End-of-day quote
BURSA MALAYSIA
06:00:00 2024-05-20 pm EDT
|
5-day change
|
1st Jan Change
|
5.49
MYR
|
-0.72%
|
|
-0.36%
|
+0.73%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
23,178
|
21,855
|
22,247
|
24,592
|
23,361
|
24,108
|
-
|
-
|
Enterprise Value (EV)
1 |
23,178
|
21,855
|
22,247
|
24,592
|
23,361
|
24,108
|
24,108
|
24,108
|
P/E ratio
|
9.34
x
|
10.7
x
|
8.3
x
|
8.95
x
|
8.32
x
|
8.34
x
|
7.89
x
|
7.35
x
|
Yield
|
5.36%
|
3.24%
|
7.45%
|
6.91%
|
-
|
7.29%
|
7.63%
|
7.83%
|
Capitalization / Revenue
|
3.26
x
|
3
x
|
2.86
x
|
2.96
x
|
3.01
x
|
2.98
x
|
2.84
x
|
2.67
x
|
EV / Revenue
|
3.26
x
|
3
x
|
2.86
x
|
2.96
x
|
3.01
x
|
2.98
x
|
2.84
x
|
2.67
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.9
x
|
0.81
x
|
0.79
x
|
0.86
x
|
-
|
0.74
x
|
0.71
x
|
0.69
x
|
Nbr of stocks (in thousands)
|
4,010,046
|
4,010,046
|
4,142,919
|
4,247,374
|
4,286,348
|
4,359,490
|
-
|
-
|
Reference price
2 |
5.780
|
5.450
|
5.370
|
5.790
|
5.450
|
5.530
|
5.530
|
5.530
|
Announcement Date
|
2/27/20
|
2/26/21
|
2/28/22
|
2/27/23
|
2/27/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
7,101
|
7,281
|
7,789
|
8,309
|
7,770
|
8,097
|
8,493
|
9,039
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
3,629
|
3,799
|
4,266
|
4,592
|
4,081
|
4,294
|
4,496
|
4,853
|
Operating Margin
|
51.11%
|
52.18%
|
54.78%
|
55.27%
|
52.52%
|
53.03%
|
52.94%
|
53.69%
|
Earnings before Tax (EBT)
1 |
3,350
|
2,644
|
3,529
|
4,171
|
3,753
|
3,753
|
3,974
|
4,272
|
Net income
1 |
2,482
|
2,033
|
2,618
|
2,708
|
2,806
|
2,824
|
2,992
|
3,211
|
Net margin
|
34.96%
|
27.92%
|
33.62%
|
32.59%
|
36.11%
|
34.88%
|
35.22%
|
35.52%
|
EPS
2 |
0.6190
|
0.5070
|
0.6470
|
0.6470
|
0.6554
|
0.6628
|
0.7012
|
0.7521
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.3100
|
0.1765
|
0.4000
|
0.4000
|
-
|
0.4034
|
0.4222
|
0.4330
|
Announcement Date
|
2/27/20
|
2/26/21
|
2/28/22
|
2/27/23
|
2/27/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Net sales
1 |
1,941
|
1,919
|
1,903
|
1,946
|
2,194
|
2,266
|
1,908
|
1,879
|
1,959
|
2,024
|
1,871
|
1,844
|
1,893
|
1,941
|
1,960
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
1,079
|
1,009
|
-
|
1,057
|
-
|
-
|
1,051
|
936
|
1,051
|
1,043
|
1,030
|
-
|
-
|
-
|
-
|
Operating Margin
|
55.57%
|
52.56%
|
-
|
54.34%
|
-
|
-
|
55.1%
|
49.8%
|
53.63%
|
51.54%
|
55.04%
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
828.8
|
922.6
|
890.6
|
1,019
|
1,039
|
1,222
|
1,005
|
1,063
|
879.3
|
805.8
|
856.8
|
803.5
|
853.1
|
849.6
|
861.9
|
Net income
1 |
635.6
|
631.2
|
600.3
|
634.8
|
700.5
|
772.1
|
761.7
|
808.7
|
649.9
|
585.9
|
645.5
|
609.7
|
647.3
|
644.7
|
654
|
Net margin
|
32.75%
|
32.89%
|
31.54%
|
32.62%
|
31.93%
|
34.08%
|
39.93%
|
43.03%
|
33.17%
|
28.95%
|
34.49%
|
33.06%
|
34.19%
|
33.21%
|
33.37%
|
EPS
2 |
0.1560
|
0.1530
|
0.1450
|
0.1530
|
0.1660
|
0.1820
|
0.1790
|
0.1900
|
0.1513
|
0.1364
|
0.1509
|
0.1537
|
0.1577
|
0.1539
|
0.1526
|
Dividend per Share
2 |
-
|
0.2500
|
-
|
0.1500
|
-
|
0.2500
|
-
|
0.1500
|
-
|
-
|
-
|
0.1500
|
-
|
0.2110
|
-
|
Announcement Date
|
11/30/21
|
2/28/22
|
5/30/22
|
8/29/22
|
11/29/22
|
2/27/23
|
5/26/23
|
8/29/23
|
11/27/23
|
2/27/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
10.1%
|
7.7%
|
9.52%
|
9.55%
|
-
|
9.01%
|
9.15%
|
9.29%
|
ROA (Net income/ Total Assets)
|
0.99%
|
0.77%
|
0.93%
|
0.9%
|
-
|
0.85%
|
0.86%
|
0.89%
|
Assets
1 |
250,371
|
264,377
|
280,341
|
300,187
|
-
|
332,033
|
346,268
|
360,685
|
Book Value Per Share
2 |
6.430
|
6.740
|
6.760
|
6.760
|
-
|
7.520
|
7.770
|
8.060
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/27/20
|
2/26/21
|
2/28/22
|
2/27/23
|
2/27/24
|
-
|
-
|
-
|
Last Close Price
5.53
MYR Average target price
5.987
MYR Spread / Average Target +8.27% Consensus |
1st Jan change
|
Capi.
|
---|
| +1.47% | 5.15B | | +14.98% | 562B | | +15.30% | 304B | | +24.61% | 256B | | +23.32% | 212B | | +26.24% | 191B | | +32.89% | 172B | | +9.10% | 164B | | +8.46% | 151B | | +8.94% | 136B |
Other Banks
|