End-of-day quote
BURSA MALAYSIA
23:00:00 25/06/2024 BST
|
5-day change
|
1st Jan Change
|
35.8
MYR
|
-0.61%
|
|
-4.79%
|
+54.58%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,142
|
2,400
|
2,145
|
1,935
|
1,482
|
2,305
|
-
|
-
|
Enterprise Value (EV)
1 |
3,142
|
2,400
|
2,145
|
1,830
|
1,482
|
2,305
|
2,305
|
2,305
|
P/E ratio
|
-
|
32.7
x
|
8.65
x
|
41.8
x
|
20.5
x
|
21.9
x
|
20.7
x
|
-
|
Yield
|
2.04%
|
2.13%
|
1.49%
|
1.65%
|
2.16%
|
1.99%
|
2.07%
|
2.94%
|
Capitalization / Revenue
|
2.95
x
|
2.18
x
|
1.89
x
|
1.44
x
|
1.03
x
|
1.55
x
|
1.51
x
|
1.47
x
|
EV / Revenue
|
2.95
x
|
2.18
x
|
1.89
x
|
1.44
x
|
1.03
x
|
1.55
x
|
1.51
x
|
1.47
x
|
EV / EBITDA
|
-
|
-
|
6.63
x
|
14.5
x
|
7.74
x
|
11.2
x
|
10.2
x
|
9.64
x
|
EV / FCF
|
-
|
-
|
-
|
56,840,433
x
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
0%
|
-
|
-
|
-
|
-
|
Price to Book
|
21.7
x
|
14.4
x
|
5.61
x
|
4.88
x
|
3.39
x
|
4.74
x
|
4.34
x
|
-
|
Nbr of stocks (in thousands)
|
63,994
|
64,000
|
64,000
|
64,000
|
64,000
|
64,000
|
-
|
-
|
Reference price
2 |
49.10
|
37.50
|
33.52
|
30.24
|
23.16
|
36.02
|
36.02
|
36.02
|
Announcement Date
|
25/02/20
|
25/02/21
|
23/02/22
|
24/02/23
|
20/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,067
|
1,101
|
1,134
|
1,339
|
1,443
|
1,485
|
1,522
|
1,569
|
EBITDA
1 |
-
|
-
|
323.5
|
133.8
|
191.4
|
206.7
|
225.6
|
239.2
|
EBIT
1 |
140.8
|
100
|
286.5
|
51.86
|
100
|
140.4
|
150.4
|
201.8
|
Operating Margin
|
13.2%
|
9.09%
|
25.27%
|
3.87%
|
6.93%
|
9.45%
|
9.89%
|
12.86%
|
Earnings before Tax (EBT)
1 |
137.6
|
97.51
|
284.5
|
54.56
|
96.49
|
137.1
|
147.1
|
197.9
|
Net income
1 |
103
|
73.36
|
248
|
46.27
|
72.39
|
105.5
|
111.2
|
150.4
|
Net margin
|
9.65%
|
6.67%
|
21.87%
|
3.45%
|
5.02%
|
7.1%
|
7.31%
|
9.59%
|
EPS
2 |
-
|
1.146
|
3.875
|
0.7230
|
1.131
|
1.646
|
1.737
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
34.05
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
2.54%
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
25.46%
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
73.59%
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
1.000
|
0.8000
|
0.5000
|
0.5000
|
0.5000
|
0.7150
|
0.7450
|
1.060
|
Announcement Date
|
25/02/20
|
25/02/21
|
23/02/22
|
24/02/23
|
20/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
105
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
34
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
-
|
47.2%
|
90.3%
|
11.9%
|
-
|
22.8%
|
27.5%
|
26.4%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
2.260
|
2.600
|
5.980
|
6.200
|
6.830
|
7.600
|
8.300
|
-
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
25/02/20
|
25/02/21
|
23/02/22
|
24/02/23
|
20/02/24
|
-
|
-
|
-
|
Mean consensus UNDERPERFORM Last Close Price
35.8
MYR Average target price
30.82
MYR Spread / Average Target -13.90% Consensus |
1st Jan change
|
Capi.
|
---|
| +54.58% | 490M | | -2.84% | 22.51B | | -30.29% | 7.02B | | +3.81% | 6.67B | | +3.32% | 6.1B | | -1.98% | 5.43B | | -3.55% | 5.38B | | +22.27% | 5.2B | | -13.11% | 4.28B | | +0.56% | 3.74B |
Dairy Products
|