End-of-day quote
BURSA MALAYSIA
23:00:00 25/04/2024 BST
|
5-day change
|
1st Jan Change
|
1.32
MYR
|
+1.54%
|
|
+3.12%
|
+9.09%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
5,291
|
4,568
|
3,813
|
3,697
|
4,419
|
4,827
|
-
|
-
|
Enterprise Value (EV)
1 |
7,080
|
6,390
|
5,674
|
5,499
|
7,355
|
7,591
|
7,567
|
7,571
|
P/E ratio
|
20.1
x
|
98.7
x
|
30.4
x
|
9.29
x
|
9.54
x
|
14.9
x
|
14.4
x
|
13.7
x
|
Yield
|
4.89%
|
2.75%
|
3.53%
|
6.92%
|
7.45%
|
6.78%
|
6.89%
|
6.92%
|
Capitalization / Revenue
|
9.04
x
|
8.95
x
|
7.8
x
|
6.49
x
|
6.11
x
|
5.79
x
|
5.46
x
|
5.28
x
|
EV / Revenue
|
12.1
x
|
12.5
x
|
11.6
x
|
9.65
x
|
10.2
x
|
9.11
x
|
8.56
x
|
8.28
x
|
EV / EBITDA
|
20.6
x
|
30.9
x
|
27
x
|
16.6
x
|
17.6
x
|
15.3
x
|
14.4
x
|
13.8
x
|
EV / FCF
|
20,554,369
x
|
27,873,706
x
|
32,052,657
x
|
15,798,761
x
|
-
|
-
|
-
|
-
|
FCF Yield
|
0%
|
0%
|
0%
|
0%
|
-
|
-
|
-
|
-
|
Price to Book
|
1.33
x
|
1.18
x
|
0.99
x
|
0.91
x
|
0.9
x
|
0.93
x
|
0.97
x
|
0.99
x
|
Nbr of stocks (in thousands)
|
3,041,090
|
3,045,308
|
3,050,059
|
3,055,722
|
3,652,338
|
3,656,848
|
-
|
-
|
Reference price
2 |
1.740
|
1.500
|
1.250
|
1.210
|
1.210
|
1.320
|
1.320
|
1.320
|
Announcement Date
|
23/01/20
|
27/01/21
|
27/01/22
|
31/01/23
|
24/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
585.4
|
510.2
|
488.6
|
569.7
|
723.8
|
833.1
|
883.8
|
914.1
|
EBITDA
1 |
344.1
|
206.5
|
209.9
|
332.2
|
419.1
|
495.1
|
526.3
|
547.4
|
EBIT
1 |
343.6
|
206.1
|
209.4
|
331.9
|
418.4
|
515.9
|
542.9
|
548.2
|
Operating Margin
|
58.7%
|
40.4%
|
42.86%
|
58.26%
|
57.81%
|
61.92%
|
61.43%
|
59.97%
|
Earnings before Tax (EBT)
1 |
262.6
|
46.34
|
125.2
|
397.8
|
431.8
|
340.4
|
374.4
|
392.4
|
Net income
1 |
262.6
|
46.34
|
125.2
|
397.8
|
431.8
|
333.3
|
361.6
|
381.6
|
Net margin
|
44.87%
|
9.08%
|
25.63%
|
69.83%
|
59.66%
|
40%
|
40.92%
|
41.75%
|
EPS
2 |
0.0864
|
0.0152
|
0.0411
|
0.1303
|
0.1268
|
0.0888
|
0.0919
|
0.0962
|
Free Cash Flow
|
344.4
|
229.2
|
177
|
348.1
|
-
|
-
|
-
|
-
|
FCF margin
|
58.84%
|
44.93%
|
36.23%
|
61.1%
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
100.11%
|
111%
|
84.32%
|
104.77%
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
131.15%
|
494.66%
|
141.34%
|
87.5%
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.0850
|
0.0413
|
0.0441
|
0.0837
|
0.0901
|
0.0894
|
0.0910
|
0.0913
|
Announcement Date
|
23/01/20
|
27/01/21
|
27/01/22
|
31/01/23
|
24/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
2022 Q1
|
2023 Q1
|
2023 Q2
|
---|
Net sales
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
-
|
70.05
|
62.89
|
Net income
|
65.24
|
70.05
|
-
|
Net margin
|
-
|
-
|
-
|
EPS
|
0.0214
|
0.0229
|
-
|
Dividend per Share
|
-
|
-
|
-
|
Announcement Date
|
28/04/22
|
07/08/23
|
24/07/23
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,788
|
1,822
|
1,861
|
1,802
|
2,935
|
2,764
|
2,740
|
2,744
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
5.197
x
|
8.822
x
|
8.865
x
|
5.423
x
|
7.005
x
|
5.582
x
|
5.206
x
|
5.014
x
|
Free Cash Flow
|
344
|
229
|
177
|
348
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
6.6%
|
1.18%
|
3.25%
|
6.22%
|
9.6%
|
6.53%
|
6.8%
|
7.06%
|
ROA (Net income/ Total Assets)
|
4.13%
|
0.74%
|
2.01%
|
3.87%
|
5.58%
|
3.64%
|
3.8%
|
3.95%
|
Assets
1 |
6,357
|
6,297
|
6,240
|
10,279
|
7,741
|
9,156
|
9,517
|
9,661
|
Book Value Per Share
2 |
1.310
|
1.270
|
1.270
|
1.330
|
1.350
|
1.420
|
1.360
|
1.340
|
Cash Flow per Share
|
0.1200
|
0.0800
|
0.0600
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
5
|
20.8
|
17.6
|
13.6
|
5.77
|
10
|
10
|
9.5
|
Capex / Sales
|
0.85%
|
4.08%
|
3.61%
|
2.39%
|
0.8%
|
1.2%
|
1.13%
|
1.04%
|
Announcement Date
|
23/01/20
|
27/01/21
|
27/01/22
|
31/01/23
|
24/01/24
|
-
|
-
|
-
|
Last Close Price
1.32
MYR Average target price
1.506
MYR Spread / Average Target +14.11% Consensus |
1st Jan change
|
Capi.
|
---|
| +9.09% | 1.01B | | -6.46% | 46.25B | | -8.31% | 20.33B | | -3.56% | 13.07B | | +16.05% | 11.53B | | -4.85% | 9.68B | | -0.83% | 8.48B | | -14.52% | 8.38B | | +1.38% | 7.63B | | -18.42% | 5.53B |
Other Commercial REITs
|