End-of-day quote
BURSA MALAYSIA
18:00:00 2024-04-25 EDT
|
5-day change
|
1st Jan Change
|
6.27
MYR
|
+0.32%
|
|
+2.45%
|
+3.98%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
47,994
|
48,275
|
64,568
|
54,774
|
53,106
|
55,220
|
-
|
-
|
Enterprise Value (EV)
1 |
52,305
|
53,770
|
70,083
|
54,774
|
53,106
|
62,073
|
61,723
|
61,894
|
P/E ratio
|
104
x
|
242
x
|
36.3
x
|
36.6
x
|
18
x
|
31.5
x
|
28.8
x
|
24.5
x
|
Yield
|
0.73%
|
0.73%
|
0.82%
|
-
|
-
|
1.27%
|
1.37%
|
1.45%
|
Capitalization / Revenue
|
3.22
x
|
3.6
x
|
3.77
x
|
3.04
x
|
2.54
x
|
2.5
x
|
2.34
x
|
2.19
x
|
EV / Revenue
|
3.51
x
|
4.01
x
|
4.09
x
|
3.04
x
|
2.54
x
|
2.81
x
|
2.62
x
|
2.46
x
|
EV / EBITDA
|
15.8
x
|
18.7
x
|
16.4
x
|
13.5
x
|
11.4
x
|
12.5
x
|
11.6
x
|
10.8
x
|
EV / FCF
|
37.6
x
|
34.2
x
|
28
x
|
-
|
-
|
31.3
x
|
26
x
|
19.1
x
|
FCF Yield
|
2.66%
|
2.92%
|
3.57%
|
-
|
-
|
3.19%
|
3.85%
|
5.23%
|
Price to Book
|
2.15
x
|
2.02
x
|
2.63
x
|
-
|
-
|
1.86
x
|
1.79
x
|
1.66
x
|
Nbr of stocks (in thousands)
|
8,773,990
|
8,777,219
|
8,796,677
|
8,806,043
|
8,806,991
|
8,806,992
|
-
|
-
|
Reference price
2 |
5.470
|
5.500
|
7.340
|
6.220
|
6.030
|
6.270
|
6.270
|
6.270
|
Announcement Date
|
20-02-28
|
21-02-26
|
22-02-23
|
23-02-28
|
24-02-29
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
14,912
|
13,405
|
17,132
|
17,989
|
20,935
|
22,061
|
23,582
|
25,191
|
EBITDA
1 |
3,318
|
2,876
|
4,279
|
4,051
|
4,644
|
4,947
|
5,304
|
5,708
|
EBIT
1 |
1,962
|
1,479
|
2,795
|
2,260
|
3,133
|
3,249
|
3,542
|
3,848
|
Operating Margin
|
13.16%
|
11.03%
|
16.32%
|
12.57%
|
14.97%
|
14.73%
|
15.02%
|
15.28%
|
Earnings before Tax (EBT)
1 |
1,043
|
567.5
|
2,556
|
2,217
|
4,049
|
2,716
|
3,080
|
3,474
|
Net income
1 |
551.5
|
288.9
|
1,863
|
1,548
|
2,952
|
1,730
|
1,917
|
2,178
|
Net margin
|
3.7%
|
2.16%
|
10.87%
|
8.61%
|
14.1%
|
7.84%
|
8.13%
|
8.64%
|
EPS
2 |
0.0528
|
0.0227
|
0.2020
|
0.1699
|
0.3352
|
0.1989
|
0.2174
|
0.2559
|
Free Cash Flow
1 |
1,391
|
1,571
|
2,504
|
-
|
-
|
1,981
|
2,378
|
3,240
|
FCF margin
|
9.33%
|
11.72%
|
14.62%
|
-
|
-
|
8.98%
|
10.08%
|
12.86%
|
FCF Conversion (EBITDA)
|
41.92%
|
54.6%
|
58.52%
|
-
|
-
|
40.05%
|
44.83%
|
56.75%
|
FCF Conversion (Net income)
|
252.2%
|
543.67%
|
134.47%
|
-
|
-
|
114.5%
|
124.02%
|
148.76%
|
Dividend per Share
2 |
0.0400
|
0.0400
|
0.0600
|
-
|
-
|
0.0799
|
0.0857
|
0.0911
|
Announcement Date
|
20-02-28
|
21-02-26
|
22-02-23
|
23-02-28
|
24-02-29
|
-
|
-
|
-
|
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
1 |
4,445
|
4,471
|
4,163
|
4,374
|
4,595
|
4,857
|
5,142
|
4,674
|
5,826
|
5,293
|
5,102
|
5,487
|
5,707
|
5,268
|
5,764
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
1,149
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
733.6
|
791.2
|
686.6
|
632.7
|
652.7
|
324.3
|
780
|
666.7
|
1,004
|
682.6
|
748.5
|
873.6
|
908.6
|
838.7
|
982.3
|
Operating Margin
|
16.5%
|
17.7%
|
16.49%
|
14.47%
|
14.2%
|
6.68%
|
15.17%
|
14.26%
|
17.23%
|
12.9%
|
14.67%
|
15.92%
|
15.92%
|
15.92%
|
17.04%
|
Earnings before Tax (EBT)
1 |
616.6
|
684.2
|
621.1
|
878.5
|
513.3
|
204.2
|
1,793
|
542
|
1,013
|
701.6
|
709.2
|
709.2
|
744.5
|
673.9
|
825.3
|
Net income
1 |
550
|
453.6
|
493.3
|
612.1
|
251.8
|
191.3
|
1,391
|
301.8
|
532.1
|
727.5
|
437.4
|
437.4
|
472.8
|
402.1
|
505.7
|
Net margin
|
12.37%
|
10.15%
|
11.85%
|
14%
|
5.48%
|
3.94%
|
27.04%
|
6.46%
|
9.13%
|
13.74%
|
8.57%
|
7.97%
|
8.28%
|
7.63%
|
8.77%
|
EPS
2 |
0.0601
|
0.0490
|
0.0535
|
0.0669
|
0.0278
|
0.0217
|
0.1579
|
0.0343
|
0.0604
|
0.0826
|
0.0498
|
0.0498
|
0.0538
|
0.0458
|
0.0576
|
Dividend per Share
2 |
-
|
0.0600
|
-
|
-
|
-
|
-
|
-
|
0.0350
|
-
|
-
|
0.0239
|
0.0239
|
0.0249
|
0.0269
|
0.0276
|
Announcement Date
|
21-11-29
|
22-02-23
|
22-05-26
|
22-08-25
|
22-11-29
|
23-02-28
|
23-05-31
|
23-08-29
|
23-11-30
|
24-02-29
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
4,311
|
5,496
|
5,515
|
-
|
-
|
6,853
|
6,503
|
6,674
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.299
x
|
1.911
x
|
1.289
x
|
-
|
-
|
1.385
x
|
1.226
x
|
1.169
x
|
Free Cash Flow
1 |
1,391
|
1,571
|
2,504
|
-
|
-
|
1,981
|
2,378
|
3,240
|
ROE (net income / shareholders' equity)
|
3.78%
|
3%
|
7.68%
|
-
|
-
|
6.02%
|
6.3%
|
6.86%
|
ROA (Net income/ Total Assets)
|
2.04%
|
1.6%
|
4.14%
|
-
|
-
|
4.16%
|
4.34%
|
4.96%
|
Assets
1 |
26,978
|
18,055
|
45,022
|
-
|
-
|
41,639
|
44,224
|
43,869
|
Book Value Per Share
2 |
2.550
|
2.720
|
2.790
|
-
|
-
|
3.370
|
3.510
|
3.780
|
Cash Flow per Share
2 |
0.2800
|
0.2800
|
0.4000
|
-
|
-
|
0.4000
|
0.4300
|
0.7000
|
Capex
1 |
1,057
|
874
|
1,027
|
-
|
-
|
2,018
|
1,953
|
2,078
|
Capex / Sales
|
7.09%
|
6.52%
|
6%
|
-
|
-
|
9.15%
|
8.28%
|
8.25%
|
Announcement Date
|
20-02-28
|
21-02-26
|
22-02-23
|
23-02-28
|
24-02-29
|
-
|
-
|
-
|
Last Close Price
6.27
MYR Average target price
7.13
MYR Spread / Average Target +13.72% Consensus |