End-of-day quote
BURSA MALAYSIA
06:00:00 2024-04-25 pm EDT
|
5-day change
|
1st Jan Change
|
5.35
MYR
|
-1.47%
|
|
-1.65%
|
+11.23%
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
19,082
|
18,777
|
33,880
|
46,681
|
40,209
|
44,082
|
44,082
|
-
|
Enterprise Value (EV)
1 |
21,841
|
22,130
|
38,329
|
52,655
|
44,699
|
43,013
|
46,247
|
44,890
|
P/E ratio
|
30.5
x
|
39.7
x
|
74.1
x
|
45.3
x
|
28.2
x
|
32.6
x
|
28.2
x
|
23.5
x
|
Yield
|
1.35%
|
1.08%
|
0.51%
|
0.65%
|
1.38%
|
1.46%
|
1.44%
|
1.7%
|
Capitalization / Revenue
|
2.08
x
|
2.19
x
|
4.49
x
|
4.25
x
|
2.56
x
|
2.87
x
|
2.99
x
|
2.88
x
|
EV / Revenue
|
2.38
x
|
2.59
x
|
5.08
x
|
4.79
x
|
2.85
x
|
3.12
x
|
3.14
x
|
2.93
x
|
EV / EBITDA
|
15.1
x
|
19
x
|
31.9
x
|
26.9
x
|
17.2
x
|
18.4
x
|
17.3
x
|
14.8
x
|
EV / FCF
|
25.8
x
|
37.1
x
|
212
x
|
-84.9
x
|
30.8
x
|
21.1
x
|
31.7
x
|
21
x
|
FCF Yield
|
3.87%
|
2.69%
|
0.47%
|
-1.18%
|
3.25%
|
4.74%
|
3.15%
|
4.77%
|
Price to Book
|
5.81
x
|
5.12
x
|
8.28
x
|
11.9
x
|
6.03
x
|
5.73
x
|
5.51
x
|
4.75
x
|
Nbr of stocks (in thousands)
|
7,901,400
|
8,076,219
|
8,076,219
|
8,076,219
|
8,239,618
|
8,239,618
|
8,239,618
|
-
|
Reference price
2 |
2.415
|
2.325
|
4.195
|
5.780
|
4.880
|
5.350
|
5.350
|
5.350
|
Announcement Date
|
2/26/19
|
2/24/20
|
2/24/21
|
2/25/22
|
2/24/23
|
2/28/24
|
-
|
-
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
9,159
|
8,559
|
7,539
|
10,994
|
15,692
|
13,803
|
14,737
|
15,298
|
EBITDA
1 |
1,442
|
1,162
|
1,201
|
1,960
|
2,601
|
2,337
|
2,673
|
3,030
|
EBIT
1 |
1,053
|
800
|
780.4
|
1,529
|
2,024
|
1,670
|
2,088
|
2,458
|
Operating Margin
|
11.49%
|
9.35%
|
10.35%
|
13.91%
|
12.9%
|
12.1%
|
14.17%
|
16.07%
|
Earnings before Tax (EBT)
1 |
874.7
|
632.7
|
650.2
|
1,449
|
1,971
|
1,632
|
2,175
|
2,545
|
Net income
1 |
630
|
471
|
457.2
|
1,030
|
1,418
|
1,214
|
1,566
|
1,853
|
Net margin
|
6.88%
|
5.5%
|
6.06%
|
9.37%
|
9.04%
|
8.8%
|
10.62%
|
12.11%
|
EPS
2 |
0.0792
|
0.0586
|
0.0566
|
0.1276
|
0.1730
|
0.1474
|
0.1900
|
0.2273
|
Free Cash Flow
1 |
845.6
|
596
|
180.9
|
-620.3
|
1,451
|
2,038
|
1,457
|
2,140
|
FCF margin
|
9.23%
|
6.96%
|
2.4%
|
-5.64%
|
9.24%
|
14.76%
|
9.89%
|
13.99%
|
FCF Conversion (EBITDA)
|
58.64%
|
51.29%
|
15.06%
|
-
|
55.78%
|
87.2%
|
54.51%
|
70.63%
|
FCF Conversion (Net income)
|
134.23%
|
126.54%
|
39.57%
|
-
|
102.28%
|
167.79%
|
93.06%
|
115.48%
|
Dividend per Share
2 |
0.0325
|
0.0250
|
0.0212
|
0.0375
|
0.0675
|
0.0700
|
0.0772
|
0.0908
|
Announcement Date
|
2/26/19
|
2/24/20
|
2/24/21
|
2/25/22
|
2/24/23
|
2/28/24
|
-
|
-
|
Fiscal Period: December |
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
|
-
|
3,845
|
3,918
|
3,072
|
3,758
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
611.9
|
517.7
|
585.5
|
588
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
449.5
|
346.5
|
392.8
|
412.3
|
-
|
-
|
-
|
-
|
Net income
1 |
409.2
|
315.8
|
-
|
-
|
-
|
334.4
|
339.7
|
339.7
|
340.5
|
Net margin
|
-
|
8.21%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
2 |
0.0497
|
-
|
-
|
-
|
-
|
0.0411
|
0.0412
|
0.0412
|
0.0413
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
0.0206
|
0.0206
|
0.0206
|
0.0206
|
Announcement Date
|
8/25/22
|
11/29/22
|
2/24/23
|
5/30/23
|
8/29/23
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
1 |
2,759
|
3,352
|
4,449
|
5,975
|
4,489
|
3,381
|
2,165
|
809
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.913
x
|
2.884
x
|
3.704
x
|
3.049
x
|
1.726
x
|
1.447
x
|
0.8102
x
|
0.2669
x
|
Free Cash Flow
1 |
846
|
596
|
181
|
-620
|
1,451
|
2,038
|
1,457
|
2,140
|
ROE (net income / shareholders' equity)
|
22.9%
|
13.9%
|
11.8%
|
26.1%
|
27%
|
17.9%
|
20.1%
|
20.8%
|
ROA (Net income/ Total Assets)
|
7.8%
|
5.41%
|
4.33%
|
7.88%
|
9.61%
|
7.93%
|
10.3%
|
10.7%
|
Assets
1 |
8,073
|
8,700
|
10,553
|
13,076
|
14,764
|
15,318
|
15,138
|
17,282
|
Book Value Per Share
2 |
0.4200
|
0.4500
|
0.5100
|
0.4800
|
0.8100
|
0.8400
|
0.9700
|
1.130
|
Cash Flow per Share
2 |
-
|
-
|
-
|
0.0500
|
0.2600
|
0.3300
|
0.2200
|
0.3100
|
Capex
1 |
297
|
1,048
|
1,079
|
1,001
|
665
|
702
|
507
|
504
|
Capex / Sales
|
3.24%
|
12.25%
|
14.31%
|
9.11%
|
4.24%
|
5.09%
|
3.44%
|
3.29%
|
Announcement Date
|
2/26/19
|
2/24/20
|
2/24/21
|
2/25/22
|
2/24/23
|
2/28/24
|
-
|
-
|
Last Close Price
5.35
MYR Average target price
5.376
MYR Spread / Average Target +0.49% Consensus |
1st Jan change
|
Capi.
|
---|
| +11.23% | 9.25B | | +73.08% | 13.39B | | +20.05% | 7.02B | | +17.01% | 5.56B | | -0.37% | 5.22B | | +10.48% | 4.77B | | +0.86% | 2.17B | | +48.02% | 1.67B | | +38.26% | 1.31B | | +9.66% | 1.23B |
Primary Aluminum Production
|