|
Fiscal Period: January
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
Capitalization1 |
4 592 | 4 433 | 6 688 | 5 806 | - | - |
Entreprise Value (EV)1 |
6 965 | 6 337 | 9 242 | 9 145 | 10 339 | 11 853 |
P/E ratio |
15,8x | 19,2x | 33,0x | 14,2x | 12,8x | 13,2x |
Yield |
1,42% | 1,46% | 0,97% | 1,17% | 1,18% | 1,22% |
Capitalization / Revenue |
5,05x | 4,28x | 2,65x | 2,82x | 2,50x | 3,04x |
EV / Revenue |
7,65x | 6,12x | 3,67x | 4,44x | 4,44x | 6,20x |
EV / EBITDA |
10,7x | 7,91x | 12,0x | 7,51x | 8,17x | 9,89x |
Price to Book |
2,27x | 2,24x | 4,16x | 2,15x | 1,80x | 1,61x |
Nbr of stocks (in thousands) |
1 088 201 | 1 081 320 | 1 078 689 | 1 065 248 | - | - |
Reference price (MYR) |
4,22 | 4,10 | 6,20 | 5,45 | 5,45 | 5,45 |
Last update |
03/29/2018 | 03/27/2019 | 03/25/2020 | 01/13/2021 | 01/13/2021 | 12/23/2020 |
1 MYR in Million Estimates
|
|
Income Statement Evolution | |
|
|
Annual Income Statement Data |
|
Fiscal Period: January
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
Net sales1 |
910 | 1 035 | 2 519 | 2 059 | 2 326 | 1 911 |
EBITDA1 |
650 | 801 | 770 | 1 218 | 1 265 | 1 199 |
Operating profit (EBIT)1 |
426 | 517 | 519 | 918 | 940 | 897 |
Operating Margin |
46,8% | 49,9% | 20,6% | 44,6% | 40,4% | 46,9% |
Pre-Tax Profit (EBT)1 |
362 | 344 | 331 | 630 | 715 | 704 |
Net income1 |
292 | 235 | 210 | 420 | 482 | 462 |
Net margin |
32,1% | 22,7% | 8,33% | 20,4% | 20,7% | 24,2% |
EPS2 |
0,27 | 0,21 | 0,19 | 0,38 | 0,43 | 0,41 |
Dividend per Share2 |
0,06 | 0,06 | 0,06 | 0,06 | 0,06 | 0,07 |
Last update |
03/29/2018 | 03/27/2019 | 03/25/2020 | 01/13/2021 | 01/13/2021 | 12/22/2020 |
1 MYR in Million 2 MYR Estimates
|
|
|
Fiscal Period: January
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
Net Debt1 |
2 373 | 1 904 | 2 554 | 3 340 | 4 534 | 6 047 |
Net Cash position1 |
- | - | - | - | - | - |
Leverage (Debt / EBITDA) |
3,65x | 2,38x | 3,32x | 2,74x | 3,58x | 5,04x |
Free Cash Flow1 |
49,6 | -299 | -478 | -885 | -650 | -804 |
ROE (Net Profit / Equities) |
14,7% | 12,5% | 12,4% | 17,3% | 16,2% | 13,1% |
Shareholders' equity1 |
1 985 | 1 873 | 1 691 | 2 435 | 2 975 | 3 527 |
ROA (Net Profit / Asset) |
4,58% | 3,23% | 2,39% | 5,27% | 4,72% | 4,55% |
Assets1 |
6 382 | 7 268 | 8 799 | 7 969 | 10 223 | 10 163 |
Book Value Per Share2 |
1,86 | 1,83 | 1,49 | 2,54 | 3,03 | 3,39 |
Cash Flow per Share2 |
- | - | 0,65 | 1,07 | 1,44 | 0,57 |
Capex1 |
420 | 819 | 1 216 | 1 853 | 1 804 | 1 805 |
Capex / Sales |
46,2% | 79,2% | 48,3% | 90,0% | 77,5% | 94,4% |
Last update |
03/29/2018 | 03/27/2019 | 03/25/2020 | 01/13/2021 | 01/13/2021 | 01/04/2021 |
1 MYR in Million 2 MYR Estimates
|
|
|
| Financial data source © 2021 S&P Global Market Intelligence
|
|
Capitalization (MYR) 5 805 599 817 Capitalization (USD) 1 439 880 907 Net sales (MYR) 2 519 340 000 Net sales (USD) 623 289 755 Free-Float capitalization (MYR) 2 813 329 904 Free-Float capitalization (USD) 697 750 472 Avg. Exchange 20 sessions (MYR) 3 663 964 Avg. Exchange 20 sessions (USD) 906 472 Average Daily Capital Traded 0,06%
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Evolution Valeur d'Entreprise / EBITDA
|