End-of-day quote
BURSA MALAYSIA
06:00:00 2024-05-02 pm EDT
|
5-day change
|
1st Jan Change
|
0.92
MYR
|
+1.66%
|
|
+0.55%
|
+12.88%
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
3,412
|
3,826
|
6,947
|
7,914
|
6,471
|
6,862
|
6,862
|
-
|
Enterprise Value (EV)
1 |
3,429
|
3,926
|
6,878
|
7,986
|
6,838
|
6,842
|
7,052
|
6,904
|
P/E ratio
|
27.1
x
|
12.6
x
|
24.9
x
|
25.5
x
|
17.1
x
|
12.3
x
|
14.3
x
|
13.6
x
|
Yield
|
1.44%
|
1.82%
|
1.15%
|
1.2%
|
1.63%
|
2.37%
|
2.03%
|
2.21%
|
Capitalization / Revenue
|
6.04
x
|
6.42
x
|
13.1
x
|
10.9
x
|
9.94
x
|
7.85
x
|
8.08
x
|
7.56
x
|
EV / Revenue
|
6.07
x
|
6.59
x
|
12.9
x
|
11
x
|
10.5
x
|
8.84
x
|
8.3
x
|
7.6
x
|
EV / EBITDA
|
20.8
x
|
11.6
x
|
22.3
x
|
21.4
x
|
16.1
x
|
11.7
x
|
11.9
x
|
10.9
x
|
EV / FCF
|
30
x
|
40.9
x
|
39.7
x
|
-157
x
|
46.6
x
|
13.7
x
|
20.6
x
|
15.5
x
|
FCF Yield
|
3.33%
|
2.44%
|
2.52%
|
-0.64%
|
2.15%
|
7.27%
|
4.84%
|
6.44%
|
Price to Book
|
6.1
x
|
5.42
x
|
5.85
x
|
5.01
x
|
3.42
x
|
2.75
x
|
2.72
x
|
2.38
x
|
Nbr of stocks (in thousands)
|
6,999,307
|
6,956,676
|
7,236,530
|
7,396,617
|
7,437,976
|
7,459,056
|
7,459,056
|
-
|
Reference price
2 |
0.4875
|
0.5500
|
0.9600
|
1.070
|
0.8700
|
0.9200
|
0.9200
|
0.9200
|
Announcement Date
|
11/29/18
|
2/27/20
|
3/3/21
|
2/25/22
|
2/27/23
|
2/28/24
|
-
|
-
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
564.6
|
595.9
|
532.1
|
724.4
|
651.2
|
774.3
|
849.7
|
908.2
|
EBITDA
1 |
165
|
339.3
|
309
|
373.7
|
425.1
|
585.7
|
593.5
|
634.1
|
EBIT
1 |
132.9
|
305.1
|
277.3
|
326
|
364.8
|
524.3
|
520.4
|
547.7
|
Operating Margin
|
23.54%
|
51.2%
|
52.12%
|
45%
|
56.02%
|
67.72%
|
61.25%
|
60.31%
|
Earnings before Tax (EBT)
1 |
128.5
|
308.1
|
268.3
|
320.8
|
404.4
|
488.3
|
495.1
|
520.5
|
Net income
1 |
129
|
304.6
|
268.2
|
316
|
398.7
|
487.7
|
480.3
|
504.1
|
Net margin
|
22.85%
|
51.12%
|
50.4%
|
43.62%
|
61.23%
|
62.98%
|
56.52%
|
55.51%
|
EPS
2 |
0.0180
|
0.0435
|
0.0385
|
0.0420
|
0.0510
|
0.0660
|
0.0646
|
0.0679
|
Free Cash Flow
1 |
114.2
|
95.91
|
173.1
|
-50.99
|
146.7
|
497.6
|
341.7
|
444.6
|
FCF margin
|
20.22%
|
16.09%
|
32.53%
|
-7.04%
|
22.54%
|
64.27%
|
40.21%
|
48.96%
|
FCF Conversion (EBITDA)
|
69.18%
|
28.27%
|
56.01%
|
-
|
34.52%
|
84.96%
|
57.57%
|
70.12%
|
FCF Conversion (Net income)
|
88.48%
|
31.48%
|
64.55%
|
-
|
36.81%
|
102.05%
|
71.14%
|
88.2%
|
Dividend per Share
2 |
0.007000
|
0.0100
|
0.0110
|
0.0128
|
0.0142
|
0.0193
|
0.0187
|
0.0203
|
Announcement Date
|
11/29/18
|
2/27/20
|
3/3/21
|
2/25/22
|
2/27/23
|
2/28/24
|
-
|
-
|
Fiscal Period: December |
2021 Q2
|
2021 Q3
|
2023 Q2
|
2023 Q3
|
---|
Net sales
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
Net income
1 |
80.68
|
78.46
|
111.6
|
120
|
Net margin
|
-
|
-
|
-
|
-
|
EPS
2 |
0.0110
|
0.0110
|
0.0150
|
0.0160
|
Dividend per Share
|
-
|
-
|
-
|
-
|
Announcement Date
|
8/23/21
|
11/29/21
|
8/21/23
|
11/20/23
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
1 |
16.9
|
99.8
|
-
|
71.3
|
367
|
763
|
190
|
42.1
|
Net Cash position
1 |
-
|
-
|
69.1
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.1021
x
|
0.2941
x
|
-
|
0.1909
x
|
0.8626
x
|
1.302
x
|
0.3204
x
|
0.0664
x
|
Free Cash Flow
1 |
114
|
95.9
|
173
|
-51
|
147
|
498
|
342
|
445
|
ROE (net income / shareholders' equity)
|
23%
|
47.9%
|
29%
|
23.4%
|
23.3%
|
23.8%
|
20.3%
|
18.6%
|
ROA (Net income/ Total Assets)
|
14.8%
|
31.9%
|
21.9%
|
19.1%
|
18%
|
16.9%
|
15.5%
|
14.7%
|
Assets
1 |
873.9
|
956.1
|
1,223
|
1,651
|
2,212
|
2,883
|
3,105
|
3,419
|
Book Value Per Share
2 |
0.0800
|
0.1000
|
0.1600
|
0.2100
|
0.2500
|
0.3000
|
0.3400
|
0.3900
|
Cash Flow per Share
2 |
0.0500
|
0.0200
|
0.0400
|
0.0200
|
0.0400
|
0.0700
|
0.0700
|
0.0700
|
Capex
1 |
54.8
|
53.2
|
134
|
164
|
156
|
5.42
|
240
|
133
|
Capex / Sales
|
9.71%
|
8.92%
|
25.21%
|
22.58%
|
23.97%
|
0.7%
|
28.25%
|
14.68%
|
Announcement Date
|
11/29/18
|
2/27/20
|
3/3/21
|
2/25/22
|
2/27/23
|
2/28/24
|
-
|
-
|
Last Close Price
0.92
MYR Average target price
1.066
MYR Spread / Average Target +15.88% Consensus |
1st Jan change
|
Capi.
|
---|
| +12.88% | 1.45B | | -13.45% | 191B | | +1.32% | 167B | | +1.32% | 152B | | +3.83% | 99.13B | | +7.97% | 78.79B | | +21.50% | 75.03B | | -8.21% | 70.51B | | -19.94% | 53.21B | | -8.05% | 43.78B |
Other IT Services & Consulting
|