End-of-day quote
BURSA MALAYSIA
06:00:00 2024-05-09 pm EDT
|
5-day change
|
1st Jan Change
|
0.935
MYR
|
0.00%
|
|
+2.75%
|
-5.56%
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
2,262
|
2,503
|
1,588
|
1,347
|
948.1
|
777.6
|
777.6
|
-
|
Enterprise Value (EV)
1 |
2,299
|
2,503
|
1,588
|
1,347
|
948.1
|
823.3
|
777.6
|
777.6
|
P/E ratio
|
15.3
x
|
13.8
x
|
118
x
|
31.8
x
|
20.7
x
|
26.7
x
|
18
x
|
17.3
x
|
Yield
|
5.15%
|
4.65%
|
-
|
1.85%
|
3.51%
|
2.02%
|
2.14%
|
2.14%
|
Capitalization / Revenue
|
1.04
x
|
1.04
x
|
0.78
x
|
0.59
x
|
0.38
x
|
0.29
x
|
0.28
x
|
0.27
x
|
EV / Revenue
|
1.04
x
|
1.04
x
|
0.78
x
|
0.59
x
|
0.38
x
|
0.29
x
|
0.28
x
|
0.27
x
|
EV / EBITDA
|
8.5
x
|
7.73
x
|
12.6
x
|
8.77
x
|
5.32
x
|
5.18
x
|
4.83
x
|
4.73
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
11.8
x
|
-8.57
x
|
31.1
x
|
29.9
x
|
FCF Yield
|
-
|
-
|
-
|
-
|
8.47%
|
-11.7%
|
3.22%
|
3.34%
|
Price to Book
|
1.51
x
|
1.59
x
|
1.06
x
|
0.88
x
|
0.6
x
|
0.51
x
|
0.47
x
|
0.47
x
|
Nbr of stocks (in thousands)
|
831,624
|
831,624
|
831,624
|
831,624
|
831,624
|
831,624
|
831,624
|
-
|
Reference price
2 |
2.720
|
3.010
|
1.910
|
1.620
|
1.140
|
0.9350
|
0.9350
|
0.9350
|
Announcement Date
|
2/25/19
|
2/26/20
|
2/25/21
|
2/24/22
|
2/28/23
|
2/28/24
|
-
|
-
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
2,183
|
2,411
|
2,041
|
2,293
|
2,524
|
2,879
|
2,816
|
2,888
|
EBITDA
1 |
266
|
323.8
|
126.1
|
153.7
|
178.3
|
158.9
|
161
|
164.5
|
EBIT
1 |
198.7
|
241.2
|
47.53
|
72.02
|
96.02
|
70.39
|
33
|
35
|
Operating Margin
|
9.1%
|
10%
|
2.33%
|
3.14%
|
3.8%
|
2.45%
|
1.17%
|
1.21%
|
Earnings before Tax (EBT)
1 |
198.2
|
245
|
45.89
|
79.36
|
93.77
|
63.65
|
36
|
38
|
Net income
1 |
148.2
|
181.8
|
13.46
|
42.4
|
45.88
|
30.84
|
43.15
|
45.95
|
Net margin
|
6.79%
|
7.54%
|
0.66%
|
1.85%
|
1.82%
|
1.07%
|
1.53%
|
1.59%
|
EPS
2 |
0.1783
|
0.2186
|
0.0162
|
0.0510
|
0.0552
|
0.0371
|
0.0520
|
0.0540
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
80.29
|
-96.06
|
25
|
26
|
FCF margin
|
-
|
-
|
-
|
-
|
3.18%
|
-3.34%
|
0.89%
|
0.9%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
45.03%
|
30.21%
|
15.53%
|
15.81%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
175.01%
|
102.27%
|
57.94%
|
56.58%
|
Dividend per Share
2 |
0.1400
|
0.1400
|
-
|
0.0300
|
0.0400
|
0.0200
|
0.0200
|
0.0200
|
Announcement Date
|
2/25/19
|
2/26/20
|
2/25/21
|
2/24/22
|
2/28/23
|
2/28/24
|
-
|
-
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
|
37.1
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.1393
x
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
80.3
|
-96.1
|
25
|
26
|
ROE (net income / shareholders' equity)
|
9.91%
|
11.7%
|
0.88%
|
3.25%
|
2.94%
|
1.93%
|
2.1%
|
2.2%
|
ROA (Net income/ Total Assets)
|
5.19%
|
6.23%
|
0.47%
|
1.73%
|
1.59%
|
1.06%
|
1.1%
|
1.2%
|
Assets
1 |
2,855
|
2,920
|
2,893
|
2,454
|
2,880
|
2,924
|
3,923
|
3,829
|
Book Value Per Share
2 |
1.810
|
1.890
|
1.800
|
1.840
|
1.900
|
1.950
|
1.970
|
1.990
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
54.4
|
76.6
|
27.9
|
42.7
|
24.1
|
46.2
|
74
|
75
|
Capex / Sales
|
2.49%
|
3.18%
|
1.37%
|
1.86%
|
0.96%
|
1.6%
|
2.63%
|
2.6%
|
Announcement Date
|
2/25/19
|
2/26/20
|
2/25/21
|
2/24/22
|
2/28/23
|
2/28/24
|
-
|
-
|
Mean consensus UNDERPERFORM Last Close Price
0.935
MYR Average target price
0.895
MYR Spread / Average Target -4.28% Consensus |
1st Jan change
|
Capi.
|
---|
| -5.56% | 164M | | +16.20% | 71.05B | | +7.27% | 17.43B | | +14.34% | 13.99B | | +23.04% | 13.75B | | +17.76% | 10.09B | | -22.30% | 6.71B | | -4.35% | 5.99B | | +1.07% | 5.15B | | -0.71% | 4.98B |
Other Business Support Services
|