End-of-day quote
BURSA MALAYSIA
06:00:00 2024-05-30 pm EDT
|
5-day change
|
1st Jan Change
|
37.1
MYR
|
-4.23%
|
|
-3.64%
|
+31.56%
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,752
|
2,097
|
7,698
|
5,555
|
5,533
|
7,380
|
-
|
-
|
Enterprise Value (EV)
1 |
1,039
|
1,297
|
6,797
|
4,810
|
4,731
|
6,327
|
6,022
|
6,108
|
P/E ratio
|
13.7
x
|
13.7
x
|
28.2
x
|
16.9
x
|
90.2
x
|
53.2
x
|
30.7
x
|
24.4
x
|
Yield
|
2.93%
|
2.45%
|
0.77%
|
1.25%
|
1.26%
|
0.91%
|
0.97%
|
1.04%
|
Capitalization / Revenue
|
1.18
x
|
1.34
x
|
3.87
x
|
2.3
x
|
2.71
x
|
3.47
x
|
3.09
x
|
2.87
x
|
EV / Revenue
|
0.7
x
|
0.83
x
|
3.42
x
|
1.99
x
|
2.31
x
|
2.97
x
|
2.52
x
|
2.37
x
|
EV / EBITDA
|
2.86
x
|
3.34
x
|
12.2
x
|
6.54
x
|
10.8
x
|
11.8
x
|
8.95
x
|
8.2
x
|
EV / FCF
|
4.96
x
|
7.47
x
|
94
x
|
-211
x
|
35.1
x
|
19.1
x
|
17.3
x
|
14.5
x
|
FCF Yield
|
20.2%
|
13.4%
|
1.06%
|
-0.47%
|
2.85%
|
5.24%
|
5.79%
|
6.89%
|
Price to Book
|
1.17
x
|
1.52
x
|
4.52
x
|
2.78
x
|
2.9
x
|
3.71
x
|
3.48
x
|
3.21
x
|
Nbr of stocks (in thousands)
|
190,056
|
190,604
|
198,402
|
198,402
|
198,880
|
198,913
|
-
|
-
|
Reference price
2 |
9.220
|
11.00
|
38.80
|
28.00
|
27.82
|
37.10
|
37.10
|
37.10
|
Announcement Date
|
8/28/19
|
8/28/20
|
8/30/21
|
8/29/22
|
10/3/23
|
-
|
-
|
-
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,488
|
1,565
|
1,988
|
2,416
|
2,045
|
2,127
|
2,388
|
2,572
|
EBITDA
1 |
362.7
|
388.9
|
557.8
|
735.5
|
437.6
|
536.4
|
673
|
745.2
|
EBIT
1 |
188.8
|
209.6
|
358.7
|
442.3
|
107.2
|
207
|
345.9
|
391.6
|
Operating Margin
|
12.69%
|
13.4%
|
18.04%
|
18.3%
|
5.24%
|
9.73%
|
14.48%
|
15.22%
|
Earnings before Tax (EBT)
1 |
189.8
|
211.5
|
357.6
|
439.4
|
124.3
|
226.4
|
361.5
|
449.2
|
Net income
1 |
128.3
|
153
|
271.8
|
328.9
|
61.33
|
142.3
|
246.4
|
309.8
|
Net margin
|
8.62%
|
9.78%
|
13.67%
|
13.61%
|
3%
|
6.69%
|
10.32%
|
12.04%
|
EPS
2 |
0.6753
|
0.8042
|
1.375
|
1.656
|
0.3084
|
0.6977
|
1.209
|
1.519
|
Free Cash Flow
1 |
209.4
|
173.8
|
72.28
|
-22.84
|
134.6
|
331.7
|
348.8
|
421.1
|
FCF margin
|
14.08%
|
11.11%
|
3.63%
|
-0.95%
|
6.59%
|
15.6%
|
14.61%
|
16.37%
|
FCF Conversion (EBITDA)
|
57.74%
|
44.69%
|
12.96%
|
-
|
30.77%
|
61.84%
|
51.83%
|
56.51%
|
FCF Conversion (Net income)
|
163.21%
|
113.58%
|
26.59%
|
-
|
219.52%
|
233.13%
|
141.59%
|
135.93%
|
Dividend per Share
2 |
0.2700
|
0.2700
|
0.3000
|
0.3500
|
0.3500
|
0.3367
|
0.3617
|
0.3850
|
Announcement Date
|
8/28/19
|
8/28/20
|
8/30/21
|
8/29/22
|
10/3/23
|
-
|
-
|
-
|
Fiscal Period: June |
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q2
|
---|
Net sales
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-9.238
|
10.87
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-3.389
|
16.65
|
-
|
Net income
1 |
18.33
|
-17.83
|
8.137
|
32.15
|
Net margin
|
-
|
-
|
-
|
-
|
EPS
2 |
0.0922
|
-0.0897
|
0.0409
|
0.1617
|
Dividend per Share
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/16/23
|
5/18/23
|
10/3/23
|
2/21/24
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
713
|
799
|
901
|
745
|
801
|
1,053
|
1,358
|
1,272
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
209
|
174
|
72.3
|
-22.8
|
135
|
332
|
349
|
421
|
ROE (net income / shareholders' equity)
|
10.4%
|
11.5%
|
17.7%
|
17.8%
|
3.06%
|
6.88%
|
11.1%
|
12.7%
|
ROA (Net income/ Total Assets)
|
7.54%
|
8.23%
|
11.9%
|
11.6%
|
2.04%
|
5.55%
|
7.47%
|
8.4%
|
Assets
1 |
1,702
|
1,859
|
2,287
|
2,842
|
3,012
|
2,564
|
3,299
|
3,688
|
Book Value Per Share
2 |
7.890
|
7.260
|
8.580
|
10.10
|
9.600
|
9.990
|
10.70
|
11.60
|
Cash Flow per Share
2 |
2.130
|
2.220
|
2.870
|
-
|
1.940
|
3.000
|
3.000
|
-
|
Capex
1 |
195
|
249
|
495
|
730
|
252
|
351
|
383
|
361
|
Capex / Sales
|
13.08%
|
15.92%
|
24.89%
|
30.2%
|
12.31%
|
16.48%
|
16.02%
|
14.03%
|
Announcement Date
|
8/28/19
|
8/28/20
|
8/30/21
|
8/29/22
|
10/3/23
|
-
|
-
|
-
|
Last Close Price
37.1
MYR Average target price
38.88
MYR Spread / Average Target +4.79% Consensus |
1st Jan change
|
Capi.
|
---|
| +31.56% | 1.57B | | +121.31% | 2,693B | | +38.45% | 655B | | +19.20% | 617B | | +13.30% | 270B | | +41.14% | 228B | | +14.39% | 178B | | +46.48% | 138B | | -38.55% | 131B | | +60.37% | 125B |
Other Semiconductors
|