End-of-day quote
BURSA MALAYSIA
06:00:00 2024-04-25 pm EDT
|
5-day change
|
1st Jan Change
|
6.61
MYR
|
-1.05%
|
|
+0.76%
|
+12.99%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
51,103
|
42,669
|
55,707
|
61,858
|
62,391
|
70,594
|
-
|
-
|
Enterprise Value (EV)
1 |
51,103
|
42,669
|
55,707
|
61,858
|
62,391
|
70,594
|
70,594
|
70,594
|
P/E ratio
|
11
x
|
35.7
x
|
12.7
x
|
11.1
x
|
8.96
x
|
9.38
x
|
8.79
x
|
8.3
x
|
Yield
|
5.05%
|
1.12%
|
4.22%
|
4.48%
|
6.15%
|
6.07%
|
6.32%
|
6.72%
|
Capitalization / Revenue
|
2.91
x
|
2.48
x
|
3.03
x
|
3.12
x
|
2.97
x
|
3.19
x
|
3.02
x
|
2.85
x
|
EV / Revenue
|
2.91
x
|
2.48
x
|
3.03
x
|
3.12
x
|
2.97
x
|
3.19
x
|
3.02
x
|
2.85
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.91
x
|
0.76
x
|
0.95
x
|
0.99
x
|
0.91
x
|
0.97
x
|
0.92
x
|
0.87
x
|
Nbr of stocks (in thousands)
|
9,922,966
|
9,922,966
|
10,221,452
|
10,665,102
|
10,665,102
|
10,679,855
|
-
|
-
|
Reference price
2 |
5.150
|
4.300
|
5.450
|
5.800
|
5.850
|
6.610
|
6.610
|
6.610
|
Announcement Date
|
2/28/20
|
2/26/21
|
2/28/22
|
2/28/23
|
2/29/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
17,544
|
17,189
|
18,362
|
19,827
|
21,014
|
22,125
|
23,399
|
24,811
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
7,671
|
8,212
|
10,094
|
10,492
|
11,149
|
11,902
|
12,663
|
13,394
|
Operating Margin
|
43.73%
|
47.78%
|
54.97%
|
52.92%
|
53.06%
|
53.79%
|
54.12%
|
53.98%
|
Earnings before Tax (EBT)
1 |
5,975
|
1,530
|
5,789
|
8,371
|
9,541
|
10,175
|
10,786
|
11,514
|
Net income
1 |
4,560
|
1,194
|
4,295
|
5,440
|
6,981
|
7,516
|
7,983
|
8,509
|
Net margin
|
25.99%
|
6.95%
|
23.39%
|
27.44%
|
33.22%
|
33.97%
|
34.12%
|
34.29%
|
EPS
2 |
0.4698
|
0.1204
|
0.4286
|
0.5209
|
0.6528
|
0.7050
|
0.7517
|
0.7960
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.2600
|
0.0481
|
0.2299
|
0.2600
|
0.3600
|
0.4011
|
0.4179
|
0.4444
|
Announcement Date
|
2/28/20
|
2/26/21
|
2/28/22
|
2/28/23
|
2/29/24
|
-
|
-
|
-
|
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 |
4,393
|
4,594
|
4,736
|
4,099
|
4,997
|
5,209
|
4,997
|
5,334
|
5,308
|
5,375
|
5,297
|
5,334
|
5,500
|
5,677
|
5,730
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
2,129
|
2,128
|
2,510
|
2,585
|
-
|
2,732
|
2,654
|
2,929
|
2,816
|
2,750
|
2,807
|
-
|
-
|
-
|
-
|
Operating Margin
|
48.46%
|
46.32%
|
53%
|
63.05%
|
-
|
52.45%
|
53.1%
|
54.91%
|
53.06%
|
51.17%
|
52.99%
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
332.8
|
981.2
|
2,048
|
2,105
|
2,200
|
2,017
|
2,236
|
2,482
|
2,492
|
2,331
|
2,395
|
2,428
|
2,467
|
2,576
|
2,605
|
Net income
1 |
-100.6
|
854.5
|
1,427
|
1,281
|
1,410
|
1,325
|
1,645
|
1,773
|
1,848
|
1,715
|
1,763
|
1,800
|
1,830
|
1,913
|
1,935
|
Net margin
|
-2.29%
|
18.6%
|
30.13%
|
31.24%
|
28.22%
|
25.43%
|
32.92%
|
33.24%
|
34.81%
|
31.91%
|
33.28%
|
33.75%
|
33.27%
|
33.69%
|
33.77%
|
EPS
2 |
-0.0107
|
0.0837
|
0.1396
|
0.1230
|
0.1343
|
0.1247
|
0.1540
|
0.1659
|
0.1730
|
0.1602
|
0.1653
|
0.1735
|
0.1755
|
0.1815
|
0.1814
|
Dividend per Share
2 |
-
|
0.1255
|
-
|
0.1300
|
-
|
0.1300
|
-
|
0.1750
|
-
|
0.1850
|
-
|
0.1798
|
-
|
0.1930
|
-
|
Announcement Date
|
11/30/21
|
2/28/22
|
5/31/22
|
8/30/22
|
11/30/22
|
2/28/23
|
5/31/23
|
8/30/23
|
11/30/23
|
2/29/24
|
-
|
-
|
-
|
-
|
-
|
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)
|
8.47%
|
2.1%
|
7.48%
|
8.97%
|
10.7%
|
10.7%
|
10.8%
|
10.9%
|
ROA (Net income/ Total Assets)
|
0.82%
|
0.2%
|
0.7%
|
0.84%
|
1%
|
1.01%
|
1.02%
|
1.04%
|
Assets
1 |
553,665
|
597,212
|
614,866
|
644,305
|
700,127
|
744,161
|
780,561
|
817,718
|
Book Value Per Share
2 |
5.670
|
5.640
|
5.760
|
5.860
|
6.410
|
6.800
|
7.170
|
7.550
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/28/20
|
2/26/21
|
2/28/22
|
2/28/23
|
2/29/24
|
-
|
-
|
-
|
Last Close Price
6.61
MYR Average target price
7.155
MYR Spread / Average Target +8.24% Consensus |
1st Jan change
|
Capi.
|
---|
| +12.99% | 14.81B | | +16.61% | 210B | | +2.39% | 73.14B | | +7.99% | 54.82B | | +13.25% | 47B | | +1.36% | 47.1B | | +19.29% | 44.81B | | +10.93% | 36.6B | | -16.21% | 35.14B | | -96.60% | 32.24B |
Commercial Banks
|