End-of-day quote
BURSA MALAYSIA
06:00:00 2024-05-16 pm EDT
|
5-day change
|
1st Jan Change
|
3.17
MYR
|
+0.96%
|
|
+2.59%
|
+5.32%
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
5,083
|
5,492
|
10,608
|
9,788
|
10,228
|
11,901
|
-
|
-
|
Enterprise Value (EV)
1 |
4,669
|
4,907
|
9,707
|
7,833
|
8,397
|
9,996
|
10,012
|
9,946
|
P/E ratio
|
26.8
x
|
35.1
x
|
32
x
|
24.9
x
|
31.6
x
|
33.9
x
|
27.4
x
|
24.5
x
|
Yield
|
3.25%
|
2.6%
|
2.9%
|
3.79%
|
2.99%
|
2.68%
|
3.33%
|
3.69%
|
Capitalization / Revenue
|
4.41
x
|
5.19
x
|
7.43
x
|
6.32
x
|
7.55
x
|
7.87
x
|
6.69
x
|
6.06
x
|
EV / Revenue
|
4.05
x
|
4.64
x
|
6.79
x
|
5.06
x
|
6.2
x
|
6.61
x
|
5.63
x
|
5.06
x
|
EV / EBITDA
|
15
x
|
17.8
x
|
21.3
x
|
14.3
x
|
18.1
x
|
21.4
x
|
17.8
x
|
16.7
x
|
EV / FCF
|
53.9
x
|
19.2
x
|
25
x
|
19.9
x
|
58.8
x
|
26
x
|
27
x
|
22.4
x
|
FCF Yield
|
1.85%
|
5.22%
|
4.01%
|
5.02%
|
1.7%
|
3.84%
|
3.71%
|
4.47%
|
Price to Book
|
4.55
x
|
4.56
x
|
7.73
x
|
3.91
x
|
3.93
x
|
4.51
x
|
4.46
x
|
4.38
x
|
Nbr of stocks (in thousands)
|
3,177,151
|
3,249,765
|
3,346,436
|
3,707,673
|
3,732,935
|
3,754,299
|
-
|
-
|
Reference price
2 |
1.600
|
1.690
|
3.170
|
2.640
|
2.740
|
3.170
|
3.170
|
3.170
|
Announcement Date
|
8/28/19
|
8/27/20
|
8/6/21
|
8/19/22
|
8/29/23
|
-
|
-
|
-
|
Fiscal Period: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,153
|
1,058
|
1,429
|
1,548
|
1,354
|
1,512
|
1,779
|
1,964
|
EBITDA
1 |
312.2
|
275.9
|
455.7
|
548.2
|
463.1
|
468.2
|
561.2
|
594.9
|
EBIT
1 |
217.4
|
173.5
|
353
|
447.2
|
356.4
|
354.6
|
445.3
|
495.8
|
Operating Margin
|
18.85%
|
16.4%
|
24.71%
|
28.89%
|
26.32%
|
23.46%
|
25.04%
|
25.24%
|
Earnings before Tax (EBT)
1 |
216.2
|
172.4
|
352.2
|
446.1
|
355.8
|
379.6
|
477.9
|
533.6
|
Net income
1 |
191.7
|
155.8
|
330.5
|
390.9
|
323.5
|
346
|
429
|
474.3
|
Net margin
|
16.63%
|
14.72%
|
23.13%
|
25.25%
|
23.89%
|
22.89%
|
24.12%
|
24.15%
|
EPS
2 |
0.0596
|
0.0481
|
0.0991
|
0.1059
|
0.0868
|
0.0936
|
0.1158
|
0.1295
|
Free Cash Flow
1 |
86.54
|
256
|
388.8
|
393
|
142.9
|
383.9
|
371.1
|
444.1
|
FCF margin
|
7.51%
|
24.2%
|
27.21%
|
25.39%
|
10.55%
|
25.4%
|
20.86%
|
22.61%
|
FCF Conversion (EBITDA)
|
27.72%
|
92.78%
|
85.32%
|
71.69%
|
30.85%
|
82%
|
66.11%
|
74.65%
|
FCF Conversion (Net income)
|
45.14%
|
164.38%
|
117.64%
|
100.53%
|
44.16%
|
110.96%
|
86.5%
|
93.64%
|
Dividend per Share
2 |
0.0520
|
0.0440
|
0.0920
|
0.1000
|
0.0820
|
0.0850
|
0.1055
|
0.1170
|
Announcement Date
|
8/28/19
|
8/27/20
|
8/6/21
|
8/19/22
|
8/29/23
|
-
|
-
|
-
|
Fiscal Period: June |
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
---|
Net sales
1 |
431.1
|
420.3
|
360.3
|
336.2
|
377
|
402.5
|
275.8
|
298.8
|
383.9
|
414.1
|
473.3
|
473.3
|
436.9
|
EBITDA
1 |
144.8
|
144.3
|
132
|
127
|
147.6
|
127.5
|
87.61
|
100.4
|
119.8
|
119.5
|
148.1
|
148.1
|
136.7
|
EBIT
1 |
118.4
|
116.7
|
103.2
|
108.8
|
120.7
|
101
|
61.65
|
73.04
|
90.4
|
90.53
|
114.9
|
114.9
|
106.1
|
Operating Margin
|
27.46%
|
27.78%
|
28.65%
|
32.38%
|
32.02%
|
25.09%
|
22.35%
|
24.45%
|
23.55%
|
21.86%
|
24.28%
|
24.28%
|
24.28%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
107.3
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
25.53%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
2 |
0.0296
|
0.0288
|
0.0244
|
0.0232
|
-
|
0.0251
|
0.0154
|
0.0178
|
0.0227
|
0.0231
|
0.0343
|
0.0343
|
0.0318
|
Dividend per Share
|
0.0280
|
0.0280
|
0.0220
|
0.0220
|
0.0260
|
0.0260
|
-
|
0.0200
|
0.0220
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/12/21
|
2/18/22
|
5/13/22
|
8/19/22
|
11/17/22
|
2/24/23
|
5/25/23
|
8/29/23
|
11/22/23
|
2/26/24
|
-
|
-
|
-
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
415
|
585
|
902
|
1,956
|
1,831
|
1,905
|
1,889
|
1,955
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
86.5
|
256
|
389
|
393
|
143
|
384
|
371
|
444
|
ROE (net income / shareholders' equity)
|
17.6%
|
13.4%
|
25.6%
|
20.2%
|
12.7%
|
13.1%
|
16.2%
|
18%
|
ROA (Net income/ Total Assets)
|
14.4%
|
11.1%
|
20.1%
|
16.6%
|
11%
|
11.3%
|
13.7%
|
15%
|
Assets
1 |
1,333
|
1,402
|
1,642
|
2,358
|
2,931
|
3,072
|
3,125
|
3,166
|
Book Value Per Share
2 |
0.3500
|
0.3700
|
0.4100
|
0.6800
|
0.7000
|
0.7000
|
0.7100
|
0.7200
|
Cash Flow per Share
2 |
0.0800
|
0.1100
|
0.1500
|
0.1400
|
0.0700
|
0.1300
|
0.1400
|
0.1600
|
Capex
1 |
184
|
91.6
|
97.7
|
111
|
113
|
115
|
118
|
119
|
Capex / Sales
|
15.93%
|
8.66%
|
6.84%
|
7.2%
|
8.35%
|
7.64%
|
6.66%
|
6.06%
|
Announcement Date
|
8/28/19
|
8/27/20
|
8/6/21
|
8/19/22
|
8/29/23
|
-
|
-
|
-
|
Last Close Price
3.17
MYR Average target price
3.409
MYR Spread / Average Target +7.55% Consensus |
1st Jan change
|
Capi.
|
---|
| +5.32% | 2.52B | | +86.74% | 2,321B | | +40.81% | 678B | | +25.00% | 654B | | +11.57% | 263B | | +34.04% | 216B | | +14.41% | 178B | | +46.81% | 142B | | -36.62% | 136B | | +46.85% | 119B |
Other Semiconductors
|