SOUTH MALAYSIA INDUSTRIES |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.415 MYR | -1.19% |
|
-15.31% | -34.13% |
| 04-30 | South Malaysia Industries Berhad Appoints Leow Thang Fong, as Chief Executive Officer | CI |
| 04-23 | South Malaysia Industries Berhad Announces Resignation of Yong May Li as Company Secretary | CI |
Valuation
| Fiscal Period: June | 2018 | 2019 | 2020 | 2021 | 2023 |
|---|---|---|---|---|---|
| Capitalization 1 | 41.99 | 29.39 | 25.19 | 44.09 | 152.2 |
| Enterprise Value (EV) 1 | 56.67 | 38.16 | 44.23 | 56.89 | 161.5 |
| P/E ratio | 9.78 x | -3.83 x | -6.74 x | -25.6 x | -24.3 x |
| Yield | - | - | - | - | - |
| Capitalization / Revenue | 0.6 x | 0.43 x | 0.49 x | 0.89 x | 3.4 x |
| EV / Revenue | 0.8 x | 0.56 x | 0.87 x | 1.14 x | 3.61 x |
| EV / EBITDA | 8.38 x | -7.72 x | 7.58 x | 12.9 x | -56.3 x |
| EV / FCF | -4.24 x | 16.2 x | 4.44 x | 14.6 x | - |
| FCF Yield | -23.6% | 6.17% | 22.5% | 6.85% | - |
| Price to Book | 0.24 x | 0.17 x | 0.17 x | 0.3 x | 1.14 x |
| Nbr of stocks (in thousands) | 209,940 | 209,940 | 209,940 | 209,940 | 209,940 |
| Reference price 2 | 0.2000 | 0.1400 | 0.1200 | 0.2100 | 0.7250 |
| Announcement Date | 4/30/19 | 6/26/20 | 5/28/21 | 4/29/22 | 10/31/23 |
1MYR in Million2MYR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: June | 2018 | 2019 | 2020 | 2021 | 2023 |
|---|---|---|---|---|---|
| Net sales 1 | 70.49 | 67.75 | 51.1 | 49.81 | 44.7 |
| EBITDA 1 | 6.763 | -4.944 | 5.837 | 4.427 | -2.869 |
| EBIT 1 | 4.549 | -6.749 | 3.798 | 2.347 | -4.609 |
| Operating Margin | 6.45% | -9.96% | 7.43% | 4.71% | -10.31% |
| Earnings before Tax (EBT) 1 | 4.101 | -7.926 | 1.391 | -1.127 | -5.78 |
| Net income 1 | 4.294 | -7.68 | -3.738 | -1.716 | -6.262 |
| Net margin | 6.09% | -11.33% | -7.32% | -3.44% | -14.01% |
| EPS 2 | 0.0205 | -0.0366 | -0.0178 | -0.008200 | -0.0298 |
| Free Cash Flow 1 | -13.35 | 2.353 | 9.963 | 3.899 | - |
| FCF margin | -18.94% | 3.47% | 19.5% | 7.83% | - |
| FCF Conversion (EBITDA) | - | - | 170.69% | 88.07% | - |
| FCF Conversion (Net income) | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - |
| Announcement Date | 4/30/19 | 6/26/20 | 5/28/21 | 4/29/22 | 10/31/23 |
1MYR in Million2MYR
Estimates
Balance Sheet Analysis
| Fiscal Period: June | 2018 | 2019 | 2020 | 2021 | 2023 |
|---|---|---|---|---|---|
| Net Debt 1 | 14.7 | 8.77 | 19 | 12.8 | 9.31 |
| Net Cash position 1 | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 2.171 x | -1.774 x | 3.261 x | 2.893 x | -3.246 x |
| Free Cash Flow 1 | -13.4 | 2.35 | 9.96 | 3.9 | - |
| ROE (net income / shareholders' equity) | 1.95% | -5.4% | 0.59% | -1.16% | - |
| ROA (Net income/ Total Assets) | 1.3% | -2% | 1.2% | 0.8% | - |
| Assets 1 | 331.1 | 383.4 | -310.8 | -215.2 | - |
| Book Value Per Share 2 | 0.8400 | 0.8100 | 0.7200 | 0.6900 | 0.6400 |
| Cash Flow per Share 2 | 0.0500 | 0.0300 | 0.0200 | 0.0100 | 0.0100 |
| Capex 1 | 0.76 | 1.75 | 1.39 | 0.58 | 1.13 |
| Capex / Sales | 1.07% | 2.58% | 2.72% | 1.16% | 2.53% |
| Announcement Date | 4/30/19 | 6/26/20 | 5/28/21 | 4/29/22 | 10/31/23 |
1MYR in Million2MYR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -34.13% | 18.42M | |
| +35.00% | 16.48B | |
| +37.41% | 5.04B | |
| +12.94% | 4.59B | |
| -6.86% | 4.48B | |
| +31.32% | 4.43B | |
| +25.05% | 4.22B | |
| +9.50% | 4.03B | |
| +61.27% | 3.02B | |
| +79.66% | 2.46B |
- Stock Market
- Equities
- SMI Stock
- Financials South Malaysia Industries