End-of-day quote
BURSA MALAYSIA
06:00:00 2024-05-22 pm EDT
|
5-day change
|
1st Jan Change
|
2.88
MYR
|
-0.35%
|
|
+1.41%
|
+21.01%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
37,937
|
34,294
|
38,168
|
28,358
|
21,846
|
26,444
|
-
|
-
|
Enterprise Value (EV)
1 |
50,539
|
54,474
|
60,420
|
28,358
|
42,076
|
52,743
|
51,912
|
53,243
|
P/E ratio
|
25.9
x
|
93.5
x
|
46.7
x
|
2.91
x
|
-183
x
|
39.1
x
|
29.3
x
|
22.9
x
|
Yield
|
2.29%
|
1.87%
|
2.28%
|
-
|
4.2%
|
3.43%
|
3.53%
|
3.84%
|
Capitalization / Revenue
|
1.54
x
|
1.42
x
|
1.47
x
|
1.03
x
|
0.93
x
|
1.14
x
|
1.09
x
|
1.07
x
|
EV / Revenue
|
2.06
x
|
2.25
x
|
2.33
x
|
1.03
x
|
1.79
x
|
2.27
x
|
2.15
x
|
2.16
x
|
EV / EBITDA
|
4.76
x
|
5.11
x
|
5.3
x
|
2.28
x
|
4.37
x
|
5.01
x
|
4.7
x
|
4.59
x
|
EV / FCF
|
24.6
x
|
21.1
x
|
25.2
x
|
-
|
57.1
x
|
16.9
x
|
16.6
x
|
14.5
x
|
FCF Yield
|
4.06%
|
4.75%
|
3.97%
|
-
|
1.75%
|
5.93%
|
6.01%
|
6.89%
|
Price to Book
|
2.33
x
|
1.95
x
|
2.12
x
|
-
|
0.99
x
|
1.18
x
|
1.18
x
|
1.18
x
|
Nbr of stocks (in thousands)
|
9,163,573
|
9,169,541
|
9,174,987
|
9,177,237
|
9,179,085
|
9,181,918
|
-
|
-
|
Reference price
2 |
4.140
|
3.740
|
4.160
|
3.090
|
2.380
|
2.880
|
2.880
|
2.880
|
Announcement Date
|
2/21/20
|
2/25/21
|
2/22/22
|
2/23/23
|
2/22/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
24,583
|
24,203
|
25,901
|
27,522
|
23,489
|
23,224
|
24,160
|
24,693
|
EBITDA
1 |
10,619
|
10,657
|
11,404
|
12,434
|
9,629
|
10,528
|
11,034
|
11,589
|
EBIT
1 |
3,512
|
2,175
|
3,309
|
4,383
|
2,429
|
2,824
|
3,186
|
3,663
|
Operating Margin
|
14.29%
|
8.98%
|
12.78%
|
15.92%
|
10.34%
|
12.16%
|
13.19%
|
14.84%
|
Earnings before Tax (EBT)
1 |
2,872
|
1,171
|
2,174
|
11,095
|
793.4
|
1,362
|
1,776
|
2,057
|
Net income
1 |
1,458
|
365.2
|
818.9
|
9,766
|
-125.2
|
667.6
|
898.1
|
1,069
|
Net margin
|
5.93%
|
1.51%
|
3.16%
|
35.48%
|
-0.53%
|
2.87%
|
3.72%
|
4.33%
|
EPS
2 |
0.1600
|
0.0400
|
0.0890
|
1.063
|
-0.0130
|
0.0736
|
0.0984
|
0.1257
|
Free Cash Flow
1 |
2,052
|
2,587
|
2,401
|
-
|
736.4
|
3,130
|
3,118
|
3,669
|
FCF margin
|
8.35%
|
10.69%
|
9.27%
|
-
|
3.13%
|
13.48%
|
12.91%
|
14.86%
|
FCF Conversion (EBITDA)
|
19.33%
|
24.27%
|
21.05%
|
-
|
7.65%
|
29.73%
|
28.26%
|
31.66%
|
FCF Conversion (Net income)
|
140.81%
|
708.4%
|
293.14%
|
-
|
-
|
468.77%
|
347.21%
|
343.39%
|
Dividend per Share
2 |
0.0950
|
0.0700
|
0.0950
|
-
|
0.1000
|
0.0986
|
0.1017
|
0.1106
|
Announcement Date
|
2/21/20
|
2/25/21
|
2/22/22
|
2/23/23
|
2/22/24
|
-
|
-
|
-
|
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
|
---|
Net sales
|
6,543
|
6,904
|
6,470
|
6,704
|
7,260
|
7,087
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBITDA
|
3,032
|
3,042
|
-
|
3,011
|
3,204
|
3,321
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
1,048
|
809.4
|
854.2
|
987.2
|
1,155
|
1,111
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
16.01%
|
11.72%
|
13.2%
|
14.73%
|
15.91%
|
15.68%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
658.3
|
548.8
|
253.2
|
286.7
|
268.6
|
10,286
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
349.6
|
116
|
-42.97
|
-166.6
|
-52.4
|
9,967
|
-
|
-797.4
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
5.34%
|
1.68%
|
-0.66%
|
-2.48%
|
-0.72%
|
140.64%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
0.0380
|
0.0130
|
-0.005000
|
-0.0120
|
-0.006000
|
1.085
|
-
|
-0.0870
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
1 |
-
|
0.0550
|
-
|
0.0550
|
0.0500
|
-
|
0.0500
|
-
|
0.0500
|
0.0346
|
0.0346
|
0.0375
|
0.0375
|
Announcement Date
|
11/26/21
|
2/22/22
|
5/25/22
|
8/26/22
|
11/25/22
|
2/23/23
|
8/29/23
|
11/29/23
|
2/22/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
12,602
|
20,180
|
22,252
|
-
|
20,230
|
26,299
|
25,469
|
26,799
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.187
x
|
1.894
x
|
1.951
x
|
-
|
2.101
x
|
2.498
x
|
2.308
x
|
2.312
x
|
Free Cash Flow
1 |
2,052
|
2,587
|
2,401
|
-
|
736
|
3,130
|
3,118
|
3,669
|
ROE (net income / shareholders' equity)
|
5.7%
|
5.12%
|
5.42%
|
-
|
-0.54%
|
2.97%
|
4.08%
|
5.38%
|
ROA (Net income/ Total Assets)
|
1.47%
|
1.29%
|
1.37%
|
-
|
-0.16%
|
0.8%
|
1.17%
|
1.28%
|
Assets
1 |
99,060
|
28,388
|
59,591
|
-
|
80,048
|
83,452
|
76,980
|
83,807
|
Book Value Per Share
2 |
1.770
|
1.920
|
1.960
|
-
|
2.400
|
2.430
|
2.430
|
2.450
|
Cash Flow per Share
2 |
0.9600
|
0.8000
|
0.9700
|
-
|
0.8600
|
0.8500
|
0.9500
|
1.040
|
Capex
1 |
6,731
|
4,766
|
6,488
|
-
|
7,127
|
6,466
|
6,636
|
6,535
|
Capex / Sales
|
27.38%
|
19.69%
|
25.05%
|
-
|
30.34%
|
27.84%
|
27.47%
|
26.47%
|
Announcement Date
|
2/21/20
|
2/25/21
|
2/22/22
|
2/23/23
|
2/22/24
|
-
|
-
|
-
|
Last Close Price
2.88
MYR Average target price
2.824
MYR Spread / Average Target -1.95% Consensus |