End-of-day quote
BURSA MALAYSIA
06:00:00 2024-05-30 pm EDT
|
5-day change
|
1st Jan Change
|
0.655
MYR
|
-5.76%
|
|
-5.07%
|
+47.19%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,221
|
2,096
|
1,588
|
1,318
|
1,988
|
2,926
|
-
|
-
|
Enterprise Value (EV)
1 |
4,611
|
3,548
|
1,588
|
1,318
|
1,988
|
2,926
|
2,926
|
2,926
|
P/E ratio
|
135
x
|
-11.9
x
|
98.6
x
|
20.3
x
|
19.7
x
|
50.4
x
|
50.4
x
|
32.8
x
|
Yield
|
1.37%
|
2.11%
|
2.82%
|
3.39%
|
2.25%
|
1.53%
|
1.53%
|
1.53%
|
Capitalization / Revenue
|
2.44
x
|
1.75
x
|
1.1
x
|
0.41
x
|
0.78
x
|
1.12
x
|
1.2
x
|
1.06
x
|
EV / Revenue
|
2.44
x
|
1.75
x
|
1.1
x
|
0.41
x
|
0.78
x
|
1.12
x
|
1.2
x
|
1.06
x
|
EV / EBITDA
|
24.4
x
|
-26.1
x
|
10.3
x
|
4.28
x
|
10.4
x
|
13
x
|
11.2
x
|
10.5
x
|
EV / FCF
|
-9,325,421
x
|
9,572,879
x
|
-7,641,820
x
|
-12,477,187
x
|
-
|
-
|
-
|
-
|
FCF Yield
|
-0%
|
0%
|
-0%
|
-0%
|
-
|
-
|
-
|
-
|
Price to Book
|
0.67
x
|
0.46
x
|
0.35
x
|
0.29
x
|
0.43
x
|
0.63
x
|
0.65
x
|
0.64
x
|
Nbr of stocks (in thousands)
|
4,412,046
|
4,412,046
|
4,472,510
|
4,467,510
|
4,467,510
|
4,467,510
|
-
|
-
|
Reference price
2 |
0.7300
|
0.4750
|
0.3550
|
0.2950
|
0.4450
|
0.6550
|
0.6550
|
0.6550
|
Announcement Date
|
2/26/20
|
2/25/21
|
2/28/22
|
2/20/23
|
4/3/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,319
|
1,199
|
1,448
|
3,205
|
2,537
|
2,619
|
2,448
|
2,758
|
EBITDA
1 |
132.2
|
-80.26
|
154.8
|
308
|
190.8
|
225.4
|
261.8
|
277.8
|
EBIT
1 |
91.98
|
-117.3
|
118.7
|
247.8
|
123.4
|
220.7
|
268.6
|
293.5
|
Operating Margin
|
6.97%
|
-9.78%
|
8.19%
|
7.73%
|
4.86%
|
8.43%
|
10.97%
|
10.64%
|
Earnings before Tax (EBT)
1 |
52.96
|
-152.9
|
61.3
|
154.3
|
134.2
|
92.3
|
112
|
151.6
|
Net income
1 |
23.74
|
-176.1
|
15.83
|
64.85
|
101
|
49.23
|
56.83
|
74.55
|
Net margin
|
1.8%
|
-14.68%
|
1.09%
|
2.02%
|
3.98%
|
1.88%
|
2.32%
|
2.7%
|
EPS
2 |
0.005400
|
-0.0399
|
0.003600
|
0.0145
|
0.0226
|
0.0130
|
0.0130
|
0.0200
|
Free Cash Flow
|
-345.4
|
218.9
|
-207.8
|
-105.6
|
-
|
-
|
-
|
-
|
FCF margin
|
-26.18%
|
18.25%
|
-14.34%
|
-3.3%
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.0100
|
0.0100
|
0.0100
|
0.0100
|
0.0100
|
0.0100
|
0.0100
|
0.0100
|
Announcement Date
|
2/26/20
|
2/25/21
|
2/28/22
|
2/20/23
|
4/3/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
1,390
|
1,452
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
10.52
x
|
-18.09
x
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-345
|
219
|
-208
|
-106
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
0.49%
|
-3.76%
|
0.35%
|
1.43%
|
2%
|
1.07%
|
1.25%
|
1.3%
|
ROA (Net income/ Total Assets)
|
0.28%
|
-2.09%
|
0.18%
|
0.7%
|
-
|
-
|
-
|
-
|
Assets
1 |
8,424
|
8,417
|
8,748
|
9,264
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
1.090
|
1.040
|
1.010
|
1.010
|
1.030
|
1.040
|
1.020
|
1.030
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
22.9
|
14.7
|
24.7
|
13.2
|
39
|
51.7
|
38.1
|
Capex / Sales
|
-
|
1.91%
|
1.02%
|
0.77%
|
0.52%
|
1.49%
|
2.11%
|
1.38%
|
Announcement Date
|
2/26/20
|
2/25/21
|
2/28/22
|
2/20/23
|
4/3/24
|
-
|
-
|
-
|
Last Close Price
0.655
MYR Average target price
0.638
MYR Spread / Average Target -2.60% Consensus |
1st Jan change
|
Capi.
|
---|
| +47.19% | 622M | | +0.66% | 70.81B | | +3.98% | 60.4B | | +27.87% | 40.39B | | +17.05% | 32.36B | | +9.81% | 28.8B | | +15.85% | 20.92B | | +10.37% | 18.74B | | +80.41% | 18.27B | | +35.06% | 17.07B |
Other Construction & Engineering
|