End-of-day quote
BURSA MALAYSIA
23:00:00 27/06/2024 BST
|
5-day change
|
1st Jan Change
|
19.2
MYR
|
-0.41%
|
|
+0.10%
|
+1.59%
|
Fiscal Period: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
38,878
|
28,822
|
38,325
|
41,909
|
38,849
|
39,357
|
-
|
-
|
Enterprise Value (EV)
1 |
38,878
|
28,822
|
38,325
|
41,909
|
38,849
|
39,357
|
39,357
|
39,357
|
P/E ratio
|
14.6
x
|
11.6
x
|
13.4
x
|
12.7
x
|
10.2
x
|
9.63
x
|
9.06
x
|
8.3
x
|
Yield
|
2.63%
|
2.56%
|
2.67%
|
2.69%
|
3.11%
|
3.54%
|
3.84%
|
4.18%
|
Capitalization / Revenue
|
8.23
x
|
6.03
x
|
7.01
x
|
7.49
x
|
6.83
x
|
6.65
x
|
6.17
x
|
5.75
x
|
EV / Revenue
|
8.23
x
|
6.03
x
|
7.01
x
|
7.49
x
|
6.83
x
|
6.65
x
|
6.17
x
|
5.75
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.53
x
|
1.06
x
|
1.3
x
|
1.35
x
|
1.14
x
|
1.09
x
|
1.01
x
|
0.92
x
|
Nbr of stocks (in thousands)
|
2,046,225
|
2,047,041
|
2,047,277
|
2,048,352
|
2,049,020
|
2,049,848
|
-
|
-
|
Reference price
2 |
19.00
|
14.08
|
18.72
|
20.46
|
18.96
|
19.20
|
19.20
|
19.20
|
Announcement Date
|
28/08/19
|
28/08/20
|
30/08/21
|
30/08/22
|
30/08/23
|
-
|
-
|
-
|
Fiscal Period: Giugno |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
4,726
|
4,778
|
5,467
|
5,597
|
5,686
|
5,915
|
6,379
|
6,850
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
2,634
|
2,675
|
3,389
|
3,499
|
3,452
|
3,595
|
3,933
|
4,252
|
Operating Margin
|
55.74%
|
55.97%
|
61.99%
|
62.51%
|
60.72%
|
60.78%
|
61.65%
|
62.07%
|
Earnings before Tax (EBT)
1 |
3,186
|
2,989
|
3,471
|
4,367
|
4,627
|
5,003
|
5,324
|
5,788
|
Net income
1 |
2,665
|
2,495
|
2,861
|
3,289
|
3,818
|
4,135
|
4,400
|
4,765
|
Net margin
|
56.38%
|
52.21%
|
52.33%
|
58.76%
|
67.16%
|
69.91%
|
68.98%
|
69.57%
|
EPS
2 |
1.300
|
1.219
|
1.397
|
1.605
|
1.863
|
1.993
|
2.120
|
2.312
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.5000
|
0.3600
|
0.5000
|
0.5500
|
0.5900
|
0.6800
|
0.7376
|
0.8023
|
Announcement Date
|
28/08/19
|
28/08/20
|
30/08/21
|
30/08/22
|
30/08/23
|
-
|
-
|
-
|
Fiscal Period: Juni |
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 |
1,371
|
1,348
|
1,498
|
1,500
|
1,486
|
1,396
|
1,303
|
1,394
|
1,465
|
1,436
|
1,533
|
1,571
|
1,604
|
1,627
|
1,664
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
858.3
|
-
|
938.3
|
-
|
-
|
836.8
|
715.8
|
837.8
|
887.1
|
858.7
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
62.59%
|
-
|
62.62%
|
-
|
-
|
59.94%
|
54.93%
|
60.1%
|
60.56%
|
59.82%
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
1,077
|
1,031
|
1,217
|
1,187
|
1,287
|
1,112
|
1,040
|
1,243
|
1,341
|
1,268
|
1,244
|
1,307
|
1,343
|
1,368
|
1,223
|
Net income
1 |
738.6
|
784.8
|
907.6
|
981.4
|
1,042
|
930
|
864.7
|
1,030
|
1,088
|
1,044
|
1,026
|
1,078
|
1,108
|
1,128
|
1,159
|
Net margin
|
53.87%
|
58.22%
|
60.57%
|
65.43%
|
70.12%
|
66.61%
|
66.35%
|
73.87%
|
74.28%
|
72.76%
|
66.94%
|
68.64%
|
69.04%
|
69.36%
|
69.64%
|
EPS
2 |
0.3600
|
0.3830
|
0.4430
|
0.4790
|
0.5090
|
0.4540
|
0.4220
|
0.5020
|
0.5310
|
0.5100
|
0.5167
|
0.5261
|
0.5405
|
0.5505
|
0.5655
|
Dividend per Share
2 |
0.1800
|
-
|
0.3700
|
-
|
0.2100
|
-
|
0.3800
|
-
|
0.2500
|
-
|
0.5052
|
-
|
0.2666
|
-
|
0.6138
|
Announcement Date
|
28/02/22
|
30/05/22
|
30/08/22
|
29/11/22
|
28/02/23
|
31/05/23
|
30/08/23
|
30/11/23
|
28/02/24
|
30/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
10.8%
|
9.47%
|
10.1%
|
10.9%
|
11.8%
|
11.7%
|
11.5%
|
11.5%
|
ROA (Net income/ Total Assets)
|
1.3%
|
1.16%
|
1.25%
|
1.34%
|
1.43%
|
1.44%
|
1.47%
|
1.48%
|
Assets
1 |
205,129
|
214,331
|
228,851
|
245,469
|
267,007
|
287,556
|
299,118
|
321,801
|
Book Value Per Share
2 |
12.50
|
13.30
|
14.40
|
15.10
|
16.60
|
17.70
|
19.10
|
20.80
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
28/08/19
|
28/08/20
|
30/08/21
|
30/08/22
|
30/08/23
|
-
|
-
|
-
|
Last Close Price
19.2
MYR Average target price
23.19
MYR Spread / Average Target +20.78% Consensus |
1st Jan change
|
Capi.
|
---|
| +1.59% | 8.34B | | +10.96% | 205B | | +5.59% | 74.84B | | +8.95% | 56.59B | | +8.70% | 50.37B | | +36.14% | 45.11B | | -0.87% | 41.29B | | -11.62% | 37.07B | | +5.81% | 34.16B | | -96.60% | 32.24B |
Commercial Banks
|