End-of-day quote
BURSA MALAYSIA
06:00:00 2024-04-25 pm EDT
|
5-day change
|
1st Jan Change
|
4.18
MYR
|
+1.95%
|
|
+3.47%
|
+2.45%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
34,676
|
32,188
|
33,899
|
46,926
|
47,865
|
49,038
|
-
|
-
|
Enterprise Value (EV)
1 |
39,369
|
37,338
|
38,654
|
46,926
|
60,464
|
60,881
|
60,124
|
59,174
|
P/E ratio
|
24.2
x
|
26.4
x
|
29.2
x
|
42.6
x
|
30.8
x
|
24.8
x
|
21.7
x
|
19.8
x
|
Yield
|
4.08%
|
3.77%
|
3.42%
|
-
|
3.24%
|
3.48%
|
3.99%
|
4.42%
|
Capitalization / Revenue
|
5.51
x
|
5.23
x
|
5.35
x
|
6.93
x
|
3.77
x
|
3.71
x
|
3.63
x
|
3.59
x
|
EV / Revenue
|
6.25
x
|
6.07
x
|
6.1
x
|
6.93
x
|
4.77
x
|
4.6
x
|
4.45
x
|
4.33
x
|
EV / EBITDA
|
11.9
x
|
12.1
x
|
12.8
x
|
15.6
x
|
9.82
x
|
9.72
x
|
9.24
x
|
8.88
x
|
EV / FCF
|
29.8
x
|
22
x
|
20.9
x
|
-
|
15.4
x
|
21.5
x
|
18.2
x
|
15.3
x
|
FCF Yield
|
3.36%
|
4.54%
|
4.79%
|
-
|
6.51%
|
4.65%
|
5.49%
|
6.54%
|
Price to Book
|
55.8
x
|
51.8
x
|
54.5
x
|
-
|
2.93
x
|
2.93
x
|
2.86
x
|
2.82
x
|
Nbr of stocks (in thousands)
|
7,775,000
|
7,775,000
|
7,775,000
|
11,731,508
|
11,731,508
|
11,731,508
|
-
|
-
|
Reference price
2 |
4.460
|
4.140
|
4.360
|
4.000
|
4.080
|
4.180
|
4.180
|
4.180
|
Announcement Date
|
1/22/20
|
1/27/21
|
1/28/22
|
2/24/23
|
2/20/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
6,297
|
6,153
|
6,336
|
6,773
|
12,682
|
13,227
|
13,498
|
13,656
|
EBITDA
1 |
3,309
|
3,077
|
3,010
|
3,013
|
6,155
|
6,264
|
6,507
|
6,667
|
EBIT
1 |
2,112
|
1,855
|
1,747
|
1,503
|
2,720
|
3,187
|
3,522
|
3,823
|
Operating Margin
|
33.54%
|
30.15%
|
27.57%
|
22.2%
|
21.45%
|
24.09%
|
26.09%
|
28%
|
Earnings before Tax (EBT)
1 |
1,892
|
1,622
|
1,515
|
1,218
|
2,181
|
2,656
|
3,001
|
3,267
|
Net income
1 |
1,433
|
1,221
|
1,162
|
763.5
|
1,552
|
1,972
|
2,230
|
2,457
|
Net margin
|
22.75%
|
19.84%
|
18.34%
|
11.27%
|
12.24%
|
14.91%
|
16.52%
|
17.99%
|
EPS
2 |
0.1843
|
0.1570
|
0.1495
|
0.0940
|
0.1323
|
0.1684
|
0.1924
|
0.2107
|
Free Cash Flow
1 |
1,323
|
1,696
|
1,852
|
-
|
3,936
|
2,829
|
3,299
|
3,870
|
FCF margin
|
21.01%
|
27.56%
|
29.23%
|
-
|
31.03%
|
21.39%
|
24.44%
|
28.34%
|
FCF Conversion (EBITDA)
|
39.98%
|
55.11%
|
61.52%
|
-
|
63.94%
|
45.16%
|
50.69%
|
58.04%
|
FCF Conversion (Net income)
|
92.34%
|
138.89%
|
159.36%
|
-
|
253.55%
|
143.46%
|
147.91%
|
157.48%
|
Dividend per Share
2 |
0.1820
|
0.1560
|
0.1490
|
-
|
0.1320
|
0.1454
|
0.1669
|
0.1848
|
Announcement Date
|
1/22/20
|
1/27/21
|
1/28/22
|
2/24/23
|
2/20/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Net sales
|
-
|
1,583
|
-
|
1,539
|
1,532
|
2,181
|
-
|
-
|
3,275
|
-
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,498
|
-
|
-
|
-
|
EBIT
|
-
|
431.8
|
-
|
432.1
|
442.6
|
184.9
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
27.29%
|
-
|
28.08%
|
28.89%
|
8.48%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
365.1
|
-
|
362
|
379.8
|
102.2
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
-
|
304.6
|
-
|
220
|
264.5
|
42.82
|
-
|
-
|
435.1
|
482
|
481
|
481
|
481
|
-
|
Net margin
|
-
|
19.24%
|
-
|
14.3%
|
17.27%
|
1.96%
|
-
|
-
|
13.29%
|
-
|
-
|
-
|
-
|
-
|
EPS
2 |
0.0402
|
0.0392
|
0.0304
|
0.0283
|
0.0340
|
0.004700
|
-
|
-
|
0.0371
|
0.0411
|
0.0410
|
0.0410
|
0.0410
|
-
|
Dividend per Share
2 |
0.0400
|
0.0390
|
0.0290
|
0.0280
|
0.0340
|
-
|
0.0320
|
0.0330
|
0.0350
|
0.0315
|
0.0341
|
0.0315
|
0.0341
|
0.0330
|
Announcement Date
|
10/21/21
|
1/28/22
|
4/29/22
|
7/15/22
|
10/20/22
|
2/24/23
|
8/18/23
|
11/17/23
|
2/20/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
4,692
|
5,149
|
4,755
|
-
|
12,600
|
11,843
|
11,086
|
10,137
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.418
x
|
1.673
x
|
1.58
x
|
-
|
2.047
x
|
1.891
x
|
1.704
x
|
1.52
x
|
Free Cash Flow
1 |
1,323
|
1,696
|
1,852
|
-
|
3,936
|
2,829
|
3,299
|
3,870
|
ROE (net income / shareholders' equity)
|
215%
|
193%
|
188%
|
-
|
9.51%
|
11.6%
|
13%
|
14.2%
|
ROA (Net income/ Total Assets)
|
20%
|
14.9%
|
14.5%
|
-
|
4.17%
|
5.74%
|
6.64%
|
7.16%
|
Assets
1 |
7,178
|
8,168
|
8,013
|
-
|
37,219
|
34,335
|
33,587
|
34,326
|
Book Value Per Share
2 |
0.0800
|
0.0800
|
0.0800
|
-
|
1.390
|
1.430
|
1.460
|
1.480
|
Cash Flow per Share
2 |
0.2700
|
0.3100
|
0.3400
|
-
|
0.4900
|
0.4300
|
0.4500
|
0.4700
|
Capex
1 |
751
|
736
|
814
|
-
|
1,806
|
2,017
|
2,025
|
1,863
|
Capex / Sales
|
11.92%
|
11.97%
|
12.85%
|
-
|
14.24%
|
15.25%
|
15%
|
13.64%
|
Announcement Date
|
1/22/20
|
1/27/21
|
1/28/22
|
2/24/23
|
2/20/24
|
-
|
-
|
-
|
Last Close Price
4.18
MYR Average target price
4.632
MYR Spread / Average Target +10.81% Consensus |
1st Jan change
|
Capi.
|
---|
| +2.45% | 10.28B | | +28.33% | 94.52B | | +6.76% | 56.67B | | -11.97% | 23.64B | | -16.38% | 20.55B | | -12.50% | 11.16B | | +5.61% | 10.64B | | +0.88% | 8.9B | | -25.24% | 8.29B | | +20.93% | 6.61B |
Wireless Telecom
|