End-of-day quote
BURSA MALAYSIA
18:00:00 2024-05-08 EDT
|
5-day change
|
1st Jan Change
|
1.38
MYR
|
-0.72%
|
|
-1.43%
|
-0.72%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
4,601
|
4,021
|
2,765
|
3,093
|
2,687
|
2,668
|
-
|
-
|
Enterprise Value (EV)
1 |
4,601
|
4,021
|
2,765
|
3,093
|
2,687
|
2,668
|
2,668
|
2,668
|
P/E ratio
|
12.8
x
|
7.26
x
|
-9.33
x
|
16.5
x
|
11.2
x
|
7.94
x
|
6.33
x
|
6.13
x
|
Yield
|
1.26%
|
0.96%
|
1.4%
|
1.25%
|
-
|
1.63%
|
1.63%
|
-
|
Capitalization / Revenue
|
0.44
x
|
0.31
x
|
0.22
x
|
0.2
x
|
0.17
x
|
0.16
x
|
0.15
x
|
0.16
x
|
EV / Revenue
|
0.44
x
|
0.31
x
|
0.22
x
|
0.2
x
|
0.17
x
|
0.16
x
|
0.15
x
|
0.16
x
|
EV / EBITDA
|
4.07
x
|
2.15
x
|
2.78
x
|
2.04
x
|
1.62
x
|
1.19
x
|
1.29
x
|
-
|
EV / FCF
|
-7,006,978
x
|
6,363,015
x
|
-
|
-4,763,479
x
|
1,018,831
x
|
-
|
-
|
-
|
FCF Yield
|
-0%
|
0%
|
-
|
-0%
|
0%
|
-
|
-
|
-
|
Price to Book
|
0.66
x
|
0.53
x
|
0.38
x
|
0.42
x
|
0.35
x
|
0.33
x
|
0.32
x
|
0.31
x
|
Nbr of stocks (in thousands)
|
1,933,237
|
1,933,237
|
1,933,237
|
1,933,237
|
1,933,237
|
1,933,237
|
-
|
-
|
Reference price
2 |
2.380
|
2.080
|
1.430
|
1.600
|
1.390
|
1.380
|
1.380
|
1.380
|
Announcement Date
|
20-02-28
|
21-02-24
|
22-02-24
|
23-02-21
|
24-02-29
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
10,536
|
13,156
|
12,378
|
15,512
|
15,851
|
16,680
|
17,616
|
16,722
|
EBITDA
1 |
1,130
|
1,871
|
996.1
|
1,516
|
1,657
|
2,234
|
2,073
|
-
|
EBIT
1 |
718.3
|
920.7
|
42.72
|
568.1
|
635
|
905.6
|
956.9
|
895.6
|
Operating Margin
|
6.82%
|
7%
|
0.35%
|
3.66%
|
4.01%
|
5.43%
|
5.43%
|
5.36%
|
Earnings before Tax (EBT)
1 |
472.5
|
540.1
|
-291.3
|
410
|
446.9
|
673.2
|
786.6
|
749.4
|
Net income
1 |
359
|
554.1
|
-296.4
|
187.7
|
238.9
|
336.1
|
421.6
|
434.8
|
Net margin
|
3.41%
|
4.21%
|
-2.39%
|
1.21%
|
1.51%
|
2.01%
|
2.39%
|
2.6%
|
EPS
2 |
0.1857
|
0.2866
|
-0.1533
|
0.0971
|
0.1236
|
0.1738
|
0.2181
|
0.2250
|
Free Cash Flow
|
-656.6
|
632
|
-
|
-649.4
|
2,638
|
-
|
-
|
-
|
FCF margin
|
-6.23%
|
4.8%
|
-
|
-4.19%
|
16.64%
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
33.78%
|
-
|
-
|
159.18%
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
114.04%
|
-
|
-
|
1,104.12%
|
-
|
-
|
-
|
Dividend per Share
2 |
0.0300
|
0.0200
|
0.0200
|
0.0200
|
-
|
0.0225
|
0.0225
|
-
|
Announcement Date
|
20-02-28
|
21-02-24
|
22-02-24
|
23-02-21
|
24-02-29
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-657
|
632
|
-
|
-649
|
2,638
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
2.65%
|
7.15%
|
-3.93%
|
2.52%
|
2.94%
|
2.9%
|
4.02%
|
3.7%
|
ROA (Net income/ Total Assets)
|
0.43%
|
1.27%
|
-0.64%
|
0.38%
|
0.43%
|
0.5%
|
0.8%
|
0.7%
|
Assets
1 |
83,268
|
43,636
|
46,374
|
49,307
|
55,042
|
67,217
|
52,698
|
62,114
|
Book Value Per Share
2 |
3.620
|
3.920
|
3.730
|
3.810
|
3.930
|
4.120
|
4.360
|
4.500
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
787
|
891
|
703
|
897
|
1,418
|
740
|
740
|
-
|
Capex / Sales
|
7.47%
|
6.77%
|
5.68%
|
5.78%
|
8.94%
|
4.44%
|
4.2%
|
-
|
Announcement Date
|
20-02-28
|
21-02-24
|
22-02-24
|
23-02-21
|
24-02-29
|
-
|
-
|
-
|
Last Close Price
1.38
MYR Average target price
1.7
MYR Spread / Average Target +23.19% Consensus |
1st Jan change
|
Capi.
|
---|
| -0.72% | 567M | | +36.19% | 310B | | +9.27% | 80.65B | | +5.01% | 68.56B | | +0.86% | 68.5B | | +19.24% | 54.24B | | +26.28% | 51.37B | | -0.49% | 48.51B | | +31.94% | 44.45B | | +16.46% | 38.64B |
Other Auto & Truck Manufacturers
|