End-of-day quote
BURSA MALAYSIA
18:00:00 2024-05-02 EDT
|
5-day change
|
1st Jan Change
|
0.61
MYR
|
+3.39%
|
|
+3.39%
|
+40.23%
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
370.4
|
560.8
|
431.4
|
485.1
|
437.6
|
645.2
|
645.2
|
-
|
Enterprise Value (EV)
1 |
370.4
|
1,080
|
950.2
|
992.4
|
1,128
|
1,060
|
1,221
|
1,173
|
P/E ratio
|
16.3
x
|
21.1
x
|
16.9
x
|
18.7
x
|
13
x
|
11.6
x
|
12.1
x
|
10.9
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
0.71%
|
1.91%
|
1.91%
|
Capitalization / Revenue
|
0.81
x
|
1.18
x
|
0.91
x
|
1
x
|
0.71
x
|
0.63
x
|
0.81
x
|
0.75
x
|
EV / Revenue
|
0.81
x
|
2.28
x
|
2.01
x
|
2.05
x
|
1.83
x
|
1.46
x
|
1.53
x
|
1.37
x
|
EV / EBITDA
|
-
|
7.91
x
|
6.29
x
|
6.27
x
|
6.04
x
|
4.98
x
|
5.35
x
|
4.69
x
|
EV / FCF
|
-7.92
x
|
30.4
x
|
-
|
18.1
x
|
-12.2
x
|
13.8
x
|
16.5
x
|
12.2
x
|
FCF Yield
|
-12.6%
|
3.28%
|
-
|
5.52%
|
-8.19%
|
7.26%
|
6.06%
|
8.18%
|
Price to Book
|
-
|
1.15
x
|
0.8
x
|
0.82
x
|
0.69
x
|
0.65
x
|
1.03
x
|
0.99
x
|
Nbr of stocks (in thousands)
|
871,473
|
958,573
|
958,574
|
1,054,480
|
1,054,508
|
1,057,755
|
1,057,755
|
-
|
Reference price
2 |
0.4250
|
0.5850
|
0.4500
|
0.4600
|
0.4150
|
0.6100
|
0.6100
|
0.6100
|
Announcement Date
|
19-02-26
|
20-02-26
|
21-02-25
|
22-02-24
|
23-02-28
|
24-02-27
|
-
|
-
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
457.4
|
473.7
|
473.1
|
484.2
|
617.8
|
724.6
|
798.6
|
855.4
|
EBITDA
1 |
-
|
136.4
|
151.1
|
158.3
|
186.7
|
212.9
|
228.4
|
250
|
EBIT
1 |
68.3
|
70.99
|
66.26
|
66.58
|
79.8
|
101.9
|
118.8
|
129
|
Operating Margin
|
14.93%
|
14.99%
|
14%
|
13.75%
|
12.92%
|
14.07%
|
14.88%
|
15.07%
|
Earnings before Tax (EBT)
1 |
45.84
|
39.89
|
35.89
|
38.72
|
49.31
|
60.48
|
79.93
|
91.23
|
Net income
1 |
24.06
|
28.05
|
25.62
|
25.94
|
33.67
|
39.42
|
53.77
|
59.43
|
Net margin
|
5.26%
|
5.92%
|
5.42%
|
5.36%
|
5.45%
|
5.44%
|
6.73%
|
6.95%
|
EPS
2 |
0.0261
|
0.0277
|
0.0267
|
0.0246
|
0.0319
|
0.0374
|
0.0503
|
0.0560
|
Free Cash Flow
1 |
-46.76
|
35.46
|
-
|
54.78
|
-92.42
|
76.94
|
74
|
96
|
FCF margin
|
-10.22%
|
7.48%
|
-
|
11.31%
|
-14.96%
|
10.62%
|
9.27%
|
11.22%
|
FCF Conversion (EBITDA)
|
-
|
25.99%
|
-
|
34.61%
|
-
|
36.14%
|
32.4%
|
38.4%
|
FCF Conversion (Net income)
|
-
|
126.39%
|
-
|
211.13%
|
-
|
195.18%
|
137.63%
|
161.53%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
0.004330
|
0.0117
|
0.0117
|
Announcement Date
|
19-02-26
|
20-02-26
|
21-02-25
|
22-02-24
|
23-02-28
|
24-02-27
|
-
|
-
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
1 |
-
|
519
|
519
|
507
|
690
|
603
|
576
|
528
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
3.803
x
|
3.434
x
|
3.206
x
|
3.697
x
|
2.834
x
|
2.522
x
|
2.112
x
|
Free Cash Flow
1 |
-46.8
|
35.5
|
-
|
54.8
|
-92.4
|
76.9
|
74
|
96
|
ROE (net income / shareholders' equity)
|
5.73%
|
5.85%
|
4.85%
|
4.6%
|
5.48%
|
5.88%
|
7.8%
|
8.67%
|
ROA (Net income/ Total Assets)
|
-
|
2.22%
|
1.83%
|
1.8%
|
2.15%
|
2.16%
|
2.9%
|
2.8%
|
Assets
1 |
-
|
1,261
|
1,401
|
1,440
|
1,563
|
1,826
|
1,854
|
2,123
|
Book Value Per Share
2 |
-
|
0.5100
|
0.5600
|
0.5600
|
0.6000
|
0.6700
|
0.5900
|
0.6200
|
Cash Flow per Share
|
-
|
0.1700
|
0.1900
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
133
|
106
|
131
|
124
|
95.4
|
120
|
120
|
Capex / Sales
|
-
|
28.02%
|
22.32%
|
27.05%
|
20.12%
|
13.16%
|
15.03%
|
14.03%
|
Announcement Date
|
19-02-26
|
20-02-26
|
21-02-25
|
22-02-24
|
23-02-28
|
24-02-27
|
-
|
-
|
Last Close Price
0.61
MYR Average target price
0.7233
MYR Spread / Average Target +18.58% Consensus |