End-of-day quote
BURSA MALAYSIA
18:00:00 2024-05-12 EDT
|
5-day change
|
1st Jan Change
|
1.87
MYR
|
+0.54%
|
|
-1.58%
|
+4.47%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,475
|
2,928
|
3,171
|
2,937
|
3,128
|
3,268
|
-
|
-
|
Enterprise Value (EV)
1 |
3,340
|
4,000
|
4,160
|
4,440
|
4,631
|
4,904
|
5,086
|
5,236
|
P/E ratio
|
10.7
x
|
20.6
x
|
14.1
x
|
15.4
x
|
14.3
x
|
19.7
x
|
17.4
x
|
16.8
x
|
Yield
|
4.61%
|
4.31%
|
4.89%
|
5.45%
|
4.83%
|
4.79%
|
5.43%
|
5.66%
|
Capitalization / Revenue
|
11.1
x
|
12.6
x
|
12.9
x
|
10.3
x
|
10.8
x
|
10.7
x
|
9.65
x
|
9.29
x
|
EV / Revenue
|
15
x
|
17.2
x
|
16.9
x
|
15.6
x
|
16.1
x
|
16
x
|
15
x
|
14.9
x
|
EV / EBITDA
|
19.5
x
|
23.1
x
|
22.9
x
|
20.8
x
|
22.2
x
|
21.3
x
|
19.7
x
|
18.8
x
|
EV / FCF
|
23.8
x
|
-39.1
x
|
-55.4
x
|
26
x
|
178
x
|
33.1
x
|
23.5
x
|
21.5
x
|
FCF Yield
|
4.19%
|
-2.56%
|
-1.81%
|
3.85%
|
0.56%
|
3.02%
|
4.25%
|
4.65%
|
Price to Book
|
1.22
x
|
1.38
x
|
1.25
x
|
1.14
x
|
1.11
x
|
1.16
x
|
1.16
x
|
1.15
x
|
Nbr of stocks (in thousands)
|
1,398,135
|
1,442,331
|
1,634,524
|
1,641,054
|
1,747,492
|
1,747,492
|
-
|
-
|
Reference price
2 |
1.770
|
2.030
|
1.940
|
1.790
|
1.790
|
1.870
|
1.870
|
1.870
|
Announcement Date
|
1/20/20
|
1/20/21
|
1/20/22
|
1/19/23
|
1/23/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
222.5
|
232.2
|
246.2
|
284.2
|
288.4
|
306.4
|
338.7
|
351.9
|
EBITDA
1 |
171.5
|
173.2
|
181.7
|
213.4
|
208.8
|
230
|
257.6
|
278.3
|
EBIT
1 |
171
|
172.6
|
181.1
|
212.8
|
208.3
|
237.8
|
262.5
|
268.4
|
Operating Margin
|
76.85%
|
74.33%
|
73.56%
|
74.89%
|
72.24%
|
77.6%
|
77.49%
|
76.27%
|
Earnings before Tax (EBT)
1 |
213.5
|
142.6
|
204
|
191.8
|
221.6
|
162.9
|
184.1
|
194.4
|
Net income
1 |
209.2
|
142.1
|
200.4
|
190.1
|
217.8
|
162.5
|
184.8
|
192.3
|
Net margin
|
94.05%
|
61.17%
|
81.38%
|
66.89%
|
75.51%
|
53.04%
|
54.57%
|
54.64%
|
EPS
2 |
0.1661
|
0.0986
|
0.1380
|
0.1161
|
0.1250
|
0.0949
|
0.1075
|
0.1116
|
Free Cash Flow
1 |
140.1
|
-102.3
|
-75.14
|
170.9
|
25.97
|
148
|
216.1
|
243.6
|
FCF margin
|
62.97%
|
-44.06%
|
-30.52%
|
60.13%
|
9%
|
48.29%
|
63.79%
|
69.22%
|
FCF Conversion (EBITDA)
|
81.67%
|
-
|
-
|
80.06%
|
12.44%
|
64.33%
|
83.91%
|
87.54%
|
FCF Conversion (Net income)
|
66.95%
|
-
|
-
|
89.89%
|
11.93%
|
91.06%
|
116.91%
|
126.69%
|
Dividend per Share
2 |
0.0816
|
0.0875
|
0.0949
|
0.0975
|
0.0865
|
0.0897
|
0.1015
|
0.1059
|
Announcement Date
|
1/20/20
|
1/20/21
|
1/20/22
|
1/19/23
|
1/23/24
|
-
|
-
|
-
|
Fiscal Period: December |
2022 Q2
|
2022 Q3
|
---|
Net sales
1 |
-
|
71.52
|
EBITDA
|
-
|
-
|
EBIT
1 |
-
|
61.49
|
Operating Margin
|
-
|
85.99%
|
Earnings before Tax (EBT)
|
-
|
-
|
Net income
|
46.79
|
-
|
Net margin
|
-
|
-
|
EPS
|
0.0286
|
-
|
Dividend per Share
|
-
|
-
|
Announcement Date
|
7/20/22
|
10/19/22
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
865
|
1,072
|
989
|
1,503
|
1,503
|
1,637
|
1,818
|
1,968
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
5.043
x
|
6.19
x
|
5.44
x
|
7.04
x
|
7.199
x
|
7.114
x
|
7.059
x
|
7.073
x
|
Free Cash Flow
1 |
140
|
-102
|
-75.1
|
171
|
26
|
148
|
216
|
244
|
ROE (net income / shareholders' equity)
|
6.16%
|
6.76%
|
5.86%
|
6.17%
|
5.39%
|
5.8%
|
6.53%
|
6.85%
|
ROA (Net income/ Total Assets)
|
3.89%
|
4.41%
|
3.78%
|
3.89%
|
3.31%
|
3.59%
|
4.09%
|
4.24%
|
Assets
1 |
5,383
|
3,225
|
5,301
|
4,891
|
6,575
|
4,531
|
4,521
|
4,532
|
Book Value Per Share
2 |
1.450
|
1.470
|
1.550
|
1.570
|
1.620
|
1.610
|
1.620
|
1.620
|
Cash Flow per Share
2 |
0.1100
|
0.1200
|
0.1300
|
0.1400
|
0.1100
|
0.1300
|
0.1700
|
0.1900
|
Capex
1 |
19.1
|
271
|
266
|
57.3
|
173
|
173
|
35
|
35
|
Capex / Sales
|
8.6%
|
116.55%
|
108.13%
|
20.15%
|
59.9%
|
56.45%
|
10.33%
|
9.95%
|
Announcement Date
|
1/20/20
|
1/20/21
|
1/20/22
|
1/19/23
|
1/23/24
|
-
|
-
|
-
|
Last Close Price
1.87
MYR Average target price
1.998
MYR Spread / Average Target +6.83% Consensus |
1st Jan change
|
Capi.
|
---|
| +4.47% | 686M | | -5.63% | 613M | | -12.24% | 583M | | -1.02% | 419M | | -8.88% | 415M | | -14.67% | 349M | | -9.83% | 297M | | +2.27% | 236M | | +4.03% | 229M | | -18.79% | 190M |
Islamic REITs
|