Delayed
OTC Markets
15:01:43 2024-05-17 EDT
|
5-day change
|
1st Jan Change
|
1.988
USD
|
+4.63%
|
|
-.--%
|
+16.94%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
97,125
|
95,102
|
98,592
|
104,871
|
107,216
|
120,911
|
-
|
-
|
Enterprise Value (EV)
1 |
97,125
|
95,102
|
98,592
|
104,871
|
107,216
|
120,911
|
120,911
|
120,911
|
P/E ratio
|
11.8
x
|
14.7
x
|
11.9
x
|
12.6
x
|
11.5
x
|
12.3
x
|
11.6
x
|
11
x
|
Yield
|
7.41%
|
6.15%
|
6.99%
|
-
|
6.75%
|
6.17%
|
6.48%
|
6.75%
|
Capitalization / Revenue
|
3.93
x
|
3.84
x
|
3.87
x
|
3.8
x
|
3.92
x
|
4.17
x
|
3.97
x
|
3.77
x
|
EV / Revenue
|
3.93
x
|
3.84
x
|
3.87
x
|
3.8
x
|
3.92
x
|
4.17
x
|
3.97
x
|
3.77
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.19
x
|
1.13
x
|
1.15
x
|
1.22
x
|
1.25
x
|
1.24
x
|
1.21
x
|
1.17
x
|
Nbr of stocks (in thousands)
|
11,241,362
|
11,241,362
|
11,878,513
|
12,054,127
|
12,060,237
|
12,066,952
|
-
|
-
|
Reference price
2 |
8.640
|
8.460
|
8.300
|
8.700
|
8.890
|
10.02
|
10.02
|
10.02
|
Announcement Date
|
20-02-27
|
21-02-25
|
22-02-24
|
23-02-27
|
24-02-28
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
24,741
|
24,763
|
25,448
|
27,615
|
27,361
|
28,976
|
30,465
|
32,111
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
13,179
|
13,518
|
13,930
|
14,808
|
13,972
|
14,890
|
15,829
|
16,677
|
Operating Margin
|
53.27%
|
54.59%
|
54.74%
|
53.62%
|
51.07%
|
51.39%
|
51.96%
|
51.93%
|
Earnings before Tax (EBT)
1 |
11,014
|
8,657
|
10,887
|
12,153
|
12,532
|
13,185
|
13,822
|
14,567
|
Net income
1 |
8,198
|
6,481
|
8,096
|
8,235
|
9,350
|
9,774
|
10,314
|
10,862
|
Net margin
|
33.14%
|
26.17%
|
31.81%
|
29.82%
|
34.17%
|
33.73%
|
33.85%
|
33.83%
|
EPS
2 |
0.7345
|
0.5766
|
0.6966
|
0.6880
|
0.7755
|
0.8176
|
0.8605
|
0.9084
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.6400
|
0.5200
|
0.5800
|
-
|
0.6000
|
0.6182
|
0.6491
|
0.6761
|
Announcement Date
|
20-02-27
|
21-02-25
|
22-02-24
|
23-02-27
|
24-02-28
|
-
|
-
|
-
|
Fiscal Period: December |
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
|
2025 Q2
|
---|
Net sales
1 |
6,300
|
6,454
|
6,835
|
7,414
|
6,897
|
6,731
|
7,310
|
6,750
|
6,977
|
8,295
|
7,287
|
7,489
|
7,693
|
7,770
|
7,883
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
3,345
|
3,520
|
3,779
|
-
|
-
|
3,272
|
3,889
|
3,453
|
3,358
|
3,920
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
53.1%
|
54.54%
|
55.29%
|
-
|
-
|
48.61%
|
53.21%
|
51.15%
|
48.13%
|
47.26%
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
2,720
|
2,972
|
2,666
|
3,208
|
3,307
|
3,056
|
3,370
|
3,156
|
2,950
|
3,442
|
3,173
|
3,345
|
3,425
|
3,301
|
3,379
|
Net income
1 |
2,057
|
2,045
|
1,857
|
2,166
|
2,167
|
2,265
|
2,339
|
2,358
|
2,388
|
2,488
|
2,379
|
2,510
|
2,572
|
2,477
|
2,537
|
Net margin
|
32.65%
|
31.68%
|
27.17%
|
29.21%
|
31.42%
|
33.66%
|
31.99%
|
34.93%
|
34.22%
|
30%
|
32.64%
|
33.52%
|
33.43%
|
31.88%
|
32.18%
|
EPS
2 |
0.1732
|
0.1722
|
0.1552
|
0.1822
|
0.1798
|
0.1879
|
0.1940
|
0.1956
|
0.1980
|
0.2063
|
0.1867
|
0.1935
|
0.2090
|
0.2053
|
0.2103
|
Dividend per Share
2 |
0.3000
|
-
|
0.2800
|
-
|
-
|
-
|
0.2800
|
-
|
0.3100
|
-
|
0.3026
|
-
|
0.3370
|
-
|
0.2909
|
Announcement Date
|
22-02-24
|
22-05-26
|
22-08-25
|
22-11-23
|
23-02-27
|
23-05-24
|
23-08-30
|
23-11-22
|
24-02-28
|
24-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
10.5%
|
7.81%
|
9.51%
|
9.59%
|
10.8%
|
10.2%
|
10.5%
|
10.7%
|
ROA (Net income/ Total Assets)
|
1%
|
0.77%
|
0.93%
|
0.9%
|
0.95%
|
0.92%
|
0.94%
|
0.96%
|
Assets
1 |
820,710
|
841,717
|
872,532
|
917,952
|
988,349
|
1,067,046
|
1,100,026
|
1,134,775
|
Book Value Per Share
2 |
7.260
|
7.510
|
7.220
|
7.130
|
7.110
|
8.070
|
8.320
|
8.600
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
20-02-27
|
21-02-25
|
22-02-24
|
23-02-27
|
24-02-28
|
-
|
-
|
-
|
Last Close Price
10.02
MYR Average target price
10.07
MYR Spread / Average Target +0.51% Consensus |
1st Jan change
|
Capi.
|
---|
| +22.69% | 600B | | +21.47% | 320B | | +23.82% | 274B | | +24.73% | 190B | | +28.52% | 179B | | +7.84% | 160B | | +3.48% | 158B | | +11.13% | 152B | | +12.15% | 140B |
Other Banks
|