|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Capitalization1 |
11 195 | 9 926 | 5 681 | 2 958 | 3 079 | 2 643 | - | - |
Enterprise Value (EV)1 |
18 693 | 7 751 | 15 781 | 16 437 | 18 552 | 17 215 | 15 986 | 13 290 |
P/E ratio |
6,82x | 5,02x | -18,7x | -0,58x | -0,95x | -1,86x | 28,5x | 7,45x |
Yield |
3,58% | 21,5% | 52,9% | - | - | - | - | - |
Capitalization / Revenue |
1,15x | 0,94x | 0,47x | 1,04x | 3,09x | 0,41x | 0,25x | 0,21x |
EV / Revenue |
1,93x | 0,73x | 1,32x | 5,78x | 18,6x | 2,64x | 1,53x | 1,04x |
EV / EBITDA |
6,23x | 4,31x | 7,02x | -26,1x | -17,3x | 12,8x | 7,03x | 4,91x |
Price to Book |
1,33x | 1,27x | 1,28x | -2,39x | -0,99x | -0,56x | -0,66x | -0,73x |
Nbr of stocks (in thousands) |
3 341 874 | 3 341 974 | 3 341 974 | 3 341 974 | 3 898 053 | 4 161 793 | - | - |
Reference price (MYR) |
3,35 | 2,97 | 1,70 | 0,89 | 0,79 | 0,64 | 0,64 | 0,64 |
Announcement Date |
02/27/2018 | 02/27/2019 | 02/27/2020 | 03/29/2021 | 02/28/2022 | - | - | - |
1 MYR in Million |
|
|
Income Statement Evolution (Annual data) |
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net sales1 |
9 710 | 10 604 | 11 965 | 2 844 | 997 | 6 522 | 10 463 | 12 812 |
EBITDA1 |
3 001 | 1 800 | 2 249 | -630 | -1 072 | 1 350 | 2 273 | 2 706 |
Operating profit (EBIT)1 |
2 083 | 1 208 | 743 | -2 700 | -2 823 | -1 665 | 725 | 1 109 |
Operating Margin |
21,4% | 11,4% | 6,21% | -94,9% | -283% | -25,5% | 6,93% | 8,65% |
Pre-Tax Profit (EBT)1 |
2 088 | 1 365 | -550 | -5 584 | -3 768 | -1 965 | -122 | 370 |
Net income1 |
1 640 | 1 980 | -304 | -5 097 | -3 119 | -1 566 | 71,7 | 363 |
Net margin |
16,9% | 18,7% | -2,54% | -179% | -313% | -24,0% | 0,69% | 2,83% |
EPS2 |
0,49 | 0,59 | -0,09 | -1,53 | -0,83 | -0,34 | 0,02 | 0,09 |
Dividend per Share2 |
0,12 | 0,64 | 0,90 | - | - | - | - | - |
Announcement Date |
02/27/2018 | 02/27/2019 | 02/27/2020 | 03/29/2021 | 02/28/2022 | - | - | - |
1 MYR in Million 2 MYR |
|
|
Income Statement Evolution (Quarterly data) |
|
Fiscal Period: December
|
2019 Q4 |
2020 Q1 |
2020 Q2 |
2020 Q3 |
2020 Q4 |
2021 Q1 |
2021 Q2 |
2021 Q3 |
2021 Q4 |
Net sales1 |
3 212 | 2 161 | 68,0 | 387 | 233 | 205 | 188 | 118 | 463 |
EBITDA1 |
- | 29,4 | -663 | -450 | -213 | -202 | -197 | -280 | -366 |
Operating profit (EBIT)1 |
- | -470 | -1 179 | -1 018 | -702 | -648 | -653 | -734 | -789 |
Operating Margin |
- | -21,7% | -1 732% | -263% | -301% | -316% | -348% | -622% | -171% |
Pre-Tax Profit (EBT)1 |
- | - | - | - | - | -809 | -727 | -1 112 | -964 |
Net income1 |
- | -804 | -993 | -852 | -2 445 | -588 | -580 | -887 | -884 |
Net margin |
- | -37,2% | -1 460% | -220% | -1 047% | -287% | -309% | -752% | -191% |
EPS2 |
-0,12 | -0,24 | -0,30 | -0,26 | -0,73 | -0,17 | -0,15 | -0,23 | -0,23 |
Dividend per Share |
- | - | - | - | - | - | - | - | - |
Announcement Date |
02/27/2020 | 07/06/2020 | 08/25/2020 | 11/24/2020 | 03/29/2021 | 05/27/2021 | 09/08/2021 | 11/22/2021 | 02/28/2022 |
1 MYR in Million 2 MYR |
|
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Debt1 |
7 497 | - | 10 100 | 13 479 | 15 472 | 14 572 | 13 343 | 10 648 |
Net Cash position1 |
- | 2 175 | - | - | - | - | - | - |
Leverage (Debt / EBITDA) |
2,50x | -1,21x | 4,49x | -21,4x | -14,4x | 10,8x | 5,87x | 3,93x |
Free Cash Flow1 |
858 | -117 | 3 359 | -2 324 | -362 | -852 | 1 196 | 1 924 |
ROE (Net Profit / Equities) |
21,8% | 24,9% | -4,97% | -218% | - | 28,5% | - | 5,00% |
Shareholders' equity1 |
7 519 | 7 943 | 6 112 | 2 340 | - | -5 488 | - | 7 257 |
ROA (Net Profit / Asset) |
7,64% | 9,79% | -1,39% | -15,6% | -14,4% | -6,75% | 2,74% | 4,22% |
Assets1 |
21 455 | 20 222 | 21 848 | 32 654 | 21 653 | 23 181 | 2 617 | 8 608 |
Book Value Per Share2 |
2,51 | 2,35 | 1,33 | -0,37 | -0,80 | -1,13 | -0,96 | -0,87 |
Cash Flow per Share2 |
0,85 | 0,59 | 1,11 | -0,64 | -0,09 | 0,20 | 0,67 | 0,77 |
Capex1 |
2 234 | 2 097 | 363 | 172 | 27,2 | 167 | 163 | 250 |
Capex / Sales |
23,0% | 19,8% | 3,03% | 6,05% | 2,73% | 2,56% | 1,55% | 1,95% |
Announcement Date |
02/27/2018 | 02/27/2019 | 02/27/2020 | 03/29/2021 | 02/28/2022 | - | - | - |
1 MYR in Million 2 MYR |
|
| |
|
|
Tata's Air India proposes to buy AirAsia India |
Capitalization (MYR) |
2 642 738 694 |
Capitalization (USD) |
603 461 442 |
Net sales (MYR) |
996 739 000 |
Net sales (USD) |
227 602 357 |
Number of employees |
14 778 |
Sales / Employee (MYR) |
67 447 |
Sales / Employee (USD) |
15 401 |
Free-Float |
55,3% |
Free-Float capitalization (MYR) |
1 460 207 001 |
Free-Float capitalization (USD) |
333 433 882 |
Avg. Exchange 20 sessions (MYR) |
6 468 194 |
Avg. Exchange 20 sessions (USD) |
1 476 993 |
Average Daily Capital Traded |
0,24% |
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
|