End-of-day quote
BURSA MALAYSIA
06:00:00 2024-07-04 pm EDT
|
5-day change
|
1st Jan Change
|
4.16
MYR
|
+3.23%
|
|
+0.97%
|
+14.13%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,730
|
6,939
|
9,408
|
7,227
|
6,892
|
7,870
|
-
|
-
|
Enterprise Value (EV)
1 |
3,588
|
6,722
|
9,187
|
6,929
|
6,565
|
7,483
|
7,432
|
7,346
|
P/E ratio
|
46.9
x
|
65.7
x
|
27.7
x
|
39.5
x
|
54
x
|
49.6
x
|
38.3
x
|
33.4
x
|
Yield
|
0.19%
|
0.39%
|
0.5%
|
0.54%
|
-
|
0.55%
|
0.69%
|
0.8%
|
Capitalization / Revenue
|
11
x
|
14.8
x
|
13.8
x
|
9.63
x
|
12
x
|
11.8
x
|
9.69
x
|
8.36
x
|
EV / Revenue
|
10.6
x
|
14.3
x
|
13.5
x
|
9.24
x
|
11.4
x
|
11.2
x
|
9.15
x
|
7.8
x
|
EV / EBITDA
|
41.4
x
|
58.7
x
|
51.3
x
|
34.2
x
|
49.4
x
|
41.3
x
|
32.7
x
|
27.7
x
|
EV / FCF
|
48.2
x
|
71.9
x
|
101
x
|
55.7
x
|
95.3
x
|
106
x
|
56.3
x
|
41.2
x
|
FCF Yield
|
2.08%
|
1.39%
|
0.99%
|
1.8%
|
1.05%
|
0.94%
|
1.78%
|
2.42%
|
Price to Book
|
7.73
x
|
12.2
x
|
6.61
x
|
8.26
x
|
7.19
x
|
7.35
x
|
6.49
x
|
5.71
x
|
Nbr of stocks (in thousands)
|
1,884,017
|
1,888,225
|
1,889,069
|
1,889,312
|
1,890,703
|
1,891,835
|
-
|
-
|
Reference price
2 |
1.980
|
3.675
|
4.980
|
3.825
|
3.645
|
4.160
|
4.160
|
4.160
|
Announcement Date
|
2/27/20
|
2/24/21
|
2/24/22
|
2/23/23
|
2/22/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
339.6
|
470.4
|
680.1
|
750.2
|
574.9
|
669.1
|
812.1
|
941.5
|
EBITDA
1 |
86.72
|
114.5
|
179.1
|
202.8
|
132.8
|
181.3
|
227.2
|
264.8
|
EBIT
1 |
77.68
|
106.9
|
172.5
|
194.3
|
121.7
|
167.9
|
212.7
|
249.3
|
Operating Margin
|
22.87%
|
22.73%
|
25.37%
|
25.9%
|
21.16%
|
25.1%
|
26.19%
|
26.48%
|
Earnings before Tax (EBT)
1 |
81.46
|
110.3
|
178.2
|
206.2
|
141.6
|
168.2
|
216.5
|
247.7
|
Net income
1 |
79.65
|
105.6
|
169.7
|
200.8
|
128.3
|
159.2
|
205.6
|
235
|
Net margin
|
23.45%
|
22.45%
|
24.95%
|
26.77%
|
22.32%
|
23.79%
|
25.32%
|
24.96%
|
EPS
2 |
0.0422
|
0.0559
|
0.1796
|
0.0968
|
0.0674
|
0.0839
|
0.1086
|
0.1245
|
Free Cash Flow
1 |
74.45
|
93.5
|
91.28
|
124.5
|
68.89
|
70.61
|
132
|
178.1
|
FCF margin
|
21.92%
|
19.88%
|
13.42%
|
16.6%
|
11.98%
|
10.55%
|
16.25%
|
18.92%
|
FCF Conversion (EBITDA)
|
85.85%
|
81.69%
|
50.97%
|
61.39%
|
51.89%
|
38.93%
|
58.1%
|
67.26%
|
FCF Conversion (Net income)
|
93.47%
|
88.53%
|
53.8%
|
62%
|
53.7%
|
44.36%
|
64.2%
|
75.81%
|
Dividend per Share
2 |
0.003750
|
0.0142
|
0.0250
|
0.0208
|
-
|
0.0228
|
0.0285
|
0.0334
|
Announcement Date
|
2/27/20
|
2/24/21
|
2/24/22
|
2/23/23
|
2/22/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
185.8
|
185.3
|
189.4
|
185.6
|
190
|
133.3
|
149.4
|
150
|
142.2
|
119.6
|
175.7
|
190.3
|
190.3
|
-
|
-
|
EBITDA
1 |
50.77
|
48.52
|
53.37
|
53.04
|
47.89
|
32.4
|
38.77
|
35.08
|
26.51
|
17.63
|
49.95
|
53.88
|
53.88
|
-
|
-
|
EBIT
1 |
49.05
|
46.56
|
51.26
|
50.83
|
45.64
|
30.01
|
-
|
32.49
|
22.84
|
14.47
|
47.1
|
51.02
|
51.02
|
-
|
-
|
Operating Margin
|
26.4%
|
25.13%
|
27.07%
|
27.39%
|
24.02%
|
22.51%
|
-
|
21.66%
|
16.06%
|
12.09%
|
26.81%
|
26.81%
|
26.81%
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
46.12
|
50.02
|
51.35
|
50.84
|
48.6
|
33
|
37.66
|
33.25
|
24.4
|
17.23
|
43.82
|
47.47
|
47.47
|
-
|
-
|
Net margin
|
24.83%
|
27%
|
27.11%
|
27.4%
|
25.58%
|
24.75%
|
25.21%
|
22.17%
|
17.15%
|
14.4%
|
24.94%
|
24.94%
|
24.94%
|
-
|
-
|
EPS
2 |
-
|
0.0264
|
0.0248
|
0.0246
|
0.0234
|
0.0159
|
0.0198
|
0.0174
|
0.0128
|
0.009050
|
0.0232
|
0.0251
|
0.0251
|
-
|
-
|
Dividend per Share
2 |
0.0125
|
-
|
-
|
-
|
0.006250
|
-
|
-
|
-
|
-
|
-
|
0.006040
|
0.006040
|
0.006040
|
0.007030
|
0.007030
|
Announcement Date
|
2/24/22
|
4/27/22
|
7/28/22
|
10/27/22
|
2/23/23
|
4/27/23
|
7/27/23
|
10/26/23
|
2/22/24
|
4/25/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
143
|
217
|
221
|
298
|
327
|
387
|
438
|
524
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
74.4
|
93.5
|
91.3
|
125
|
68.9
|
70.6
|
132
|
178
|
ROE (net income / shareholders' equity)
|
17.8%
|
20.1%
|
26.5%
|
25.3%
|
14%
|
15.6%
|
17.5%
|
18.1%
|
ROA (Net income/ Total Assets)
|
13.4%
|
15.3%
|
19.9%
|
19.3%
|
11.1%
|
12.7%
|
14.4%
|
15.4%
|
Assets
1 |
596.4
|
688.3
|
853.5
|
1,043
|
1,152
|
1,251
|
1,430
|
1,528
|
Book Value Per Share
2 |
0.2600
|
0.3000
|
0.7500
|
0.4600
|
0.5100
|
0.5700
|
0.6400
|
0.7300
|
Cash Flow per Share
2 |
0.0500
|
0.0500
|
0.1200
|
0.0800
|
0.0800
|
0.0600
|
0.0600
|
0.0900
|
Capex
1 |
11.9
|
4.29
|
18.8
|
43
|
75.1
|
27.9
|
26.3
|
26.7
|
Capex / Sales
|
3.49%
|
0.91%
|
2.76%
|
5.73%
|
13.06%
|
4.18%
|
3.24%
|
2.84%
|
Announcement Date
|
2/27/20
|
2/24/21
|
2/24/22
|
2/23/23
|
2/22/24
|
-
|
-
|
-
|
Last Close Price
4.16
MYR Average target price
4.012
MYR Spread / Average Target -3.55% Consensus |
1st Jan change
|
Capi.
|
---|
| +14.13% | 1.67B | | +154.07% | 3,092B | | +69.48% | 803B | | +52.59% | 793B | | +16.60% | 278B | | +42.26% | 230B | | +141.12% | 188B | | +16.62% | 181B | | +54.21% | 146B | | +66.78% | 118B |
Other Semiconductors
|