Financials Advancecon Holdings

Equities

End-of-day quote BURSA MALAYSIA Other stock markets 06:00:00 2024-05-30 pm EDT			5-day change	1st Jan Change
0.28 ^MYR	-.--%		-1.75%	-1.75%

May. 22	Advancecon Bags MYR25 Million Infrastructure Works Deal	MT
May. 02	Advancecon Holdings Berhad Appoints Tan Chee Keong as Group Chief Financial Officer	CI

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	155.1	158.5	147.4	120.8	164	161.1	-	-
Enterprise Value (EV) ¹	155.1	158.5	147.4	120.8	164	161.1	161.1	161.1
P/E ratio	14.4 x	74.5 x	61 x	-5.57 x	-4.66 x	28 x	28 x	28 x
Yield	-	2.53%	-	-	-	-	-	-
Capitalization / Revenue	-	0.63 x	0.54 x	0.29 x	0.36 x	0.35 x	0.35 x	0.33 x
EV / Revenue	-	0.63 x	0.54 x	0.29 x	0.36 x	0.35 x	0.35 x	0.33 x
EV / EBITDA	-	4.1 x	4.06 x	2.2 x	12.9 x	2.64 x	2.37 x	2.18 x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Price to Book	-	0.86 x	0.69 x	0.64 x	0.92 x	0.85 x	0.85 x	0.82 x
Nbr of stocks (in thousands)	402,767	401,320	483,375	483,375	575,351	575,351	-	-
Reference price ²	0.3850	0.3950	0.3050	0.2500	0.2850	0.2800	0.2800	0.2800
Announcement Date	6/25/20	2/24/21	2/24/22	2/28/23	2/28/24	-	-	-

¹MYR in Million²MYR

Estimates

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net sales ¹	-	250.3	270.8	422.3	449.8	456	454	490
EBITDA ¹	-	38.69	36.28	54.98	12.66	61	68	74
EBIT ¹	-	13.03	10.04	1.122	-29.66	15	18	24
Operating Margin	-	5.21%	3.71%	0.27%	-6.59%	3.29%	3.96%	4.9%
Earnings before Tax (EBT) ¹	-	6.646	4.145	-12.9	-42.51	6	8	13
Net income ¹	10.83	2.101	2.05	-21.7	-33.82	3	4	6
Net margin	-	0.84%	0.76%	-5.14%	-7.52%	0.66%	0.88%	1.22%
EPS ²	0.0268	0.005300	0.005000	-0.0449	-0.0612	0.0100	0.0100	0.0100
Free Cash Flow	-	-	-	-	-	-	-	-
FCF margin	-	-	-	-	-	-	-	-
FCF Conversion (EBITDA)	-	-	-	-	-	-	-	-
FCF Conversion (Net income)	-	-	-	-	-	-	-	-
Dividend per Share	-	0.0100	-	-	-	-	-	-
Announcement Date	6/25/20	2/24/21	2/24/22	2/28/23	2/28/24	-	-	-

¹MYR in Million²MYR

Estimates

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)	-	1.11%	1.02%	-10.6%	-18.2%	1.6%	2%	3.2%
ROA (Net income/ Total Assets)	-	-	-	-	-	-	-	-
Assets ¹	-	-	-	-	-	-	-	-
Book Value Per Share ²	-	0.4600	0.4400	0.3900	0.3100	0.3300	0.3300	0.3400
Cash Flow per Share	-	0.0600	-	-	-	-	-	-
Capex ¹	-	2.31	3.67	2.08	31.7	5	5	5
Capex / Sales	-	0.92%	1.36%	0.49%	7.06%	1.1%	1.1%	1.02%
Announcement Date	6/25/20	2/24/21	2/24/22	2/28/23	2/28/24	-	-	-

¹MYR in Million²MYR

Estimates

Trading Rating

Investor Rating

ESG Refinitiv

Sell

Buy

Mean consensus

SELL

Number of Analysts

Last Close Price

0.28 MYR

Average target price

0.21 MYR

Spread / Average Target

-25.00%

	1st Jan change	Capi.
ADVANCECON HOLDINGS	-1.75%	34.23M
TOPBUILD CORP.	+11.67%	13.22B
INSTALLED BUILDING PRODUCTS, INC.	+15.87%	5.99B
SINOMA INTERNATIONAL ENGINEERING CO.,LTD	+36.19%	4.64B
INSTALCO AB	-2.30%	1B
ENVISION GREENWISE HOLDINGS LIMITED	+153.66%	835M
KERJAYA PROSPEK GROUP	+18.71%	493M
DA-CIN CONSTRUCTION CO.,LTD.	+21.32%	428M
SOLAR A/S	-23.98%	375M
SHANGHAI YANHUA SMARTECH GROUP CO., LTD.	-27.13%	370M