End-of-day quote
BURSA MALAYSIA
18:00:00 2024-05-09 EDT
|
5-day change
|
1st Jan Change
|
1.82
MYR
|
0.00%
|
|
0.00%
|
+5.81%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
6,707
|
6,124
|
5,894
|
5,918
|
6,195
|
6,569
|
-
|
-
|
Enterprise Value (EV)
1 |
7,696
|
7,117
|
6,885
|
6,874
|
7,135
|
7,515
|
7,496
|
7,478
|
P/E ratio
|
21.2
x
|
25.8
x
|
29.4
x
|
14.9
x
|
11.9
x
|
17.6
x
|
16.7
x
|
15.9
x
|
Yield
|
4.85%
|
3.92%
|
3.65%
|
5.98%
|
6.09%
|
5.83%
|
6.08%
|
6.25%
|
Capitalization / Revenue
|
12.1
x
|
13.2
x
|
14.8
x
|
10.6
x
|
10.3
x
|
10.6
x
|
10.2
x
|
9.87
x
|
EV / Revenue
|
13.9
x
|
15.3
x
|
17.2
x
|
12.4
x
|
11.8
x
|
12.1
x
|
11.6
x
|
11.2
x
|
EV / EBITDA
|
21.1
x
|
24.9
x
|
28
x
|
17.9
x
|
17.5
x
|
17.6
x
|
16.8
x
|
16.2
x
|
EV / FCF
|
19.6
x
|
24.8
x
|
26.8
x
|
16.2
x
|
16.5
x
|
16.6
x
|
15.1
x
|
14.8
x
|
FCF Yield
|
5.1%
|
4.03%
|
3.73%
|
6.18%
|
6.05%
|
6.04%
|
6.61%
|
6.77%
|
Price to Book
|
1.77
x
|
1.61
x
|
1.55
x
|
1.53
x
|
1.53
x
|
1.63
x
|
1.64
x
|
1.65
x
|
Nbr of stocks (in thousands)
|
3,548,828
|
3,560,560
|
3,571,851
|
3,586,907
|
3,601,639
|
3,609,229
|
-
|
-
|
Reference price
2 |
1.890
|
1.720
|
1.650
|
1.650
|
1.720
|
1.820
|
1.820
|
1.820
|
Announcement Date
|
20-01-22
|
21-01-25
|
22-01-26
|
23-01-19
|
24-01-30
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
552.1
|
465.2
|
399.5
|
556.4
|
604.3
|
622.4
|
646.6
|
665.7
|
EBITDA
1 |
364.5
|
286.2
|
245.8
|
383.1
|
408.7
|
426.2
|
445.8
|
462.6
|
EBIT
1 |
361.8
|
283.8
|
244.6
|
381.9
|
407.6
|
423.3
|
443.8
|
459.2
|
Operating Margin
|
65.53%
|
61%
|
61.21%
|
68.64%
|
67.46%
|
68.01%
|
68.64%
|
68.99%
|
Earnings before Tax (EBT)
1 |
315.9
|
236.8
|
200.1
|
396.2
|
517.6
|
376
|
398
|
416.4
|
Net income
1 |
315.9
|
236.8
|
200.1
|
396.2
|
517.6
|
374.1
|
394.2
|
410.5
|
Net margin
|
57.21%
|
50.9%
|
50.1%
|
71.2%
|
85.66%
|
60.11%
|
60.97%
|
61.67%
|
EPS
2 |
0.0891
|
0.0666
|
0.0561
|
0.1107
|
0.1440
|
0.1035
|
0.1091
|
0.1142
|
Free Cash Flow
1 |
392.1
|
286.8
|
257
|
425.1
|
432
|
454
|
495.5
|
506.5
|
FCF margin
|
71.02%
|
61.64%
|
64.32%
|
76.41%
|
71.49%
|
72.95%
|
76.63%
|
76.08%
|
FCF Conversion (EBITDA)
|
107.59%
|
100.2%
|
104.55%
|
110.98%
|
105.72%
|
106.54%
|
111.14%
|
109.48%
|
FCF Conversion (Net income)
|
124.14%
|
121.1%
|
128.39%
|
107.31%
|
83.47%
|
121.36%
|
125.7%
|
123.38%
|
Dividend per Share
2 |
0.0916
|
0.0675
|
0.0603
|
0.0986
|
0.1047
|
0.1062
|
0.1106
|
0.1137
|
Announcement Date
|
20-01-22
|
21-01-25
|
22-01-26
|
23-01-19
|
24-01-30
|
-
|
-
|
-
|
Fiscal Period: December |
2022 Q4
|
2023 Q4
|
---|
Net sales
|
148.7
|
-
|
EBITDA
|
-
|
-
|
EBIT
|
-
|
-
|
Operating Margin
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
Net income
1 |
143.9
|
89.69
|
Net margin
|
96.78%
|
-
|
EPS
|
-
|
-
|
Dividend per Share
|
-
|
-
|
Announcement Date
|
23-01-19
|
24-01-30
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
989
|
992
|
992
|
956
|
941
|
947
|
927
|
909
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.713
x
|
3.468
x
|
4.035
x
|
2.496
x
|
2.302
x
|
2.221
x
|
2.08
x
|
1.965
x
|
Free Cash Flow
1 |
392
|
287
|
257
|
425
|
432
|
454
|
496
|
507
|
ROE (net income / shareholders' equity)
|
8.37%
|
6.24%
|
5.26%
|
10.3%
|
13.1%
|
9.25%
|
9.83%
|
10.2%
|
ROA (Net income/ Total Assets)
|
6.06%
|
4.54%
|
3.83%
|
7.51%
|
9.57%
|
7.14%
|
7.45%
|
7.69%
|
Assets
1 |
5,212
|
5,221
|
5,227
|
5,275
|
5,411
|
5,239
|
5,288
|
5,340
|
Book Value Per Share
2 |
1.070
|
1.070
|
1.070
|
1.080
|
1.120
|
1.120
|
1.110
|
1.110
|
Cash Flow per Share
2 |
0.1100
|
0.0800
|
0.0700
|
0.1200
|
0.1200
|
0.1300
|
0.1300
|
0.1400
|
Capex
1 |
0.37
|
0.32
|
0.24
|
0.32
|
1.43
|
6.73
|
8.83
|
6.78
|
Capex / Sales
|
0.07%
|
0.07%
|
0.06%
|
0.06%
|
0.24%
|
1.08%
|
1.37%
|
1.02%
|
Announcement Date
|
20-01-22
|
21-01-25
|
22-01-26
|
23-01-19
|
24-01-30
|
-
|
-
|
-
|
Last Close Price
1.82
MYR Average target price
1.923
MYR Spread / Average Target +5.64% Consensus |
1st Jan change
|
Capi.
|
---|
| +5.81% | 1.39B | | +3.56% | 48.15B | | -10.93% | 12.79B | | -19.27% | 11.57B | | -11.09% | 10.98B | | -1.95% | 7.75B | | -4.43% | 6.7B | | -4.45% | 6.04B | | -5.88% | 5.77B | | -7.74% | 4.63B |
Retail REITs
|