End-of-day quote
BURSA MALAYSIA
06:00:00 2024-05-16 pm EDT
|
5-day change
|
1st Jan Change
|
0.3
MYR
|
0.00%
|
|
0.00%
|
-24.05%
|
Fiscal Period: January |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
8,760
|
6,257
|
4,432
|
5,006
|
3,207
|
1,566
|
-
|
-
|
Enterprise Value (EV)
1 |
12,047
|
9,113
|
6,711
|
7,336
|
6,361
|
4,910
|
4,220
|
3,906
|
P/E ratio
|
18.9
x
|
9.52
x
|
8.25
x
|
10.9
x
|
12.6
x
|
51.4
x
|
8.52
x
|
7.11
x
|
Yield
|
5.36%
|
6.25%
|
6.47%
|
7.03%
|
4.88%
|
8.33%
|
4.19%
|
5.67%
|
Capitalization / Revenue
|
1.6
x
|
1.27
x
|
1.02
x
|
1.2
x
|
0.84
x
|
0.55
x
|
0.47
x
|
0.48
x
|
EV / Revenue
|
2.2
x
|
1.86
x
|
1.54
x
|
1.76
x
|
1.67
x
|
1.43
x
|
1.28
x
|
1.19
x
|
EV / EBITDA
|
7.51
x
|
5.29
x
|
4.56
x
|
5.7
x
|
6.08
x
|
5.48
x
|
4.33
x
|
3.86
x
|
EV / FCF
|
9.33
x
|
7.92
x
|
5.23
x
|
10.6
x
|
8.45
x
|
7.71
x
|
4.79
x
|
4.23
x
|
FCF Yield
|
10.7%
|
12.6%
|
19.1%
|
9.42%
|
11.8%
|
13%
|
20.9%
|
23.7%
|
Price to Book
|
15
x
|
7.31
x
|
4.11
x
|
4.45
x
|
2.99
x
|
1.7
x
|
1.27
x
|
1.05
x
|
Nbr of stocks (in thousands)
|
5,214,315
|
5,214,507
|
5,214,507
|
5,214,507
|
5,214,507
|
5,219,023
|
-
|
-
|
Reference price
2 |
1.680
|
1.200
|
0.8500
|
0.9600
|
0.6150
|
0.3000
|
0.3000
|
0.3000
|
Announcement Date
|
3/26/19
|
3/25/20
|
3/25/21
|
3/31/22
|
3/27/23
|
3/21/24
|
-
|
-
|
Fiscal Period: January |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
5,479
|
4,912
|
4,360
|
4,176
|
3,800
|
3,436
|
3,304
|
3,270
|
EBITDA
1 |
1,605
|
1,723
|
1,472
|
1,286
|
1,046
|
896.6
|
973.6
|
1,012
|
EBIT
1 |
931.7
|
1,072
|
876.1
|
754.2
|
417
|
361.2
|
402.2
|
468.1
|
Operating Margin
|
17%
|
21.83%
|
20.1%
|
18.06%
|
10.97%
|
10.51%
|
12.17%
|
14.31%
|
Earnings before Tax (EBT)
1 |
651.1
|
862.7
|
692.8
|
590.7
|
289
|
63.2
|
241.9
|
283.6
|
Net income
1 |
462.9
|
655.3
|
539.8
|
460.9
|
210.5
|
36.8
|
185.4
|
229.4
|
Net margin
|
8.45%
|
13.34%
|
12.38%
|
11.04%
|
5.54%
|
1.07%
|
5.61%
|
7.01%
|
EPS
2 |
0.0890
|
0.1260
|
0.1030
|
0.0880
|
0.0490
|
0.007000
|
0.0352
|
0.0422
|
Free Cash Flow
1 |
1,292
|
1,150
|
1,282
|
690.8
|
752.7
|
636.8
|
880.1
|
924.1
|
FCF margin
|
23.58%
|
23.42%
|
29.41%
|
16.54%
|
19.81%
|
18.53%
|
26.64%
|
28.26%
|
FCF Conversion (EBITDA)
|
80.5%
|
66.76%
|
87.14%
|
53.72%
|
71.97%
|
71.02%
|
90.4%
|
91.31%
|
FCF Conversion (Net income)
|
279.07%
|
175.51%
|
237.55%
|
149.88%
|
357.58%
|
1,730.43%
|
474.66%
|
402.9%
|
Dividend per Share
2 |
0.0900
|
0.0750
|
0.0550
|
0.0675
|
0.0300
|
0.0300
|
0.0126
|
0.0170
|
Announcement Date
|
3/26/19
|
3/25/20
|
3/25/21
|
3/31/22
|
3/27/23
|
3/21/24
|
-
|
-
|
Fiscal Period: January |
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q4
|
---|
Net sales
1 |
-
|
-
|
-
|
-
|
990.7
|
EBITDA
1 |
-
|
-
|
-
|
-
|
183
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
Net income
|
228.4
|
105.9
|
126.6
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
EPS
|
0.0440
|
0.0200
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
0.0225
|
0.0375
|
-
|
Announcement Date
|
9/21/21
|
12/9/21
|
3/31/22
|
3/31/22
|
3/27/23
|
Fiscal Period: January |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
3,287
|
2,856
|
2,278
|
2,330
|
3,154
|
3,031
|
2,654
|
2,341
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.048
x
|
1.658
x
|
1.548
x
|
1.812
x
|
3.016
x
|
3.381
x
|
2.726
x
|
2.313
x
|
Free Cash Flow
1 |
1,292
|
1,150
|
1,282
|
691
|
753
|
637
|
880
|
924
|
ROE (net income / shareholders' equity)
|
74.7%
|
90.9%
|
55.8%
|
41.8%
|
19.1%
|
11.9%
|
15%
|
15.8%
|
ROA (Net income/ Total Assets)
|
7.06%
|
10.5%
|
9.01%
|
8.3%
|
3.82%
|
2.28%
|
3.78%
|
5.04%
|
Assets
1 |
6,554
|
6,229
|
5,992
|
5,555
|
5,513
|
1,615
|
4,899
|
4,548
|
Book Value Per Share
2 |
0.1100
|
0.1600
|
0.2100
|
0.2200
|
0.2100
|
0.2100
|
0.2400
|
0.2900
|
Cash Flow per Share
2 |
0.3600
|
0.3100
|
0.3200
|
0.2500
|
0.2500
|
0.2100
|
0.2100
|
0.2300
|
Capex
1 |
608
|
489
|
401
|
594
|
555
|
446
|
186
|
174
|
Capex / Sales
|
11.09%
|
9.96%
|
9.19%
|
14.22%
|
14.6%
|
12.99%
|
5.62%
|
5.32%
|
Announcement Date
|
3/26/19
|
3/25/20
|
3/25/21
|
3/31/22
|
3/27/23
|
3/21/24
|
-
|
-
|
Mean consensus UNDERPERFORM Average target price
0.326
MYR Spread / Average Target +8.67% Consensus |
1st Jan change
|
Capi.
|
---|
| -24.05% | 334M | | +14.35% | 188B | | +13.83% | 16.71B | | -18.73% | 8.39B | | -15.50% | 7.96B | | 0.00% | 4.75B | | +23.89% | 3.96B | | +22.51% | 3.84B | | +6.45% | 3.61B | | +42.68% | 2.7B |
Other Broadcasting
|