End-of-day quote
BURSA MALAYSIA
06:00:00 2024-04-25 pm EDT
|
5-day change
|
1st Jan Change
|
1.4
MYR
|
0.00%
|
|
+2.94%
|
-5.41%
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,718
|
2,942
|
2,657
|
2,451
|
1,782
|
1,889
|
-
|
-
|
Enterprise Value (EV)
1 |
4,416
|
3,827
|
3,711
|
3,374
|
2,683
|
2,825
|
2,751
|
2,673
|
P/E ratio
|
16.1
x
|
22.5
x
|
14.9
x
|
15.5
x
|
8.23
x
|
9.79
x
|
9.16
x
|
8.5
x
|
Yield
|
5.68%
|
4.63%
|
3.96%
|
4.66%
|
6.63%
|
6.91%
|
8.1%
|
8.72%
|
Capitalization / Revenue
|
0.55
x
|
0.63
x
|
0.55
x
|
0.47
x
|
0.29
x
|
0.32
x
|
0.31
x
|
0.31
x
|
EV / Revenue
|
0.66
x
|
0.82
x
|
0.77
x
|
0.64
x
|
0.44
x
|
0.48
x
|
0.45
x
|
0.43
x
|
EV / EBITDA
|
8.54
x
|
11.6
x
|
8.95
x
|
8.76
x
|
6.19
x
|
6.75
x
|
6.33
x
|
5.9
x
|
EV / FCF
|
14.4
x
|
35.4
x
|
8.67
x
|
22
x
|
95.2
x
|
9.69
x
|
11.4
x
|
10.9
x
|
FCF Yield
|
6.95%
|
2.83%
|
11.5%
|
4.54%
|
1.05%
|
10.3%
|
8.75%
|
9.14%
|
Price to Book
|
5.18
x
|
4.08
x
|
3.31
x
|
2.79
x
|
1.7
x
|
1.62
x
|
1.59
x
|
1.48
x
|
Nbr of stocks (in thousands)
|
1,347,000
|
1,337,500
|
1,341,900
|
1,339,372
|
1,340,155
|
1,349,313
|
-
|
-
|
Reference price
2 |
2.760
|
2.200
|
1.980
|
1.830
|
1.330
|
1.400
|
1.400
|
1.400
|
Announcement Date
|
8/19/19
|
8/18/20
|
8/20/21
|
8/23/22
|
8/23/23
|
-
|
-
|
-
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
6,699
|
4,653
|
4,829
|
5,233
|
6,100
|
5,907
|
6,052
|
6,192
|
EBITDA
1 |
517.3
|
331.2
|
414.5
|
385.1
|
433.3
|
418.5
|
434.5
|
452.8
|
EBIT
1 |
481.1
|
266.5
|
347.2
|
312.4
|
360.8
|
330.6
|
351.4
|
369.5
|
Operating Margin
|
7.18%
|
5.73%
|
7.19%
|
5.97%
|
5.91%
|
5.6%
|
5.81%
|
5.97%
|
Earnings before Tax (EBT)
1 |
356.3
|
227.1
|
281.5
|
272.4
|
337.1
|
293.8
|
315.3
|
338.4
|
Net income
1 |
235
|
134.2
|
182.1
|
161.6
|
221.9
|
192
|
206.1
|
221.3
|
Net margin
|
3.51%
|
2.88%
|
3.77%
|
3.09%
|
3.64%
|
3.25%
|
3.41%
|
3.57%
|
EPS
2 |
0.1711
|
0.0979
|
0.1330
|
0.1181
|
0.1617
|
0.1430
|
0.1529
|
0.1648
|
Free Cash Flow
1 |
306.8
|
108.2
|
428.2
|
153.3
|
28.17
|
291.6
|
240.7
|
244.4
|
FCF margin
|
4.58%
|
2.32%
|
8.87%
|
2.93%
|
0.46%
|
4.94%
|
3.98%
|
3.95%
|
FCF Conversion (EBITDA)
|
59.31%
|
32.65%
|
103.3%
|
39.8%
|
6.5%
|
69.68%
|
55.39%
|
53.97%
|
FCF Conversion (Net income)
|
130.54%
|
80.57%
|
235.21%
|
94.88%
|
12.69%
|
151.87%
|
116.78%
|
110.42%
|
Dividend per Share
2 |
0.1569
|
0.1020
|
0.0784
|
0.0853
|
0.0882
|
0.0968
|
0.1134
|
0.1221
|
Announcement Date
|
8/19/19
|
8/18/20
|
8/20/21
|
8/23/22
|
8/23/23
|
-
|
-
|
-
|
Fiscal Period: June |
2022 Q2
|
2022 Q4
|
---|
Net sales
|
-
|
-
|
EBITDA
|
-
|
-
|
EBIT
|
-
|
-
|
Operating Margin
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
Net income
|
53.26
|
-
|
Net margin
|
-
|
-
|
EPS
|
0.0389
|
-
|
Dividend per Share
1 |
-
|
0.0461
|
Announcement Date
|
2/22/22
|
8/23/22
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
698
|
884
|
1,054
|
923
|
900
|
936
|
862
|
784
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.35
x
|
2.669
x
|
2.543
x
|
2.396
x
|
2.077
x
|
2.237
x
|
1.985
x
|
1.732
x
|
Free Cash Flow
1 |
307
|
108
|
428
|
153
|
28.2
|
292
|
241
|
244
|
ROE (net income / shareholders' equity)
|
32.1%
|
18.3%
|
23.5%
|
18.9%
|
22.6%
|
17.4%
|
17.3%
|
17.9%
|
ROA (Net income/ Total Assets)
|
8.9%
|
4.86%
|
6.35%
|
5.27%
|
6.21%
|
5.2%
|
5.55%
|
6.07%
|
Assets
1 |
2,640
|
2,761
|
2,867
|
3,067
|
3,576
|
3,693
|
3,713
|
3,648
|
Book Value Per Share
2 |
0.5300
|
0.5400
|
0.6000
|
0.6600
|
0.7800
|
0.8600
|
0.8800
|
0.9500
|
Cash Flow per Share
|
0.2500
|
0.1300
|
0.3700
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
43
|
76.4
|
73.4
|
138
|
178
|
31.9
|
46.5
|
46.6
|
Capex / Sales
|
0.64%
|
1.64%
|
1.52%
|
2.63%
|
2.92%
|
0.54%
|
0.77%
|
0.75%
|
Announcement Date
|
8/19/19
|
8/18/20
|
8/20/21
|
8/23/22
|
8/23/23
|
-
|
-
|
-
|
Average target price
1.564
MYR Spread / Average Target +11.70% Consensus |
1st Jan change
|
Capi.
|
---|
| -5.41% | 396M | | +7.14% | 33.01B | | +5.10% | 24.32B | | +22.35% | 20.52B | | -18.63% | 19.87B | | -18.07% | 19.35B | | -1.52% | 16.62B | | -4.07% | 9.51B | | -21.91% | 7.92B | | +6.70% | 7.13B |
Other Casinos & Gaming
|