End-of-day quote
BURSA MALAYSIA
18:00:00 2024-04-25 EDT
|
5-day change
|
1st Jan Change
|
9.79
MYR
|
+0.10%
|
|
+1.45%
|
+10.12%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
97,125
|
95,102
|
98,592
|
104,871
|
107,216
|
118,135
|
-
|
-
|
Enterprise Value (EV)
1 |
97,125
|
95,102
|
98,592
|
104,871
|
107,216
|
118,135
|
118,135
|
118,135
|
P/E ratio
|
11.8
x
|
14.7
x
|
11.9
x
|
12.6
x
|
11.5
x
|
11.9
x
|
11.4
x
|
10.7
x
|
Yield
|
7.41%
|
6.15%
|
6.99%
|
-
|
6.75%
|
6.26%
|
6.52%
|
6.85%
|
Capitalization / Revenue
|
3.93
x
|
3.84
x
|
3.87
x
|
3.8
x
|
3.92
x
|
4.09
x
|
3.89
x
|
3.66
x
|
EV / Revenue
|
3.93
x
|
3.84
x
|
3.87
x
|
3.8
x
|
3.92
x
|
4.09
x
|
3.89
x
|
3.66
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.19
x
|
1.13
x
|
1.15
x
|
1.22
x
|
-
|
1.2
x
|
1.18
x
|
1.11
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
|
9.790
|
9.790
|
9.790
|
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
|
28,917
|
30,339
|
32,284
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
13,179
|
13,518
|
13,930
|
14,808
|
13,972
|
14,961
|
15,664
|
16,625
|
Operating Margin
|
53.27%
|
54.59%
|
54.74%
|
53.62%
|
51.07%
|
51.74%
|
51.63%
|
51.5%
|
Earnings before Tax (EBT)
1 |
11,014
|
8,657
|
10,887
|
12,153
|
12,532
|
13,151
|
13,703
|
14,575
|
Net income
1 |
8,198
|
6,481
|
8,096
|
8,235
|
9,350
|
9,820
|
10,237
|
10,880
|
Net margin
|
33.14%
|
26.17%
|
31.81%
|
29.82%
|
34.17%
|
33.96%
|
33.74%
|
33.7%
|
EPS
2 |
0.7345
|
0.5766
|
0.6966
|
0.6880
|
0.7755
|
0.8238
|
0.8614
|
0.9137
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.6400
|
0.5200
|
0.5800
|
-
|
0.6000
|
0.6126
|
0.6379
|
0.6708
|
Announcement Date
|
20-02-27
|
21-02-25
|
22-02-24
|
23-02-27
|
24-02-28
|
-
|
-
|
-
|
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 |
6,150
|
6,300
|
6,454
|
6,835
|
7,414
|
6,897
|
6,731
|
7,310
|
6,750
|
6,977
|
7,148
|
7,302
|
7,458
|
7,616
|
7,692
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
3,329
|
3,345
|
3,520
|
3,779
|
-
|
-
|
3,272
|
3,889
|
3,453
|
3,358
|
3,803
|
-
|
-
|
-
|
-
|
Operating Margin
|
54.12%
|
53.1%
|
54.54%
|
55.29%
|
-
|
-
|
48.61%
|
53.21%
|
51.15%
|
48.13%
|
53.2%
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
2,269
|
2,720
|
2,972
|
2,666
|
3,208
|
3,307
|
3,056
|
3,370
|
3,156
|
2,950
|
3,316
|
3,240
|
3,366
|
3,399
|
3,448
|
Net income
1 |
1,685
|
2,057
|
2,045
|
1,857
|
2,166
|
2,167
|
2,265
|
2,339
|
2,358
|
2,388
|
2,471
|
2,430
|
2,527
|
2,552
|
2,590
|
Net margin
|
27.39%
|
32.65%
|
31.68%
|
27.17%
|
29.21%
|
31.42%
|
33.66%
|
31.99%
|
34.93%
|
34.22%
|
34.57%
|
33.28%
|
33.88%
|
33.52%
|
33.67%
|
EPS
2 |
0.1441
|
0.1732
|
0.1722
|
0.1552
|
0.1822
|
0.1798
|
0.1879
|
0.1940
|
0.1956
|
0.1980
|
0.2067
|
0.2057
|
0.2098
|
0.2008
|
0.2147
|
Dividend per Share
2 |
-
|
0.3000
|
-
|
0.2800
|
-
|
-
|
-
|
0.2800
|
-
|
0.3100
|
-
|
0.2834
|
-
|
0.3369
|
-
|
Announcement Date
|
21-11-25
|
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
|
-
|
-
|
-
|
-
|
-
|
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%
|
-
|
10.3%
|
10.5%
|
10.6%
|
ROA (Net income/ Total Assets)
|
1%
|
0.77%
|
0.93%
|
0.9%
|
-
|
0.91%
|
0.93%
|
0.95%
|
Assets
1 |
820,710
|
841,717
|
872,532
|
917,952
|
-
|
1,074,860
|
1,101,825
|
1,145,283
|
Book Value Per Share
2 |
7.260
|
7.510
|
7.220
|
7.130
|
-
|
8.140
|
8.330
|
8.780
|
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
9.79
MYR Average target price
9.728
MYR Spread / Average Target -0.63% Consensus |
1st Jan change
|
Capi.
|
---|
| +10.12% | 24.78B | | +13.75% | 556B | | +12.36% | 298B | | +8.64% | 247B | | +21.72% | 210B | | +16.11% | 170B | | +6.88% | 162B | | +4.42% | 153B | | +0.10% | 139B | | -11.67% | 138B |
Other Banks
|