End-of-day quote
BURSA MALAYSIA
18:00:00 2024-06-20 EDT
|
5-day change
|
1st Jan Change
|
2.56
MYR
|
+1.19%
|
|
+1.19%
|
+8.94%
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
15,370
|
14,623
|
14,830
|
14,505
|
13,972
|
17,448
|
-
|
-
|
Enterprise Value (EV)
1 |
16,222
|
15,160
|
14,184
|
15,716
|
16,743
|
23,371
|
23,131
|
22,234
|
P/E ratio
|
16.3
x
|
17.8
x
|
10.4
x
|
13.1
x
|
9.58
x
|
12.4
x
|
11.1
x
|
10.4
x
|
Yield
|
3.54%
|
4.65%
|
6.88%
|
5.4%
|
6.34%
|
5.01%
|
5.51%
|
5.73%
|
Capitalization / Revenue
|
0.43
x
|
0.4
x
|
0.33
x
|
0.34
x
|
0.29
x
|
0.29
x
|
0.26
x
|
0.25
x
|
EV / Revenue
|
0.45
x
|
0.41
x
|
0.32
x
|
0.37
x
|
0.35
x
|
0.39
x
|
0.34
x
|
0.32
x
|
EV / EBITDA
|
7.58
x
|
5.91
x
|
4.27
x
|
5.32
x
|
5.09
x
|
5.59
x
|
5.21
x
|
4.91
x
|
EV / FCF
|
16.7
x
|
6.17
x
|
6.32
x
|
91.9
x
|
111
x
|
16.4
x
|
11.7
x
|
8.29
x
|
FCF Yield
|
6%
|
16.2%
|
15.8%
|
1.09%
|
0.9%
|
6.1%
|
8.58%
|
12.1%
|
Price to Book
|
1.05
x
|
0.97
x
|
0.94
x
|
0.91
x
|
0.83
x
|
0.89
x
|
0.87
x
|
0.82
x
|
Nbr of stocks (in thousands)
|
6,800,839
|
6,801,448
|
6,802,537
|
6,809,918
|
6,815,598
|
6,815,598
|
-
|
-
|
Reference price
2 |
2.260
|
2.150
|
2.180
|
2.130
|
2.050
|
2.560
|
2.560
|
2.560
|
Announcement Date
|
8/27/19
|
8/27/20
|
8/25/21
|
8/17/22
|
8/24/23
|
-
|
-
|
-
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
36,156
|
36,934
|
44,483
|
42,502
|
48,288
|
59,948
|
67,310
|
69,333
|
EBITDA
1 |
2,140
|
2,566
|
3,322
|
2,954
|
3,289
|
4,179
|
4,436
|
4,524
|
EBIT
1 |
1,542
|
1,513
|
2,167
|
1,841
|
2,141
|
2,349
|
2,571
|
2,733
|
Operating Margin
|
4.26%
|
4.1%
|
4.87%
|
4.33%
|
4.43%
|
3.92%
|
3.82%
|
3.94%
|
Earnings before Tax (EBT)
1 |
1,291
|
1,275
|
2,181
|
1,732
|
1,878
|
2,056
|
2,389
|
2,554
|
Net income
1 |
948
|
820
|
1,425
|
1,103
|
1,458
|
1,415
|
1,560
|
1,672
|
Net margin
|
2.62%
|
2.22%
|
3.2%
|
2.6%
|
3.02%
|
2.36%
|
2.32%
|
2.41%
|
EPS
2 |
0.1390
|
0.1210
|
0.2090
|
0.1620
|
0.2140
|
0.2068
|
0.2298
|
0.2452
|
Free Cash Flow
1 |
973
|
2,456
|
2,243
|
171
|
151
|
1,426
|
1,985
|
2,683
|
FCF margin
|
2.69%
|
6.65%
|
5.04%
|
0.4%
|
0.31%
|
2.38%
|
2.95%
|
3.87%
|
FCF Conversion (EBITDA)
|
45.47%
|
95.71%
|
67.52%
|
5.79%
|
4.59%
|
34.12%
|
44.75%
|
59.31%
|
FCF Conversion (Net income)
|
102.64%
|
299.51%
|
157.4%
|
15.5%
|
10.36%
|
100.8%
|
127.28%
|
160.46%
|
Dividend per Share
2 |
0.0800
|
0.1000
|
0.1500
|
0.1150
|
0.1300
|
0.1282
|
0.1410
|
0.1467
|
Announcement Date
|
8/27/19
|
8/27/20
|
8/25/21
|
8/17/22
|
8/24/23
|
-
|
-
|
-
|
Fiscal Period: June |
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
|
2025 Q3
|
2025 Q4
|
---|
Net sales
1 |
10,536
|
10,572
|
10,851
|
12,182
|
11,292
|
11,528
|
13,286
|
13,980
|
15,548
|
18,835
|
14,387
|
18,269
|
17,566
|
17,566
|
16,863
|
EBITDA
1 |
773
|
678
|
804
|
677
|
715
|
712
|
-
|
-
|
1,009
|
1,322
|
1,355
|
1,133
|
1,090
|
1,090
|
1,046
|
EBIT
|
480
|
387
|
554
|
386
|
421
|
418
|
916
|
-
|
558
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
4.56%
|
3.66%
|
5.11%
|
3.17%
|
3.73%
|
3.63%
|
6.89%
|
-
|
3.59%
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
0.0510
|
0.0360
|
0.0410
|
0.0310
|
0.0570
|
0.0350
|
0.0910
|
0.0860
|
0.3360
|
-
|
-
|
0.0638
|
0.0613
|
0.0613
|
0.0588
|
Dividend per Share
2 |
0.0400
|
-
|
0.0750
|
-
|
0.0300
|
-
|
0.1000
|
-
|
0.0300
|
-
|
0.0822
|
0.0446
|
0.0429
|
0.0429
|
0.0412
|
Announcement Date
|
2/16/22
|
5/24/22
|
8/17/22
|
11/24/22
|
2/23/23
|
5/24/23
|
8/24/23
|
11/27/23
|
2/21/24
|
5/23/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
852
|
537
|
-
|
1,211
|
2,771
|
5,923
|
5,683
|
4,786
|
Net Cash position
1 |
-
|
-
|
646
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.3981
x
|
0.2093
x
|
-
|
0.41
x
|
0.8425
x
|
1.417
x
|
1.281
x
|
1.058
x
|
Free Cash Flow
1 |
973
|
2,456
|
2,243
|
171
|
151
|
1,426
|
1,985
|
2,683
|
ROE (net income / shareholders' equity)
|
6.5%
|
5.52%
|
9.23%
|
6.92%
|
8.14%
|
7.38%
|
7.77%
|
8.05%
|
ROA (Net income/ Total Assets)
|
3.72%
|
3.11%
|
5.11%
|
3.76%
|
3.98%
|
3.58%
|
3.46%
|
3.71%
|
Assets
1 |
25,485
|
26,392
|
27,864
|
29,358
|
36,595
|
39,552
|
45,034
|
45,028
|
Book Value Per Share
2 |
2.160
|
2.210
|
2.330
|
2.350
|
2.480
|
2.890
|
2.960
|
3.110
|
Cash Flow per Share
2 |
0.2400
|
0.4500
|
0.4000
|
0.1200
|
0.1500
|
0.8600
|
0.5400
|
0.6800
|
Capex
1 |
361
|
573
|
510
|
639
|
851
|
910
|
1,022
|
1,052
|
Capex / Sales
|
1%
|
1.55%
|
1.15%
|
1.5%
|
1.76%
|
1.52%
|
1.52%
|
1.52%
|
Announcement Date
|
8/27/19
|
8/27/20
|
8/25/21
|
8/17/22
|
8/24/23
|
-
|
-
|
-
|
Last Close Price
2.56
MYR Average target price
2.951
MYR Spread / Average Target +15.26% Consensus |
1st Jan change
|
Capi.
|
---|
| +8.94% | 3.7B | | +13.34% | 883B | | +3.00% | 247B | | +2.57% | 140B | | +64.70% | 97.32B | | -8.22% | 71.74B | | -6.34% | 56.66B | | +95.79% | 33.92B | | -34.57% | 33.32B | | +25.54% | 32.56B |
Consumer Goods Conglomerates
|