End-of-day quote
BURSA MALAYSIA
23:00:00 02/05/2024 BST
|
5-day change
|
1st Jan Change
|
2.62
MYR
|
+0.38%
|
|
+0.77%
|
-2.60%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
18,601
|
15,207
|
16,281
|
15,239
|
15,246
|
14,849
|
-
|
-
|
Enterprise Value (EV)
1 |
22,911
|
22,993
|
25,428
|
24,312
|
23,578
|
23,214
|
22,442
|
21,281
|
P/E ratio
|
13.4
x
|
-6.72
x
|
-17.2
x
|
-29.3
x
|
34.9
x
|
16.2
x
|
13.2
x
|
12.3
x
|
Yield
|
5.78%
|
5.39%
|
3.13%
|
5.58%
|
5.58%
|
5.99%
|
6.35%
|
6.52%
|
Capitalization / Revenue
|
1.79
x
|
3.36
x
|
3.92
x
|
1.77
x
|
1.5
x
|
1.37
x
|
1.32
x
|
1.27
x
|
EV / Revenue
|
2.2
x
|
5.08
x
|
6.12
x
|
2.83
x
|
2.31
x
|
2.14
x
|
1.99
x
|
1.83
x
|
EV / EBITDA
|
8.67
x
|
65.6
x
|
35
x
|
11.5
x
|
8.96
x
|
7.45
x
|
6.77
x
|
6.43
x
|
EV / FCF
|
386
x
|
-14.8
x
|
-64.6
x
|
15.9
x
|
14.9
x
|
10.2
x
|
9.3
x
|
8.43
x
|
FCF Yield
|
0.26%
|
-6.75%
|
-1.55%
|
6.3%
|
6.72%
|
9.77%
|
10.8%
|
11.9%
|
Price to Book
|
1.01
x
|
1.02
x
|
1.18
x
|
1.21
x
|
1.19
x
|
1.22
x
|
1.21
x
|
1.21
x
|
Nbr of stocks (in thousands)
|
5,653,649
|
5,653,236
|
5,653,194
|
5,665,207
|
5,667,742
|
5,667,742
|
-
|
-
|
Reference price
2 |
3.290
|
2.690
|
2.880
|
2.690
|
2.690
|
2.620
|
2.620
|
2.620
|
Announcement Date
|
27/02/20
|
25/02/21
|
24/02/22
|
23/02/23
|
29/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
10,407
|
4,529
|
4,157
|
8,603
|
10,189
|
10,833
|
11,257
|
11,651
|
EBITDA
1 |
2,641
|
350.3
|
727
|
2,117
|
2,632
|
3,118
|
3,315
|
3,309
|
EBIT
1 |
1,571
|
-768.4
|
-379.3
|
877.8
|
1,391
|
1,837
|
1,991
|
2,077
|
Operating Margin
|
15.09%
|
-16.97%
|
-9.13%
|
10.2%
|
13.65%
|
16.96%
|
17.69%
|
17.83%
|
Earnings before Tax (EBT)
1 |
1,489
|
-2,138
|
-1,148
|
-342.2
|
674.2
|
1,128
|
1,399
|
1,520
|
Net income
1 |
1,395
|
-2,264
|
-946.8
|
-520
|
436.8
|
859.8
|
1,041
|
1,159
|
Net margin
|
13.41%
|
-49.99%
|
-22.78%
|
-6.04%
|
4.29%
|
7.94%
|
9.25%
|
9.94%
|
EPS
2 |
0.2464
|
-0.4005
|
-0.1675
|
-0.0918
|
0.0771
|
0.1622
|
0.1983
|
0.2131
|
Free Cash Flow
1 |
59.37
|
-1,552
|
-393.8
|
1,531
|
1,583
|
2,269
|
2,413
|
2,525
|
FCF margin
|
0.57%
|
-34.26%
|
-9.47%
|
17.8%
|
15.54%
|
20.94%
|
21.43%
|
21.68%
|
FCF Conversion (EBITDA)
|
2.25%
|
-
|
-
|
72.35%
|
60.15%
|
72.77%
|
72.8%
|
76.32%
|
FCF Conversion (Net income)
|
4.26%
|
-
|
-
|
-
|
362.5%
|
263.85%
|
231.76%
|
217.98%
|
Dividend per Share
2 |
0.1900
|
0.1450
|
0.0900
|
0.1500
|
0.1500
|
0.1570
|
0.1664
|
0.1708
|
Announcement Date
|
27/02/20
|
25/02/21
|
24/02/22
|
23/02/23
|
29/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
---|
Net sales
1 |
826.3
|
1,889
|
1,721
|
2,176
|
2,271
|
2,435
|
2,283
|
2,475
|
2,710
|
2,722
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-252.7
|
447.6
|
117.8
|
308
|
298.7
|
153.3
|
284.3
|
327.5
|
436.8
|
531.4
|
Operating Margin
|
-30.58%
|
23.69%
|
6.84%
|
14.16%
|
13.15%
|
6.3%
|
12.45%
|
13.24%
|
16.12%
|
19.53%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-0.004800
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
25/11/21
|
24/02/22
|
26/05/22
|
25/08/22
|
24/11/22
|
23/02/23
|
25/05/23
|
24/08/23
|
23/11/23
|
29/02/24
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
4,310
|
7,786
|
9,147
|
9,073
|
8,332
|
8,364
|
7,593
|
6,431
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.632
x
|
22.23
x
|
12.58
x
|
4.287
x
|
3.165
x
|
2.683
x
|
2.291
x
|
1.944
x
|
Free Cash Flow
1 |
59.4
|
-1,552
|
-394
|
1,531
|
1,583
|
2,269
|
2,413
|
2,525
|
ROE (net income / shareholders' equity)
|
7.6%
|
-13.6%
|
-6.6%
|
-3.94%
|
3.43%
|
7.15%
|
8.67%
|
8.73%
|
ROA (Net income/ Total Assets)
|
4.29%
|
-7.35%
|
-3.23%
|
-1.76%
|
1.51%
|
4.31%
|
4.83%
|
4.83%
|
Assets
1 |
32,515
|
30,800
|
29,348
|
29,520
|
28,874
|
19,950
|
21,562
|
23,969
|
Book Value Per Share
2 |
3.270
|
2.640
|
2.440
|
2.230
|
2.260
|
2.150
|
2.170
|
2.160
|
Cash Flow per Share
2 |
0.4600
|
-0.0900
|
0.0800
|
0.4200
|
0.4100
|
0.5000
|
0.5000
|
0.5000
|
Capex
1 |
2,518
|
1,071
|
865
|
832
|
739
|
736
|
744
|
703
|
Capex / Sales
|
24.19%
|
23.64%
|
20.8%
|
9.67%
|
7.25%
|
6.79%
|
6.61%
|
6.03%
|
Announcement Date
|
27/02/20
|
25/02/21
|
24/02/22
|
23/02/23
|
29/02/24
|
-
|
-
|
-
|
Last Close Price
2.62
MYR Average target price
3.216
MYR Spread / Average Target +22.75% Consensus |
1st Jan change
|
Capi.
|
---|
| -2.60% | 3.13B | | +12.66% | 35B | | +0.40% | 23.58B | | -11.38% | 20.98B | | -14.29% | 20.98B | | +18.64% | 19.91B | | -2.20% | 16.73B | | -0.67% | 9.85B | | -24.64% | 7.65B | | +50.35% | 7.25B |
Other Casinos & Gaming
|