End-of-day quote
BURSA MALAYSIA
06:00:00 2024-04-25 pm EDT
|
5-day change
|
1st Jan Change
|
10.2
MYR
|
+3.13%
|
|
+3.34%
|
+38.59%
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
13,904
|
12,610
|
9,822
|
9,922
|
10,884
|
17,019
|
17,019
|
-
|
Enterprise Value (EV)
1 |
16,293
|
16,272
|
13,493
|
13,651
|
14,326
|
12,281
|
19,333
|
18,939
|
P/E ratio
|
19.1
x
|
26.3
x
|
-8.37
x
|
-12
x
|
83.9
x
|
25.2
x
|
23
x
|
19.5
x
|
Yield
|
1.67%
|
1.97%
|
-
|
-
|
0.6%
|
1.05%
|
2.09%
|
2.4%
|
Capitalization / Revenue
|
2.87
x
|
2.42
x
|
5.26
x
|
5.93
x
|
3.48
x
|
2.5
x
|
2.89
x
|
2.66
x
|
EV / Revenue
|
3.36
x
|
3.12
x
|
7.23
x
|
8.16
x
|
4.58
x
|
2.5
x
|
3.28
x
|
2.96
x
|
EV / EBITDA
|
6.84
x
|
7.1
x
|
624
x
|
62
x
|
12.1
x
|
5.37
x
|
7.37
x
|
6.78
x
|
EV / FCF
|
10.4
x
|
9.93
x
|
-52.5
x
|
104
x
|
15.9
x
|
19
x
|
12.2
x
|
11.2
x
|
FCF Yield
|
9.61%
|
10.1%
|
-1.9%
|
0.96%
|
6.28%
|
5.27%
|
8.22%
|
8.89%
|
Price to Book
|
1.52
x
|
1.35
x
|
1.21
x
|
1.37
x
|
1.46
x
|
2.21
x
|
2.25
x
|
2.09
x
|
Nbr of stocks (in thousands)
|
1,659,192
|
1,659,192
|
1,659,192
|
1,659,192
|
1,659,192
|
1,668,554
|
1,668,554
|
-
|
Reference price
2 |
8.380
|
7.600
|
5.920
|
5.980
|
6.560
|
10.20
|
10.20
|
10.20
|
Announcement Date
|
2/28/19
|
2/28/20
|
2/26/21
|
2/28/22
|
2/28/23
|
2/29/24
|
-
|
-
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
4,852
|
5,213
|
1,866
|
1,673
|
3,127
|
4,914
|
5,893
|
6,390
|
EBITDA
1 |
2,384
|
2,292
|
21.62
|
220.2
|
1,186
|
2,286
|
2,622
|
2,793
|
EBIT
1 |
1,496
|
1,350
|
-588.1
|
-394.4
|
349.2
|
1,137
|
1,526
|
1,671
|
Operating Margin
|
30.83%
|
25.9%
|
-31.51%
|
-23.58%
|
11.17%
|
23.14%
|
25.89%
|
26.14%
|
Earnings before Tax (EBT)
1 |
780.6
|
659.2
|
-1,764
|
-1,041
|
184.6
|
506.1
|
971.6
|
1,153
|
Net income
1 |
727.3
|
537
|
-1,116
|
-766.4
|
187.2
|
543.2
|
736.7
|
878.9
|
Net margin
|
14.99%
|
10.3%
|
-59.81%
|
-45.81%
|
5.99%
|
11.05%
|
12.5%
|
13.75%
|
EPS
2 |
0.4383
|
0.2890
|
-0.7075
|
-0.4966
|
0.0782
|
0.2917
|
0.4434
|
0.5228
|
Free Cash Flow
1 |
1,566
|
1,639
|
-257
|
131.7
|
900
|
1,062
|
1,589
|
1,684
|
FCF margin
|
32.29%
|
31.44%
|
-13.77%
|
7.87%
|
28.78%
|
22.28%
|
26.96%
|
26.35%
|
FCF Conversion (EBITDA)
|
65.72%
|
71.51%
|
-
|
59.78%
|
75.86%
|
51.28%
|
60.59%
|
60.29%
|
FCF Conversion (Net income)
|
215.37%
|
305.18%
|
-
|
-
|
480.77%
|
270.12%
|
215.63%
|
191.58%
|
Dividend per Share
2 |
0.1400
|
0.1500
|
-
|
-
|
0.0391
|
0.1068
|
0.2131
|
0.2444
|
Announcement Date
|
2/28/19
|
2/28/20
|
2/26/21
|
2/28/22
|
2/28/23
|
2/29/24
|
-
|
-
|
Fiscal Period: December |
2021 Q2
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
323.4
|
461.3
|
551.3
|
570.8
|
689.8
|
863.6
|
1,003
|
1,034
|
1,232
|
1,372
|
1,533
|
1,563
|
1,502
|
1,533
|
EBITDA
|
-
|
-
|
166.8
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-133.1
|
-75.06
|
-65.44
|
30.46
|
99.13
|
172.4
|
47.25
|
205.8
|
312.5
|
-
|
391.7
|
399.5
|
383.9
|
391.7
|
Operating Margin
|
-41.16%
|
-16.27%
|
-11.87%
|
5.34%
|
14.37%
|
19.96%
|
4.71%
|
19.9%
|
25.36%
|
-
|
25.56%
|
25.56%
|
25.56%
|
25.56%
|
Earnings before Tax (EBT)
|
-290.5
|
-254.9
|
-215
|
-
|
-91.09
|
-19.13
|
445.2
|
-
|
-
|
-
|
258.4
|
263.6
|
253.2
|
258.4
|
Net income
|
-
|
-182.3
|
-136.7
|
-
|
-58.15
|
-9.035
|
359.1
|
-
|
-
|
-
|
187.2
|
190.9
|
183.4
|
187.2
|
Net margin
|
-
|
-39.52%
|
-24.8%
|
-
|
-8.43%
|
-1.05%
|
35.81%
|
-
|
-
|
-
|
12.21%
|
12.21%
|
12.21%
|
12.21%
|
EPS
|
-0.1449
|
-0.1186
|
-0.0911
|
-
|
-0.0437
|
-0.0142
|
0.2077
|
-
|
-
|
-
|
0.1128
|
0.1151
|
0.1106
|
0.1128
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
0.0391
|
-
|
-
|
0.1327
|
-
|
-
|
-
|
0.3373
|
Announcement Date
|
8/23/21
|
11/29/21
|
2/28/22
|
5/30/22
|
8/25/22
|
11/29/22
|
2/28/23
|
5/30/23
|
8/24/23
|
2/29/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
1 |
2,389
|
3,662
|
3,671
|
3,729
|
3,442
|
3,142
|
2,313
|
1,919
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.002
x
|
1.598
x
|
169.8
x
|
16.93
x
|
2.901
x
|
1.516
x
|
0.8824
x
|
0.6873
x
|
Free Cash Flow
1 |
1,566
|
1,639
|
-257
|
132
|
900
|
1,062
|
1,589
|
1,684
|
ROE (net income / shareholders' equity)
|
5.16%
|
5.82%
|
-12.8%
|
-9.98%
|
2.55%
|
5.89%
|
9.97%
|
11.3%
|
ROA (Net income/ Total Assets)
|
2.07%
|
2.42%
|
-5.26%
|
-3.79%
|
1%
|
2.5%
|
4.1%
|
4.77%
|
Assets
1 |
35,135
|
22,228
|
21,231
|
20,221
|
18,720
|
15,732
|
17,969
|
18,438
|
Book Value Per Share
2 |
5.510
|
5.620
|
4.880
|
4.370
|
4.480
|
4.620
|
4.540
|
4.870
|
Cash Flow per Share
2 |
1.220
|
1.280
|
-0.0400
|
0.1600
|
0.6300
|
0.9700
|
1.210
|
1.440
|
Capex
1 |
462
|
490
|
190
|
139
|
140
|
545
|
923
|
974
|
Capex / Sales
|
9.53%
|
9.4%
|
10.17%
|
8.33%
|
4.47%
|
11.42%
|
15.65%
|
15.25%
|
Announcement Date
|
2/28/19
|
2/28/20
|
2/26/21
|
2/28/22
|
2/28/23
|
2/29/24
|
-
|
-
|
Last Close Price
10.2
MYR Average target price
9.883
MYR Spread / Average Target -3.11% Consensus |
1st Jan change
|
Capi.
|
---|
| +38.59% | 3.57B | | +14.40% | 12.88B | | +1.11% | 12.49B | | +22.68% | 10.66B | | +6.10% | 9.26B | | -11.93% | 6.8B | | +6.89% | 6.3B | | +12.66% | 6.57B | | -8.00% | 2.77B | | +49.65% | 2.71B |
Other Airport Services
|