End-of-day quote
BURSA MALAYSIA
06:00:00 2024-05-02 pm EDT
|
5-day change
|
1st Jan Change
|
4.5
MYR
|
+0.22%
|
|
+0.22%
|
-2.60%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
23,296
|
17,174
|
17,982
|
17,251
|
17,790
|
17,328
|
-
|
-
|
Enterprise Value (EV)
1 |
25,144
|
27,005
|
35,283
|
34,384
|
33,097
|
32,374
|
29,903
|
30,692
|
P/E ratio
|
11.7
x
|
-16.8
x
|
-13.1
x
|
-57.5
x
|
19.1
x
|
9.7
x
|
8.48
x
|
7.52
x
|
Yield
|
2.07%
|
2.8%
|
2.36%
|
3.57%
|
3.25%
|
3.83%
|
4.4%
|
3.66%
|
Capitalization / Revenue
|
1.08
x
|
1.49
x
|
1.33
x
|
0.77
x
|
0.66
x
|
0.62
x
|
0.59
x
|
0.56
x
|
EV / Revenue
|
1.16
x
|
2.34
x
|
2.61
x
|
1.54
x
|
1.22
x
|
1.16
x
|
1.03
x
|
0.99
x
|
EV / EBITDA
|
3.19
x
|
9.31
x
|
8.78
x
|
4.71
x
|
3.74
x
|
3.39
x
|
2.97
x
|
2.97
x
|
EV / FCF
|
104
x
|
-5.15
x
|
-6.25
x
|
6.58
x
|
6.85
x
|
9.96
x
|
7.59
x
|
7.24
x
|
FCF Yield
|
0.96%
|
-19.4%
|
-16%
|
15.2%
|
14.6%
|
10%
|
13.2%
|
13.8%
|
Price to Book
|
0.66
x
|
0.52
x
|
0.57
x
|
0.54
x
|
0.53
x
|
0.5
x
|
0.46
x
|
0.39
x
|
Nbr of stocks (in thousands)
|
3,850,576
|
3,850,576
|
3,850,576
|
3,850,576
|
3,850,576
|
3,850,576
|
-
|
-
|
Reference price
2 |
6.050
|
4.460
|
4.670
|
4.480
|
4.620
|
4.500
|
4.500
|
4.500
|
Announcement Date
|
2/27/20
|
2/25/21
|
2/24/22
|
2/23/23
|
2/29/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
21,617
|
11,564
|
13,530
|
22,384
|
27,119
|
28,019
|
29,165
|
31,061
|
EBITDA
1 |
7,883
|
2,901
|
4,018
|
7,296
|
8,842
|
9,537
|
10,079
|
10,349
|
EBIT
1 |
5,251
|
474.9
|
1,253
|
3,572
|
4,906
|
5,965
|
6,265
|
6,704
|
Operating Margin
|
24.29%
|
4.11%
|
9.26%
|
15.96%
|
18.09%
|
21.29%
|
21.48%
|
21.58%
|
Earnings before Tax (EBT)
1 |
4,583
|
-1,526
|
-970.8
|
1,265
|
3,567
|
4,500
|
5,019
|
5,564
|
Net income
1 |
1,996
|
-1,024
|
-1,370
|
-299.9
|
929.2
|
1,776
|
2,032
|
2,307
|
Net margin
|
9.23%
|
-8.86%
|
-10.12%
|
-1.34%
|
3.43%
|
6.34%
|
6.97%
|
7.43%
|
EPS
2 |
0.5171
|
-0.2660
|
-0.3557
|
-0.0779
|
0.2413
|
0.4639
|
0.5304
|
0.5981
|
Free Cash Flow
1 |
241.3
|
-5,244
|
-5,644
|
5,222
|
4,829
|
3,249
|
3,940
|
4,238
|
FCF margin
|
1.12%
|
-45.34%
|
-41.71%
|
23.33%
|
17.81%
|
11.6%
|
13.51%
|
13.64%
|
FCF Conversion (EBITDA)
|
3.06%
|
-
|
-
|
71.58%
|
54.61%
|
34.07%
|
39.09%
|
40.95%
|
FCF Conversion (Net income)
|
12.09%
|
-
|
-
|
-
|
519.69%
|
182.91%
|
193.88%
|
183.68%
|
Dividend per Share
2 |
0.1250
|
0.1250
|
0.1100
|
0.1600
|
0.1500
|
0.1724
|
0.1980
|
0.1646
|
Announcement Date
|
2/27/20
|
2/25/21
|
2/24/22
|
2/23/23
|
2/29/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
---|
Net sales
1 |
-
|
3,502
|
4,838
|
4,214
|
5,686
|
6,122
|
6,362
|
5,822
|
6,659
|
7,370
|
7,267
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,834
|
-
|
-
|
-
|
EBIT
1 |
-
|
133.5
|
836.8
|
483.7
|
1,105
|
1,161
|
821.8
|
974.2
|
1,017
|
1,678
|
1,237
|
Operating Margin
|
-
|
3.81%
|
17.3%
|
11.48%
|
19.43%
|
18.97%
|
12.92%
|
16.73%
|
15.27%
|
22.77%
|
17.02%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
568
|
-
|
-
|
-
|
Net income
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
98.04
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1.68%
|
-
|
-
|
-
|
EPS
2 |
0.2162
|
-0.0895
|
-0.0337
|
-0.0519
|
-0.0155
|
0.0332
|
-0.0438
|
0.0255
|
0.0417
|
0.1352
|
0.0390
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/27/20
|
11/25/21
|
2/24/22
|
5/26/22
|
8/25/22
|
11/24/22
|
2/23/23
|
5/25/23
|
8/24/23
|
11/23/23
|
2/29/24
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,848
|
9,832
|
17,300
|
17,134
|
15,308
|
15,046
|
12,575
|
13,364
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.2344
x
|
3.389
x
|
4.306
x
|
2.348
x
|
1.731
x
|
1.578
x
|
1.248
x
|
1.291
x
|
Free Cash Flow
1 |
241
|
-5,244
|
-5,644
|
5,222
|
4,829
|
3,249
|
3,940
|
4,238
|
ROE (net income / shareholders' equity)
|
5.73%
|
-3%
|
-4.23%
|
-0.95%
|
3.29%
|
4.72%
|
5.24%
|
5.9%
|
ROA (Net income/ Total Assets)
|
2.01%
|
-1.02%
|
-1.36%
|
-0.29%
|
1.03%
|
2.45%
|
2.56%
|
3.17%
|
Assets
1 |
99,079
|
100,823
|
101,044
|
102,463
|
90,372
|
72,503
|
79,381
|
72,860
|
Book Value Per Share
2 |
9.180
|
8.560
|
8.260
|
8.230
|
8.750
|
8.990
|
9.730
|
11.50
|
Cash Flow per Share
2 |
1.760
|
0.2800
|
0.7800
|
1.900
|
1.950
|
2.300
|
2.460
|
2.540
|
Capex
1 |
6,551
|
6,323
|
8,657
|
2,086
|
2,692
|
4,218
|
4,400
|
4,788
|
Capex / Sales
|
30.31%
|
54.68%
|
63.98%
|
9.32%
|
9.93%
|
15.05%
|
15.09%
|
15.41%
|
Announcement Date
|
2/27/20
|
2/25/21
|
2/24/22
|
2/23/23
|
2/29/24
|
-
|
-
|
-
|
Average target price
5.689
MYR Spread / Average Target +26.43% Consensus |
1st Jan change
|
Capi.
|
---|
| -2.60% | 3.64B | | +0.40% | 23.35B | | +18.64% | 20.47B | | -14.29% | 20.24B | | -11.38% | 19.98B | | -2.20% | 16.18B | | -0.67% | 9.78B | | -24.64% | 7.6B | | +2.92% | 7.2B | | +1.24% | 7.02B |
Other Casinos & Gaming
|