End-of-day quote
BURSA MALAYSIA
06:00:00 2024-04-25 pm EDT
|
5-day change
|
1st Jan Change
|
1.4
MYR
|
+1.45%
|
|
+2.19%
|
+1.45%
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
2,608
|
5,545
|
4,670
|
5,399
|
4,816
|
5,107
|
5,107
|
-
|
Enterprise Value (EV)
1 |
5,769
|
13,388
|
7,230
|
5,399
|
4,816
|
7,894
|
1,452
|
1,057
|
P/E ratio
|
-2.42
x
|
-23
x
|
31.2
x
|
4.62
x
|
3.64
x
|
49.3
x
|
22.9
x
|
15.9
x
|
Yield
|
-
|
1.32%
|
2.34%
|
5.41%
|
11.4%
|
2.17%
|
2.74%
|
3.16%
|
Capitalization / Revenue
|
0.19
x
|
0.42
x
|
0.33
x
|
0.28
x
|
0.19
x
|
0.26
x
|
0.24
x
|
0.25
x
|
EV / Revenue
|
0.43
x
|
1.01
x
|
0.51
x
|
0.28
x
|
0.19
x
|
0.41
x
|
0.07
x
|
0.05
x
|
EV / EBITDA
|
-40.8
x
|
24.9
x
|
12.5
x
|
2.24
x
|
1.6
x
|
6.88
x
|
1.11
x
|
0.73
x
|
EV / FCF
|
-31
x
|
10.3
x
|
5.42
x
|
3.8
x
|
3.29
x
|
13.1
x
|
1.14
x
|
0.67
x
|
FCF Yield
|
-3.22%
|
9.71%
|
18.5%
|
26.3%
|
30.4%
|
7.61%
|
87.5%
|
150%
|
Price to Book
|
0.58
x
|
1.33
x
|
1.09
x
|
0.99
x
|
0.77
x
|
0.84
x
|
0.83
x
|
0.81
x
|
Nbr of stocks (in thousands)
|
3,648,152
|
3,648,152
|
3,648,152
|
3,648,152
|
3,648,152
|
3,648,152
|
3,648,152
|
-
|
Reference price
2 |
0.7150
|
1.520
|
1.280
|
1.480
|
1.320
|
1.400
|
1.400
|
1.400
|
Announcement Date
|
2/28/19
|
2/28/20
|
2/26/21
|
2/28/22
|
2/27/23
|
2/26/24
|
-
|
-
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
13,467
|
13,259
|
14,076
|
19,575
|
25,564
|
19,359
|
21,227
|
20,790
|
EBITDA
1 |
-141.6
|
537.1
|
578
|
2,415
|
3,002
|
1,148
|
1,313
|
1,447
|
EBIT
1 |
-827.2
|
-194.4
|
448.4
|
1,788
|
2,266
|
393.5
|
409.6
|
472.7
|
Operating Margin
|
-6.14%
|
-1.47%
|
3.19%
|
9.14%
|
8.86%
|
2.03%
|
1.93%
|
2.27%
|
Earnings before Tax (EBT)
1 |
-1,023
|
-350.3
|
353.5
|
1,714
|
1,951
|
339
|
372.4
|
531.8
|
Net income
1 |
-1,080
|
-242.2
|
150
|
1,168
|
1,323
|
103
|
229.2
|
296
|
Net margin
|
-8.02%
|
-1.83%
|
1.07%
|
5.97%
|
5.17%
|
0.53%
|
1.08%
|
1.42%
|
EPS
2 |
-0.2960
|
-0.0660
|
0.0410
|
0.3201
|
0.3626
|
0.0280
|
0.0612
|
0.0878
|
Free Cash Flow
1 |
-185.9
|
1,300
|
1,334
|
1,420
|
1,462
|
600.4
|
1,270
|
1,585
|
FCF margin
|
-1.38%
|
9.81%
|
9.48%
|
7.26%
|
5.72%
|
3.1%
|
5.98%
|
7.62%
|
FCF Conversion (EBITDA)
|
-
|
242.09%
|
230.84%
|
58.81%
|
48.71%
|
52.3%
|
96.73%
|
109.5%
|
FCF Conversion (Net income)
|
-
|
-
|
889.45%
|
121.61%
|
110.54%
|
582.92%
|
554%
|
535.41%
|
Dividend per Share
2 |
-
|
0.0200
|
0.0300
|
0.0800
|
0.1500
|
0.0300
|
0.0383
|
0.0443
|
Announcement Date
|
2/28/19
|
2/28/20
|
2/26/21
|
2/28/22
|
2/27/23
|
2/26/24
|
-
|
-
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
1 |
3,160
|
7,843
|
2,560
|
-
|
-
|
2,859
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
3,366
|
3,656
|
4,050
|
Leverage (Debt/EBITDA)
|
-22.33
x
|
14.6
x
|
4.43
x
|
-
|
-
|
2.491
x
|
-
|
-
|
Free Cash Flow
1 |
-186
|
1,300
|
1,334
|
1,420
|
1,462
|
600
|
1,270
|
1,585
|
ROE (net income / shareholders' equity)
|
-21.4%
|
-5.6%
|
3.56%
|
24.1%
|
22.7%
|
1.69%
|
4.45%
|
4.86%
|
ROA (Net income/ Total Assets)
|
-5.49%
|
-1.31%
|
0.86%
|
6.65%
|
7.35%
|
0.58%
|
2.01%
|
2.73%
|
Assets
1 |
19,673
|
18,439
|
17,412
|
17,573
|
17,994
|
17,692
|
11,405
|
10,844
|
Book Value Per Share
2 |
1.220
|
1.150
|
1.170
|
1.490
|
1.710
|
1.640
|
1.690
|
1.720
|
Cash Flow per Share
2 |
0.2000
|
0.5300
|
0.4700
|
-
|
0.6000
|
0.4400
|
0.0800
|
-
|
Capex
1 |
923
|
634
|
371
|
509
|
742
|
997
|
707
|
655
|
Capex / Sales
|
6.86%
|
4.78%
|
2.64%
|
2.6%
|
2.9%
|
5.15%
|
3.33%
|
3.15%
|
Announcement Date
|
2/28/19
|
2/28/20
|
2/26/21
|
2/28/22
|
2/27/23
|
2/26/24
|
-
|
-
|
Mean consensus UNDERPERFORM Average target price
1.361
MYR Spread / Average Target -2.77% Consensus |
1st Jan change
|
Capi.
|
---|
| +1.45% | 1.07B | | +12.78% | 3.29B | | -95.58% | 1.61B | | -0.48% | 1.61B | | -2.37% | 1.25B | | -2.40% | 1.22B | | -.--% | 1.22B | | -11.54% | 1.21B | | -10.44% | 1.2B | | 0.00% | 1.19B |
Other Fishing & Farming
|