End-of-day quote
BURSA MALAYSIA
18:00:00 2024-04-25 EDT
|
5-day change
|
1st Jan Change
|
6.44
MYR
|
0.00%
|
|
+1.26%
|
+12.78%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
11,162
|
12,006
|
14,748
|
12,217
|
14,140
|
15,673
|
-
|
-
|
Enterprise Value (EV)
1 |
12,091
|
13,005
|
15,655
|
13,101
|
15,027
|
16,468
|
16,331
|
16,199
|
P/E ratio
|
51.5
x
|
50.2
x
|
47.3
x
|
56.2
x
|
40.8
x
|
36.1
x
|
34.9
x
|
33.1
x
|
Yield
|
0.65%
|
0.61%
|
0.58%
|
0.7%
|
1.2%
|
1.02%
|
1.07%
|
1.13%
|
Capitalization / Revenue
|
3.09
x
|
2.89
x
|
3.37
x
|
2.33
x
|
2.26
x
|
2.32
x
|
2.17
x
|
2.05
x
|
EV / Revenue
|
3.35
x
|
3.13
x
|
3.58
x
|
2.5
x
|
2.4
x
|
2.44
x
|
2.26
x
|
2.12
x
|
EV / EBITDA
|
26.4
x
|
24.6
x
|
23
x
|
22.3
x
|
19.2
x
|
18.6
x
|
17.7
x
|
16.6
x
|
EV / FCF
|
-145
x
|
159
x
|
37.8
x
|
43.1
x
|
40
x
|
44.5
x
|
45.4
x
|
40.8
x
|
FCF Yield
|
-0.69%
|
0.63%
|
2.65%
|
2.32%
|
2.5%
|
2.25%
|
2.2%
|
2.45%
|
Price to Book
|
5.73
x
|
5.94
x
|
6.38
x
|
4.94
x
|
5.32
x
|
5.41
x
|
4.94
x
|
4.55
x
|
Nbr of stocks (in thousands)
|
2,433,657
|
2,433,657
|
2,433,657
|
2,433,657
|
2,433,657
|
2,433,657
|
-
|
-
|
Reference price
2 |
4.587
|
4.933
|
6.060
|
5.020
|
5.810
|
6.440
|
6.440
|
6.440
|
Announcement Date
|
19-05-30
|
20-06-29
|
21-05-27
|
22-05-30
|
23-05-30
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
3,613
|
4,153
|
4,373
|
5,247
|
6,264
|
6,762
|
7,214
|
7,629
|
EBITDA
1 |
457.8
|
528.4
|
679.6
|
588.8
|
781.5
|
886
|
924.6
|
977.7
|
EBIT
1 |
312.6
|
352.8
|
472.7
|
364.4
|
536.4
|
646.1
|
673.8
|
705.3
|
Operating Margin
|
8.65%
|
8.5%
|
10.81%
|
6.94%
|
8.56%
|
9.55%
|
9.34%
|
9.25%
|
Earnings before Tax (EBT)
1 |
272.3
|
306.9
|
432.6
|
321.2
|
480.8
|
591.5
|
616
|
653.4
|
Net income
1 |
216.7
|
239.3
|
311.4
|
217.3
|
346.8
|
430.4
|
447.9
|
478
|
Net margin
|
6%
|
5.76%
|
7.12%
|
4.14%
|
5.54%
|
6.36%
|
6.21%
|
6.26%
|
EPS
2 |
0.0891
|
0.0983
|
0.1280
|
0.0893
|
0.1425
|
0.1783
|
0.1845
|
0.1945
|
Free Cash Flow
1 |
-83.22
|
81.8
|
414.1
|
304
|
376
|
370.2
|
360
|
397.5
|
FCF margin
|
-2.3%
|
1.97%
|
9.47%
|
5.79%
|
6%
|
5.47%
|
4.99%
|
5.21%
|
FCF Conversion (EBITDA)
|
-
|
15.48%
|
60.94%
|
51.63%
|
48.11%
|
41.79%
|
38.94%
|
40.66%
|
FCF Conversion (Net income)
|
-
|
34.18%
|
132.98%
|
139.89%
|
108.42%
|
86.02%
|
80.39%
|
83.17%
|
Dividend per Share
2 |
0.0300
|
0.0300
|
0.0350
|
0.0350
|
0.0700
|
0.0658
|
0.0689
|
0.0727
|
Announcement Date
|
19-05-30
|
20-06-29
|
21-05-27
|
22-05-30
|
23-05-30
|
-
|
-
|
-
|
Fiscal Period: March |
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q2
|
2024 Q3
|
---|
Net sales
|
-
|
-
|
-
|
1,475
|
1,690
|
-
|
EBITDA
|
-
|
-
|
-
|
190.6
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
112.5
|
-
|
-
|
Net income
1 |
82.42
|
93.9
|
97.18
|
-
|
122.6
|
123.6
|
Net margin
|
-
|
-
|
-
|
-
|
7.26%
|
-
|
EPS
2 |
0.0339
|
0.0386
|
0.0399
|
-
|
0.0504
|
0.0508
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
22-08-29
|
22-11-29
|
23-02-28
|
23-05-30
|
23-11-29
|
24-02-29
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
928
|
999
|
907
|
884
|
887
|
795
|
658
|
526
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.028
x
|
1.891
x
|
1.334
x
|
1.501
x
|
1.135
x
|
0.8973
x
|
0.7122
x
|
0.5381
x
|
Free Cash Flow
1 |
-83.2
|
81.8
|
414
|
304
|
376
|
370
|
360
|
398
|
ROE (net income / shareholders' equity)
|
11.6%
|
12.1%
|
14.4%
|
9.08%
|
13.5%
|
15.2%
|
14.1%
|
13.6%
|
ROA (Net income/ Total Assets)
|
6.2%
|
6.17%
|
7%
|
4.43%
|
6.76%
|
8.08%
|
7.83%
|
7.73%
|
Assets
1 |
3,494
|
3,876
|
4,451
|
4,901
|
5,130
|
5,329
|
5,724
|
6,180
|
Book Value Per Share
2 |
0.8000
|
0.8300
|
0.9500
|
1.020
|
1.090
|
1.190
|
1.300
|
1.420
|
Cash Flow per Share
|
0.0800
|
0.1800
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
273
|
357
|
394
|
210
|
195
|
295
|
307
|
309
|
Capex / Sales
|
7.56%
|
8.59%
|
9%
|
4%
|
3.11%
|
4.36%
|
4.26%
|
4.05%
|
Announcement Date
|
19-05-30
|
20-06-29
|
21-05-27
|
22-05-30
|
23-05-30
|
-
|
-
|
-
|
Last Close Price
6.44
MYR Average target price
6.715
MYR Spread / Average Target +4.27% Consensus |
1st Jan change
|
Capi.
|
---|
| +12.78% | 3.29B | | -95.58% | 1.61B | | -0.48% | 1.61B | | -2.37% | 1.25B | | -2.40% | 1.22B | | -.--% | 1.22B | | -11.54% | 1.21B | | -10.44% | 1.2B | | 0.00% | 1.19B | | -0.90% | 1.16B |
Other Fishing & Farming
|