End-of-day quote
BURSA MALAYSIA
23:00:00 13/05/2024 BST
|
5-day change
|
1st Jan Change
|
4.87
MYR
|
-0.20%
|
|
+1.88%
|
+31.98%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,110
|
3,268
|
3,309
|
3,138
|
3,479
|
4,591
|
-
|
-
|
Enterprise Value (EV)
1 |
2,779
|
3,848
|
3,853
|
3,379
|
3,868
|
4,336
|
3,977
|
3,577
|
P/E ratio
|
13.8
x
|
9.77
x
|
7.17
x
|
7.91
x
|
9.08
x
|
10.1
x
|
9.41
x
|
9.51
x
|
Yield
|
1.17%
|
1.81%
|
1.93%
|
2.24%
|
2.24%
|
1.84%
|
2%
|
2.18%
|
Capitalization / Revenue
|
3.01
x
|
4.26
x
|
3.62
x
|
2.34
x
|
2.64
x
|
3.3
x
|
3.1
x
|
2.94
x
|
EV / Revenue
|
3.96
x
|
5.02
x
|
4.21
x
|
2.52
x
|
2.94
x
|
3.12
x
|
2.68
x
|
2.29
x
|
EV / EBITDA
|
13.1
x
|
9.01
x
|
7.13
x
|
5.57
x
|
6.05
x
|
6.76
x
|
5.58
x
|
4.8
x
|
EV / FCF
|
182
x
|
15.9
x
|
10.8
x
|
6.72
x
|
8.29
x
|
7.59
x
|
7.04
x
|
6.93
x
|
FCF Yield
|
0.55%
|
6.28%
|
9.26%
|
14.9%
|
12.1%
|
13.2%
|
14.2%
|
14.4%
|
Price to Book
|
1.39
x
|
1.69
x
|
1.38
x
|
1.14
x
|
1.14
x
|
1.32
x
|
1.18
x
|
1.07
x
|
Nbr of stocks (in thousands)
|
825,689
|
947,358
|
945,421
|
945,306
|
942,760
|
942,760
|
-
|
-
|
Reference price
2 |
2.555
|
3.450
|
3.500
|
3.320
|
3.690
|
4.870
|
4.870
|
4.870
|
Announcement Date
|
25/02/20
|
26/02/21
|
25/02/22
|
27/02/23
|
28/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
701.9
|
767.1
|
914.7
|
1,340
|
1,318
|
1,391
|
1,483
|
1,562
|
EBITDA
1 |
211.8
|
427.3
|
540.6
|
606.9
|
639
|
641.6
|
712.8
|
744.5
|
EBIT
1 |
197.4
|
411.6
|
439.6
|
503
|
530.5
|
520.1
|
566.3
|
590.1
|
Operating Margin
|
28.13%
|
53.66%
|
48.06%
|
37.55%
|
40.26%
|
37.39%
|
38.18%
|
37.77%
|
Earnings before Tax (EBT)
1 |
189
|
389.3
|
539.6
|
490.6
|
476.8
|
501.8
|
561.3
|
595.1
|
Net income
1 |
151.7
|
321.4
|
462.3
|
396.8
|
383.7
|
456.4
|
488.4
|
483.2
|
Net margin
|
21.62%
|
41.89%
|
50.55%
|
29.62%
|
29.12%
|
32.82%
|
32.93%
|
30.93%
|
EPS
2 |
0.1847
|
0.3530
|
0.4881
|
0.4198
|
0.4065
|
0.4835
|
0.5175
|
0.5120
|
Free Cash Flow
1 |
15.23
|
241.5
|
356.8
|
502.6
|
466.3
|
571.2
|
564.9
|
516.3
|
FCF margin
|
2.17%
|
31.48%
|
39%
|
37.52%
|
35.39%
|
41.07%
|
38.09%
|
33.05%
|
FCF Conversion (EBITDA)
|
7.19%
|
56.52%
|
65.99%
|
82.82%
|
72.98%
|
89.03%
|
79.25%
|
69.35%
|
FCF Conversion (Net income)
|
10.04%
|
75.14%
|
77.16%
|
126.67%
|
121.53%
|
125.14%
|
115.68%
|
106.86%
|
Dividend per Share
2 |
0.0300
|
0.0625
|
0.0675
|
0.0745
|
0.0825
|
0.0898
|
0.0972
|
0.1062
|
Announcement Date
|
25/02/20
|
26/02/21
|
25/02/22
|
27/02/23
|
28/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
669
|
580
|
544
|
240
|
389
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
255
|
614
|
1,014
|
Leverage (Debt/EBITDA)
|
3.158
x
|
1.356
x
|
1.006
x
|
0.3961
x
|
0.609
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
15.2
|
241
|
357
|
503
|
466
|
571
|
565
|
516
|
ROE (net income / shareholders' equity)
|
10.7%
|
18.5%
|
21.4%
|
15.4%
|
13.2%
|
13.7%
|
13.1%
|
11.8%
|
ROA (Net income/ Total Assets)
|
5.67%
|
10.7%
|
13.3%
|
9.73%
|
8.73%
|
9.9%
|
9.45%
|
8.05%
|
Assets
1 |
2,674
|
2,994
|
3,475
|
4,080
|
4,397
|
4,611
|
5,168
|
6,002
|
Book Value Per Share
2 |
1.830
|
2.040
|
2.530
|
2.910
|
3.240
|
3.690
|
4.110
|
4.560
|
Cash Flow per Share
2 |
-
|
-
|
0.4900
|
0.6100
|
0.6200
|
0.6600
|
0.7300
|
0.7900
|
Capex
1 |
26.9
|
52.3
|
112
|
77.4
|
121
|
132
|
129
|
127
|
Capex / Sales
|
3.84%
|
6.82%
|
12.25%
|
5.78%
|
9.15%
|
9.48%
|
8.7%
|
8.15%
|
Announcement Date
|
25/02/20
|
26/02/21
|
25/02/22
|
27/02/23
|
28/02/24
|
-
|
-
|
-
|
Last Close Price
4.87
MYR Average target price
4.995
MYR Spread / Average Target +2.57% Consensus |
1st Jan change
|
Capi.
|
---|
| +31.98% | 973M | | -5.34% | 1.49B | | +6.93% | 1.47B | | +3.93% | 974M | | +30.27% | 531M | | +25.53% | 518M | | +12.00% | 479M | | +22.80% | 163M | | +26.98% | 161M | | -5.14% | 116M |
Renewable Energy Services
|