End-of-day quote
BURSA MALAYSIA
06:00:00 2024-05-02 pm EDT
|
5-day change
|
1st Jan Change
|
4.42
MYR
|
-1.34%
|
|
-0.23%
|
-0.90%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
37,521
|
34,354
|
26,003
|
32,158
|
30,844
|
30,567
|
-
|
-
|
Enterprise Value (EV)
1 |
45,022
|
40,917
|
31,665
|
37,620
|
35,297
|
35,113
|
34,187
|
33,527
|
P/E ratio
|
-188
x
|
29
x
|
11.5
x
|
12.9
x
|
16.6
x
|
21.2
x
|
20.9
x
|
20.1
x
|
Yield
|
0.18%
|
1.89%
|
5.39%
|
3.45%
|
3.36%
|
2.76%
|
2.77%
|
2.72%
|
Capitalization / Revenue
|
3.11
x
|
2.63
x
|
1.39
x
|
1.53
x
|
1.67
x
|
1.63
x
|
1.65
x
|
1.59
x
|
EV / Revenue
|
3.73
x
|
3.13
x
|
1.69
x
|
1.79
x
|
1.92
x
|
1.87
x
|
1.85
x
|
1.74
x
|
EV / EBITDA
|
27.5
x
|
14.3
x
|
6.14
x
|
7.62
x
|
10.9
x
|
9.3
x
|
9.17
x
|
8.9
x
|
EV / FCF
|
265
x
|
37.2
x
|
15.7
x
|
19.2
x
|
35.6
x
|
14.5
x
|
18.6
x
|
23.9
x
|
FCF Yield
|
0.38%
|
2.69%
|
6.38%
|
5.2%
|
2.81%
|
6.91%
|
5.38%
|
4.18%
|
Price to Book
|
2.42
x
|
2.16
x
|
1.49
x
|
1.73
x
|
1.54
x
|
1.6
x
|
1.54
x
|
1.46
x
|
Nbr of stocks (in thousands)
|
6,884,575
|
6,884,575
|
6,915,715
|
6,915,715
|
6,915,715
|
6,915,715
|
-
|
-
|
Reference price
2 |
5.450
|
4.990
|
3.760
|
4.650
|
4.460
|
4.420
|
4.420
|
4.420
|
Announcement Date
|
2/28/20
|
2/18/21
|
2/18/22
|
2/17/23
|
2/22/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
12,062
|
13,081
|
18,695
|
21,030
|
18,428
|
18,799
|
18,501
|
19,252
|
EBITDA
1 |
1,638
|
2,860
|
5,154
|
4,936
|
3,231
|
3,774
|
3,728
|
3,769
|
EBIT
1 |
430
|
1,635
|
3,825
|
3,563
|
1,800
|
2,304
|
2,292
|
2,331
|
Operating Margin
|
3.56%
|
12.5%
|
20.46%
|
16.94%
|
9.77%
|
12.26%
|
12.39%
|
12.11%
|
Earnings before Tax (EBT)
1 |
251
|
1,991
|
3,602
|
3,492
|
2,927
|
2,137
|
2,212
|
2,297
|
Net income
1 |
-200
|
1,185
|
2,257
|
2,488
|
1,860
|
1,447
|
1,471
|
1,514
|
Net margin
|
-1.66%
|
9.06%
|
12.07%
|
11.83%
|
10.09%
|
7.7%
|
7.95%
|
7.86%
|
EPS
2 |
-0.0290
|
0.1720
|
0.3260
|
0.3600
|
0.2690
|
0.2084
|
0.2111
|
0.2197
|
Free Cash Flow
1 |
170
|
1,099
|
2,020
|
1,955
|
992
|
2,426
|
1,839
|
1,401
|
FCF margin
|
1.41%
|
8.4%
|
10.81%
|
9.3%
|
5.38%
|
12.9%
|
9.94%
|
7.27%
|
FCF Conversion (EBITDA)
|
10.38%
|
38.43%
|
39.19%
|
39.61%
|
30.7%
|
64.28%
|
49.32%
|
37.16%
|
FCF Conversion (Net income)
|
-
|
92.74%
|
89.5%
|
78.58%
|
53.33%
|
167.61%
|
124.99%
|
92.54%
|
Dividend per Share
2 |
0.0100
|
0.0944
|
0.2028
|
0.1604
|
0.1500
|
0.1218
|
0.1226
|
0.1202
|
Announcement Date
|
2/28/20
|
2/18/21
|
2/18/22
|
2/17/23
|
2/22/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Net sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
610
|
468
|
718
|
812
|
396
|
562
|
-
|
380
|
1,211
|
200
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
1 |
0.0880
|
0.0680
|
0.1040
|
0.1170
|
0.0570
|
0.0810
|
-
|
0.0550
|
0.1750
|
0.0290
|
0.0632
|
0.0632
|
0.0633
|
0.0630
|
0.0411
|
Dividend per Share
1 |
-
|
0.1238
|
-
|
0.1000
|
-
|
0.0604
|
-
|
3.250
|
-
|
0.0605
|
-
|
-
|
-
|
0.1264
|
-
|
Announcement Date
|
11/18/21
|
2/18/22
|
5/20/22
|
8/23/22
|
11/22/22
|
2/17/23
|
5/23/23
|
8/23/23
|
11/24/23
|
2/22/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
7,501
|
6,563
|
5,662
|
5,462
|
4,453
|
4,545
|
3,620
|
2,959
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
4.579
x
|
2.295
x
|
1.099
x
|
1.107
x
|
1.378
x
|
1.204
x
|
0.971
x
|
0.7851
x
|
Free Cash Flow
1 |
170
|
1,099
|
2,020
|
1,955
|
992
|
2,426
|
1,839
|
1,401
|
ROE (net income / shareholders' equity)
|
0.95%
|
7.55%
|
8.9%
|
13.8%
|
9.64%
|
7.9%
|
7.86%
|
7.87%
|
ROA (Net income/ Total Assets)
|
0.51%
|
4.17%
|
7.7%
|
8.09%
|
5.9%
|
4.66%
|
4.62%
|
4.07%
|
Assets
1 |
-39,132
|
28,414
|
29,329
|
30,743
|
31,517
|
31,060
|
31,839
|
37,218
|
Book Value Per Share
2 |
2.250
|
2.310
|
2.520
|
2.690
|
2.890
|
2.760
|
2.860
|
3.030
|
Cash Flow per Share
2 |
0.2700
|
0.3500
|
0.5000
|
0.5300
|
0.4500
|
0.5900
|
0.3800
|
0.2500
|
Capex
1 |
1,683
|
1,332
|
1,419
|
1,685
|
2,096
|
1,812
|
1,587
|
1,602
|
Capex / Sales
|
13.95%
|
10.18%
|
7.59%
|
8.01%
|
11.37%
|
9.64%
|
8.58%
|
8.32%
|
Announcement Date
|
2/28/20
|
2/18/21
|
2/18/22
|
2/17/23
|
2/22/24
|
-
|
-
|
-
|
Last Close Price
4.42
MYR Average target price
4.433
MYR Spread / Average Target +0.30% Consensus |