End-of-day quote
BURSA MALAYSIA
06:00:00 2024-05-09 pm EDT
|
5-day change
|
1st Jan Change
|
10.28
MYR
|
-0.39%
|
|
+0.78%
|
+39.67%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
12,610
|
9,822
|
9,922
|
10,884
|
12,281
|
17,153
|
-
|
-
|
Enterprise Value (EV)
1 |
16,272
|
13,493
|
13,651
|
14,326
|
12,281
|
19,466
|
19,072
|
19,510
|
P/E ratio
|
26.3
x
|
-8.37
x
|
-12
x
|
83.9
x
|
25.2
x
|
23.2
x
|
19.7
x
|
16.4
x
|
Yield
|
1.97%
|
-
|
-
|
0.6%
|
-
|
2.07%
|
2.38%
|
2.8%
|
Capitalization / Revenue
|
2.42
x
|
5.26
x
|
5.93
x
|
3.48
x
|
2.5
x
|
2.91
x
|
2.68
x
|
2.51
x
|
EV / Revenue
|
3.12
x
|
7.23
x
|
8.16
x
|
4.58
x
|
2.5
x
|
3.3
x
|
2.98
x
|
2.86
x
|
EV / EBITDA
|
7.1
x
|
624
x
|
62
x
|
12.1
x
|
5.37
x
|
7.42
x
|
6.83
x
|
6.63
x
|
EV / FCF
|
9.93
x
|
-52.5
x
|
104
x
|
15.9
x
|
-
|
12.3
x
|
11.3
x
|
10.7
x
|
FCF Yield
|
10.1%
|
-1.9%
|
0.96%
|
6.28%
|
-
|
8.16%
|
8.83%
|
9.37%
|
Price to Book
|
1.35
x
|
1.21
x
|
1.37
x
|
1.46
x
|
-
|
2.26
x
|
2.11
x
|
1.95
x
|
Nbr of stocks (in thousands)
|
1,659,192
|
1,659,192
|
1,659,192
|
1,659,192
|
1,668,554
|
1,668,554
|
-
|
-
|
Reference price
2 |
7.600
|
5.920
|
5.980
|
6.560
|
7.360
|
10.28
|
10.28
|
10.28
|
Announcement Date
|
2/28/20
|
2/26/21
|
2/28/22
|
2/28/23
|
2/29/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
5,213
|
1,866
|
1,673
|
3,127
|
4,914
|
5,893
|
6,390
|
6,824
|
EBITDA
1 |
2,292
|
21.62
|
220.2
|
1,186
|
2,286
|
2,622
|
2,793
|
2,942
|
EBIT
1 |
1,350
|
-588.1
|
-394.4
|
349.2
|
1,137
|
1,526
|
1,671
|
1,792
|
Operating Margin
|
25.9%
|
-31.51%
|
-23.58%
|
11.17%
|
23.14%
|
25.89%
|
26.14%
|
26.26%
|
Earnings before Tax (EBT)
1 |
659.2
|
-1,764
|
-1,041
|
184.6
|
506.1
|
971.6
|
1,153
|
1,373
|
Net income
1 |
537
|
-1,116
|
-766.4
|
187.2
|
543.2
|
736.7
|
878.9
|
1,047
|
Net margin
|
10.3%
|
-59.81%
|
-45.81%
|
5.99%
|
11.05%
|
12.5%
|
13.75%
|
15.34%
|
EPS
2 |
0.2890
|
-0.7075
|
-0.4966
|
0.0782
|
0.2917
|
0.4434
|
0.5228
|
0.6269
|
Free Cash Flow
1 |
1,639
|
-257
|
131.7
|
900
|
-
|
1,589
|
1,684
|
1,828
|
FCF margin
|
31.44%
|
-13.77%
|
7.87%
|
28.78%
|
-
|
26.96%
|
26.35%
|
26.79%
|
FCF Conversion (EBITDA)
|
71.51%
|
-
|
59.78%
|
75.86%
|
-
|
60.59%
|
60.29%
|
62.16%
|
FCF Conversion (Net income)
|
305.18%
|
-
|
-
|
480.77%
|
-
|
215.63%
|
191.58%
|
174.66%
|
Dividend per Share
2 |
0.1500
|
-
|
-
|
0.0391
|
-
|
0.2131
|
0.2444
|
0.2883
|
Announcement Date
|
2/28/20
|
2/26/21
|
2/28/22
|
2/28/23
|
2/29/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Net sales
1 |
461.3
|
551.3
|
570.8
|
689.8
|
863.6
|
1,003
|
1,034
|
1,232
|
1,372
|
1,533
|
1,563
|
1,502
|
1,533
|
1,649
|
EBITDA
|
-
|
166.8
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-75.06
|
-65.44
|
30.46
|
99.13
|
172.4
|
47.25
|
205.8
|
312.5
|
-
|
391.7
|
399.5
|
383.9
|
391.7
|
428.4
|
Operating Margin
|
-16.27%
|
-11.87%
|
5.34%
|
14.37%
|
19.96%
|
4.71%
|
19.9%
|
25.36%
|
-
|
25.56%
|
25.56%
|
25.56%
|
25.56%
|
25.98%
|
Earnings before Tax (EBT)
1 |
-254.9
|
-215
|
-
|
-91.09
|
-19.13
|
445.2
|
-
|
-
|
-
|
258.4
|
263.6
|
253.2
|
258.4
|
-
|
Net income
1 |
-182.3
|
-136.7
|
-
|
-58.15
|
-9.035
|
359.1
|
-
|
-
|
-
|
187.2
|
190.9
|
183.4
|
187.2
|
-
|
Net margin
|
-39.52%
|
-24.8%
|
-
|
-8.43%
|
-1.05%
|
35.81%
|
-
|
-
|
-
|
12.21%
|
12.21%
|
12.21%
|
12.21%
|
-
|
EPS
2 |
-0.1186
|
-0.0911
|
-
|
-0.0437
|
-0.0142
|
0.2077
|
-
|
-
|
-
|
0.1128
|
0.1151
|
0.1106
|
0.1128
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
0.0391
|
-
|
-
|
-
|
-
|
-
|
-
|
0.3373
|
-
|
Announcement Date
|
11/29/21
|
2/28/22
|
5/30/22
|
8/25/22
|
11/29/22
|
2/28/23
|
5/30/23
|
8/24/23
|
2/29/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
3,662
|
3,671
|
3,729
|
3,442
|
-
|
2,313
|
1,919
|
2,358
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.598
x
|
169.8
x
|
16.93
x
|
2.901
x
|
-
|
0.8824
x
|
0.6873
x
|
0.8015
x
|
Free Cash Flow
1 |
1,639
|
-257
|
132
|
900
|
-
|
1,589
|
1,684
|
1,828
|
ROE (net income / shareholders' equity)
|
5.82%
|
-12.8%
|
-9.98%
|
2.55%
|
-
|
9.97%
|
11.3%
|
12.4%
|
ROA (Net income/ Total Assets)
|
2.42%
|
-5.26%
|
-3.79%
|
1%
|
-
|
4.1%
|
4.77%
|
5.7%
|
Assets
1 |
22,228
|
21,231
|
20,221
|
18,720
|
-
|
17,969
|
18,438
|
18,365
|
Book Value Per Share
2 |
5.620
|
4.880
|
4.370
|
4.480
|
-
|
4.540
|
4.870
|
5.260
|
Cash Flow per Share
2 |
1.280
|
-0.0400
|
0.1600
|
0.6300
|
-
|
1.210
|
1.440
|
1.520
|
Capex
1 |
490
|
190
|
139
|
140
|
-
|
923
|
974
|
766
|
Capex / Sales
|
9.4%
|
10.17%
|
8.33%
|
4.47%
|
-
|
15.65%
|
15.25%
|
11.23%
|
Announcement Date
|
2/28/20
|
2/26/21
|
2/28/22
|
2/28/23
|
2/29/24
|
-
|
-
|
-
|
Last Close Price
10.28
MYR Average target price
9.883
MYR Spread / Average Target -3.87% Consensus |
1st Jan change
|
Capi.
|
---|
| +39.67% | 3.62B | | +7.19% | 28.42B | | +7.00% | 13.33B | | +12.84% | 12.74B | | +16.92% | 10.48B | | +7.97% | 9.49B | | -11.48% | 6.94B | | +8.03% | 6.42B | | -0.56% | 5.79B | | +11.39% | 2.88B |
Other Airport Services
|