End-of-day quote
BURSA MALAYSIA
06:00:00 2024-04-25 pm EDT
|
5-day change
|
1st Jan Change
|
0.735
MYR
|
+5.00%
|
|
+13.08%
|
-10.91%
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
9,926
|
5,681
|
2,958
|
3,079
|
2,601
|
3,127
|
3,127
|
-
|
Enterprise Value (EV)
1 |
7,751
|
15,781
|
16,437
|
18,552
|
19,995
|
26,492
|
20,336
|
18,009
|
P/E ratio
|
5.02
x
|
-18.7
x
|
-0.58
x
|
-0.95
x
|
-1.02
x
|
4.13
x
|
7.84
x
|
4.83
x
|
Yield
|
21.5%
|
52.9%
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
0.94
x
|
0.47
x
|
1.04
x
|
3.09
x
|
0.39
x
|
0.24
x
|
0.2
x
|
0.18
x
|
EV / Revenue
|
0.73
x
|
1.32
x
|
5.78
x
|
18.6
x
|
3.03
x
|
1.79
x
|
1.29
x
|
1.03
x
|
EV / EBITDA
|
4.31
x
|
7.02
x
|
-26.1
x
|
-17.3
x
|
55.4
x
|
13.2
x
|
6.79
x
|
5.04
x
|
EV / FCF
|
-66.5
x
|
4.7
x
|
-7.07
x
|
-51.2
x
|
-1,363
x
|
34.2
x
|
19.3
x
|
7.44
x
|
FCF Yield
|
-1.5%
|
21.3%
|
-14.1%
|
-1.95%
|
-0.07%
|
2.92%
|
5.19%
|
13.4%
|
Price to Book
|
1.27
x
|
1.28
x
|
-2.39
x
|
-0.99
x
|
-0.44
x
|
-0.4
x
|
-0.57
x
|
-0.7
x
|
Nbr of stocks (in thousands)
|
3,341,974
|
3,341,974
|
3,341,974
|
3,898,053
|
4,161,793
|
4,254,679
|
4,254,679
|
-
|
Reference price
2 |
2.970
|
1.700
|
0.8850
|
0.7900
|
0.6250
|
0.7350
|
0.7350
|
0.7350
|
Announcement Date
|
2/27/19
|
2/27/20
|
3/29/21
|
2/28/22
|
2/28/23
|
2/29/24
|
-
|
-
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
10,604
|
11,965
|
2,844
|
996.7
|
6,606
|
14,772
|
15,746
|
17,521
|
EBITDA
1 |
1,800
|
2,249
|
-630
|
-1,072
|
360.9
|
2,009
|
2,996
|
3,571
|
EBIT
1 |
1,208
|
742.9
|
-2,700
|
-2,823
|
-1,126
|
280.5
|
1,497
|
1,797
|
Operating Margin
|
11.39%
|
6.21%
|
-94.93%
|
-283.27%
|
-17.05%
|
1.9%
|
9.51%
|
10.26%
|
Earnings before Tax (EBT)
1 |
1,365
|
-549.8
|
-5,584
|
-3,768
|
-3,169
|
533.4
|
440.3
|
759.2
|
Net income
1 |
1,980
|
-303.7
|
-5,097
|
-3,119
|
-2,480
|
837
|
398.7
|
596.4
|
Net margin
|
18.67%
|
-2.54%
|
-179.18%
|
-312.88%
|
-37.54%
|
5.67%
|
2.53%
|
3.4%
|
EPS
2 |
0.5920
|
-0.0910
|
-1.525
|
-0.8300
|
-0.6120
|
0.2000
|
0.0937
|
0.1521
|
Free Cash Flow
1 |
-116.6
|
3,359
|
-2,324
|
-362.4
|
-14.67
|
774.3
|
1,055
|
2,420
|
FCF margin
|
-1.1%
|
28.07%
|
-81.7%
|
-36.36%
|
-0.22%
|
5.24%
|
6.7%
|
13.81%
|
FCF Conversion (EBITDA)
|
-
|
149.36%
|
-
|
-
|
-
|
38.54%
|
35.21%
|
67.76%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
92.52%
|
264.57%
|
405.74%
|
Dividend per Share
2 |
0.6400
|
0.9000
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/27/19
|
2/27/20
|
3/29/21
|
2/28/22
|
2/28/23
|
2/29/24
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2021 Q2
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q4
|
---|
Net sales
|
-
|
187.8
|
118
|
462.5
|
-
|
-
|
1,961
|
2,368
|
2,530
|
-
|
EBITDA
|
-
|
-196.8
|
-280.3
|
-366
|
-308.6
|
-
|
72.25
|
488.6
|
502.2
|
-
|
EBIT
|
-
|
-652.7
|
-733.6
|
-789.1
|
-689.4
|
-
|
-314.6
|
141
|
138.5
|
-
|
Operating Margin
|
-
|
-347.59%
|
-621.53%
|
-170.6%
|
-
|
-
|
-16.05%
|
5.95%
|
5.47%
|
-
|
Earnings before Tax (EBT)
1 |
-
|
-726.8
|
-1,112
|
-964
|
-1,076
|
-
|
-1,154
|
175.4
|
-
|
116.4
|
Net income
1 |
-417.2
|
-580.1
|
-887
|
-884.1
|
-903.8
|
-931.2
|
-901.3
|
256.2
|
-
|
-159.6
|
Net margin
|
-
|
-308.89%
|
-751.51%
|
-191.15%
|
-
|
-
|
-45.97%
|
10.82%
|
-
|
-
|
EPS
|
-
|
-0.1520
|
-0.2280
|
-0.2270
|
-0.2230
|
-0.2300
|
-0.2230
|
0.0620
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/27/20
|
9/8/21
|
11/22/21
|
2/28/22
|
5/26/22
|
8/26/22
|
11/30/22
|
2/28/23
|
4/28/23
|
-
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
1 |
-
|
10,100
|
13,479
|
15,472
|
17,393
|
22,982
|
17,209
|
14,882
|
Net Cash position
1 |
2,175
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
4.491
x
|
-21.4
x
|
-14.44
x
|
48.2
x
|
11.44
x
|
5.744
x
|
4.167
x
|
Free Cash Flow
1 |
-117
|
3,359
|
-2,324
|
-362
|
-14.7
|
774
|
1,055
|
2,420
|
ROE (net income / shareholders' equity)
|
24.9%
|
-4.97%
|
-218%
|
128%
|
-
|
-
|
-
|
-
|
ROA (Net income/ Total Assets)
|
9.79%
|
-1.39%
|
-15.6%
|
-14.4%
|
-9.84%
|
3.5%
|
2.13%
|
2.96%
|
Assets
1 |
20,222
|
21,848
|
32,654
|
21,653
|
25,204
|
23,917
|
18,711
|
20,170
|
Book Value Per Share
2 |
2.350
|
1.330
|
-0.3700
|
-0.8000
|
-1.420
|
-2.080
|
-1.300
|
-1.050
|
Cash Flow per Share
2 |
0.5900
|
1.110
|
-0.6400
|
-0.0900
|
0
|
0.2500
|
0.0200
|
0.3200
|
Capex
1 |
2,097
|
363
|
172
|
27.2
|
26.7
|
272
|
277
|
279
|
Capex / Sales
|
19.78%
|
3.03%
|
6.05%
|
2.73%
|
0.4%
|
1.84%
|
1.76%
|
1.59%
|
Announcement Date
|
2/27/19
|
2/27/20
|
3/29/21
|
2/28/22
|
2/28/23
|
2/29/24
|
-
|
-
|
Last Close Price
0.735
MYR Average target price
0.9578
MYR Spread / Average Target +30.31% Consensus |
1st Jan change
|
Capi.
|
---|
| -10.91% | 656M | | +24.09% | 32.01B | | +6.68% | 24.77B | | -0.30% | 19.86B | | +32.63% | 18.21B | | +28.07% | 17.37B | | -16.19% | 14.84B | | +38.67% | 13.47B | | -14.20% | 12.32B | | +13.74% | 10.8B |
Other Airlines
|