740
|
3.460
|
3.320
|
3.920
|
4.550
|
5.200
|
5.670
|
6.270
|
Cash Flow per Share
|
-1.450
|
-
|
2.270
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
62.9
|
68.3
|
48.2
|
53.8
|
17.4
|
58
|
37
|
35
|
Capex / Sales
|
4.61%
|
4.27%
|
3.09%
|
3.53%
|
1.06%
|
3.4%
|
1.95%
|
1.66%
|
Announcement Date
|
4/25/19
|
4/9/20
|
4/8/21
|
4/5/22
|
4/11/23
|
4/8/24
|
-
|
-
|
Average target price
8.288
MYR Spread / Average Target +15.11% Consensus |
1st Jan change
|
Capi.
|
---|
| +27.65% | 761M | | -6.07% | 51.26B | | -4.17% | 31.1B | | +61.84% | 28.7B | | +20.90% | 23.45B | | +18.49% | 17.65B | | +3.28% | 12.02B | | +25.82% | 11.47B | | +16.29% | 8.28B | | -29.90% | 7.31B |
Other Consumer Lending
|