|
Fiscal Period: December
|
2018 |
2019 |
2020 |
2021 |
Capitalization1 |
58,1 | 58,1 | 80,5 | 99,6 |
Enterprise Value (EV)1 |
61,7 | 65,7 | 107 | 131 |
P/E ratio |
14,4x | 22,7x | 14,5x | 13,6x |
Yield |
2,86% | 1,43% | 2,06% | 1,67% |
Capitalization / Revenue |
0,68x | 0,71x | 0,96x | 0,75x |
EV / Revenue |
0,72x | 0,80x | 1,29x | 0,99x |
EV / EBITDA |
9,98x | 16,7x | 20,3x | 14,1x |
Price to Book |
0,83x | 0,81x | 1,06x | 1,21x |
Nbr of stocks (in thousands) |
166 000 | 166 000 | 166 000 | 166 000 |
Reference price (MYR) |
0,35 | 0,35 | 0,49 | 0,60 |
Announcement Date |
05/22/2020 | 05/11/2021 | 04/29/2022 | 04/29/2022 |
1 MYR in Million |
|
|
Income Statement Evolution (Annual data) |
|
Fiscal Period: December
|
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
Net sales1 |
71,4 | 85,5 | 85,6 | 81,8 | 83,4 | 133 |
EBITDA1 |
8,34 | 10,7 | 6,18 | 3,93 | 5,28 | 9,33 |
Operating profit (EBIT)1 |
6,22 | 8,29 | 3,64 | 2,56 | 3,54 | 7,21 |
Operating Margin |
8,71% | 9,70% | 4,26% | 3,13% | 4,24% | 5,42% |
Pre-Tax Profit (EBT)1 |
6,22 | 8,00 | 4,81 | 3,43 | 7,46 | 10,0 |
Net income1 |
4,67 | 6,00 | 3,66 | 2,56 | 5,54 | 7,31 |
Net margin |
6,54% | 7,01% | 4,28% | 3,12% | 6,64% | 5,49% |
EPS2 |
0,04 | 0,05 | 0,02 | 0,02 | 0,03 | 0,04 |
Dividend per Share |
- | - | 0,01 | 0,01 | 0,01 | 0,01 |
Announcement Date |
04/18/2018 | 04/29/2019 | 05/22/2020 | 05/11/2021 | 04/29/2022 | 04/29/2022 |
1 MYR in Million 2 MYR |
|
|
|
Fiscal Period: December
|
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
Net Debt1 |
19,7 | 22,6 | 3,58 | 7,56 | 26,9 | 31,7 |
Net Cash position1 |
- | - | - | - | - | - |
Leverage (Debt / EBITDA) |
2,36x | 2,11x | 0,58x | 1,92x | 5,09x | 3,40x |
Free Cash Flow1 |
0,54 | -0,65 | -3,48 | 1,99 | -13,9 | -7,41 |
ROE (Net Profit / Equities) |
16,2% | 18,9% | 6,98% | 3,59% | 7,49% | 9,23% |
Shareholders' equity1 |
28,9 | 31,8 | 52,5 | 71,1 | 73,9 | 79,2 |
ROA (Net Profit / Asset) |
5,78% | 6,62% | 2,40% | 1,45% | 1,88% | 3,41% |
Assets1 |
80,7 | 90,6 | 153 | 176 | 295 | 214 |
Book Value Per Share2 |
0,33 | 0,40 | 0,42 | 0,43 | 0,46 | 0,50 |
Cash Flow per Share2 |
0,01 | 0,01 | 0,01 | 0,05 | 0,01 | 0,02 |
Capex1 |
13,8 | 1,71 | 2,46 | 2,35 | 20,1 | 5,69 |
Capex / Sales |
19,3% | 2,00% | 2,87% | 2,88% | 24,0% | 4,28% |
Announcement Date |
04/18/2018 | 04/29/2019 | 05/22/2020 | 05/11/2021 | 04/29/2022 | 04/29/2022 |
1 MYR in Million 2 MYR |
|
| |
|
Capitalization (MYR) |
75 530 000 |
Capitalization (USD) |
17 169 811 |
Net sales (MYR) |
133 001 801 |
Net sales (USD) |
30 234 554 |
Number of employees |
282 |
Sales / Employee (MYR) |
471 638 |
Sales / Employee (USD) |
107 215 |
Free-Float |
11,7% |
Free-Float capitalization (MYR) |
8 820 994 |
Free-Float capitalization (USD) |
2 005 227 |
Avg. Exchange 20 sessions (MYR) |
36 367 |
Avg. Exchange 20 sessions (USD) |
8 267 |
Average Daily Capital Traded |
0,05% |
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
|