End-of-day quote
BURSA MALAYSIA
23:00:00 13/05/2024 BST
|
5-day change
|
1st Jan Change
|
2
MYR
|
+1.52%
|
|
+0.50%
|
+38.89%
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
4,455
|
4,043
|
4,280
|
4,803
|
4,387
|
8,729
|
8,729
|
-
|
Enterprise Value (EV)
1 |
5,661
|
5,328
|
5,773
|
6,313
|
5,806
|
7,411
|
9,857
|
9,733
|
P/E ratio
|
25.2
x
|
19.9
x
|
40.3
x
|
95.7
x
|
26.9
x
|
23.8
x
|
31.4
x
|
28.8
x
|
Yield
|
1.92%
|
2.12%
|
1.2%
|
0.5%
|
1.98%
|
2.33%
|
1.69%
|
1.83%
|
Capitalization / Revenue
|
1.35
x
|
1.12
x
|
1.79
x
|
1.83
x
|
1.48
x
|
1.79
x
|
2.42
x
|
2.28
x
|
EV / Revenue
|
1.71
x
|
1.48
x
|
2.41
x
|
2.4
x
|
1.96
x
|
2.11
x
|
2.73
x
|
2.54
x
|
EV / EBITDA
|
11.3
x
|
8.32
x
|
10.7
x
|
11.9
x
|
8.21
x
|
9.11
x
|
11.7
x
|
11
x
|
EV / FCF
|
88
x
|
27.6
x
|
60
x
|
32.3
x
|
25.7
x
|
17.6
x
|
23.1
x
|
20.9
x
|
FCF Yield
|
1.14%
|
3.62%
|
1.67%
|
3.1%
|
3.89%
|
5.67%
|
4.33%
|
4.78%
|
Price to Book
|
2.25
x
|
2.2
x
|
2.17
x
|
2.31
x
|
2.06
x
|
2.72
x
|
3.51
x
|
3.3
x
|
Nbr of stocks (in thousands)
|
4,283,951
|
4,277,880
|
4,279,736
|
4,326,852
|
4,343,221
|
4,364,301
|
4,364,301
|
-
|
Reference price
2 |
1.040
|
0.9450
|
1.000
|
1.110
|
1.010
|
2.000
|
2.000
|
2.000
|
Announcement Date
|
19/02/19
|
26/02/20
|
18/02/21
|
18/02/22
|
17/02/23
|
16/02/24
|
-
|
-
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
3,308
|
3,604
|
2,397
|
2,627
|
2,959
|
3,504
|
3,606
|
3,828
|
EBITDA
1 |
503
|
640.6
|
538.9
|
529.5
|
706.8
|
813.3
|
839.5
|
882.4
|
EBIT
1 |
305.9
|
379.9
|
283.2
|
250.5
|
439.2
|
531.7
|
549.9
|
591
|
Operating Margin
|
9.25%
|
10.54%
|
11.81%
|
9.54%
|
14.84%
|
15.17%
|
15.25%
|
15.44%
|
Earnings before Tax (EBT)
1 |
266.5
|
275.4
|
150.8
|
115.6
|
255.8
|
346.2
|
414.6
|
449.8
|
Net income
1 |
179.4
|
211.4
|
110.4
|
51.03
|
182.7
|
270.4
|
284.3
|
309.5
|
Net margin
|
5.42%
|
5.86%
|
4.61%
|
1.94%
|
6.17%
|
7.72%
|
7.88%
|
8.08%
|
EPS
2 |
0.0412
|
0.0474
|
0.0248
|
0.0116
|
0.0376
|
0.0604
|
0.0638
|
0.0696
|
Free Cash Flow
1 |
64.3
|
192.9
|
96.29
|
195.6
|
225.6
|
420.1
|
427.1
|
464.8
|
FCF margin
|
1.94%
|
5.35%
|
4.02%
|
7.45%
|
7.63%
|
11.99%
|
11.84%
|
12.14%
|
FCF Conversion (EBITDA)
|
12.78%
|
30.12%
|
17.87%
|
36.95%
|
31.92%
|
51.65%
|
50.87%
|
52.67%
|
FCF Conversion (Net income)
|
35.83%
|
91.28%
|
87.18%
|
383.37%
|
123.51%
|
155.35%
|
150.21%
|
150.2%
|
Dividend per Share
2 |
0.0200
|
0.0200
|
0.0120
|
0.005500
|
0.0200
|
0.0335
|
0.0339
|
0.0366
|
Announcement Date
|
19/02/19
|
26/02/20
|
18/02/21
|
18/02/22
|
17/02/23
|
16/02/24
|
-
|
-
|
Fiscal Period: December |
2021 Q2
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
632.8
|
699
|
689.1
|
651
|
707.6
|
809.2
|
790.8
|
839.3
|
806.8
|
925.4
|
928.7
|
907.1
|
889.3
|
889.3
|
871.5
|
EBITDA
1 |
116.9
|
147.9
|
138.9
|
151.8
|
159.7
|
203.6
|
191.8
|
190.9
|
185.9
|
257.5
|
179
|
207.4
|
189.6
|
189.6
|
171.8
|
EBIT
1 |
-
|
82.32
|
66.9
|
77.29
|
82.15
|
123.8
|
123.7
|
111.8
|
105.9
|
172.5
|
107.5
|
157.9
|
140.1
|
140.1
|
122.4
|
Operating Margin
|
-
|
11.78%
|
9.71%
|
11.87%
|
11.61%
|
15.3%
|
15.65%
|
13.32%
|
13.13%
|
18.64%
|
11.57%
|
17.41%
|
15.76%
|
15.76%
|
14.04%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
6.958
|
12.64
|
18.46
|
22.19
|
27.1
|
54.28
|
66
|
51.39
|
46.88
|
91.75
|
67.34
|
88.62
|
70.83
|
70.83
|
53.05
|
Net margin
|
1.1%
|
1.81%
|
2.68%
|
3.41%
|
3.83%
|
6.71%
|
8.35%
|
6.12%
|
5.81%
|
9.91%
|
7.25%
|
9.77%
|
7.96%
|
7.96%
|
6.09%
|
EPS
2 |
0.001600
|
0.002800
|
0.004300
|
0.005000
|
0.006100
|
0.0122
|
0.0143
|
0.0118
|
0.0226
|
0.0210
|
0.0168
|
0.0203
|
0.0162
|
0.0162
|
0.0122
|
Dividend per Share
2 |
-
|
0.002500
|
0.003000
|
0.002000
|
0.002500
|
0.005500
|
0.0100
|
-
|
0.006500
|
0.008000
|
0.0130
|
0.008120
|
0.008120
|
0.008120
|
0.008120
|
Announcement Date
|
24/08/21
|
26/11/21
|
18/02/22
|
26/05/22
|
29/08/22
|
23/11/22
|
17/02/23
|
30/05/23
|
29/08/23
|
28/11/23
|
16/02/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
1 |
1,206
|
1,285
|
1,493
|
1,510
|
1,419
|
1,127
|
1,129
|
1,005
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.397
x
|
2.006
x
|
2.77
x
|
2.853
x
|
2.008
x
|
1.385
x
|
1.345
x
|
1.139
x
|
Free Cash Flow
1 |
64.3
|
193
|
96.3
|
196
|
226
|
420
|
427
|
465
|
ROE (net income / shareholders' equity)
|
9.67%
|
10.9%
|
5.6%
|
2.44%
|
8.37%
|
11.7%
|
11.4%
|
11.8%
|
ROA (Net income/ Total Assets)
|
3.98%
|
3.92%
|
1.82%
|
0.83%
|
2.77%
|
3.8%
|
3.89%
|
4%
|
Assets
1 |
4,513
|
5,389
|
6,064
|
6,165
|
6,591
|
7,120
|
7,302
|
7,730
|
Book Value Per Share
2 |
0.4600
|
0.4300
|
0.4600
|
0.4800
|
0.4900
|
0.5300
|
0.5700
|
0.6100
|
Cash Flow per Share
2 |
0.1000
|
0.1400
|
0.0800
|
0.1200
|
0.1500
|
0.1500
|
0.2000
|
0.2000
|
Capex
1 |
380
|
397
|
240
|
217
|
234
|
237
|
402
|
297
|
Capex / Sales
|
11.5%
|
11.03%
|
10.03%
|
8.24%
|
7.92%
|
6.78%
|
11.15%
|
7.75%
|
Announcement Date
|
19/02/19
|
26/02/20
|
18/02/21
|
18/02/22
|
17/02/23
|
16/02/24
|
-
|
-
|
Average target price
1.786
MYR Spread / Average Target -10.71% Consensus |