End-of-day quote
BURSA MALAYSIA
03:30:00 26/06/2024 am IST
|
5-day change
|
1st Jan Change
|
3.74
MYR
|
-0.80%
|
|
-0.53%
|
+10.32%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
6,332
|
2,941
|
4,102
|
5,821
|
5,264
|
5,790
|
-
|
-
|
Enterprise Value (EV)
1 |
6,332
|
2,941
|
4,102
|
5,821
|
5,264
|
5,713
|
5,790
|
5,790
|
P/E ratio
|
11.8
x
|
6.93
x
|
11.4
x
|
10.2
x
|
7.76
x
|
8.27
x
|
7.84
x
|
7.33
x
|
Yield
|
4.08%
|
3.16%
|
2.18%
|
4.92%
|
6.47%
|
5.92%
|
5.99%
|
6.42%
|
Capitalization / Revenue
|
3.9
x
|
1.74
x
|
2.26
x
|
3.12
x
|
2.74
x
|
2.83
x
|
2.67
x
|
2.52
x
|
EV / Revenue
|
3.9
x
|
1.74
x
|
2.26
x
|
3.12
x
|
2.74
x
|
2.83
x
|
2.67
x
|
2.52
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.11
x
|
0.49
x
|
0.66
x
|
0.91
x
|
0.78
x
|
0.82
x
|
0.77
x
|
0.73
x
|
Nbr of stocks (in thousands)
|
15,48,106
|
15,48,106
|
15,48,106
|
15,48,106
|
15,48,106
|
15,48,106
|
-
|
-
|
Reference price
2 |
4.090
|
1.900
|
2.650
|
3.760
|
3.400
|
3.740
|
3.740
|
3.740
|
Announcement Date
|
29/05/19
|
25/06/20
|
31/05/21
|
31/05/22
|
30/05/23
|
30/05/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,622
|
1,689
|
1,818
|
1,868
|
1,920
|
2,020
|
2,170
|
2,295
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
847.2
|
882.3
|
1,017
|
1,045
|
1,038
|
1,047
|
1,146
|
1,226
|
Operating Margin
|
52.23%
|
52.23%
|
55.95%
|
55.94%
|
54.09%
|
51.81%
|
52.79%
|
53.4%
|
Earnings before Tax (EBT)
1 |
708
|
567.9
|
484
|
827.4
|
886.6
|
911.3
|
969.6
|
1,041
|
Net income
1 |
537.6
|
424.3
|
358.8
|
572.8
|
677.8
|
690.5
|
735.4
|
787.4
|
Net margin
|
33.14%
|
25.11%
|
19.74%
|
30.67%
|
35.31%
|
34.17%
|
33.89%
|
34.3%
|
EPS
2 |
0.3470
|
0.2740
|
0.2320
|
0.3700
|
0.4380
|
0.4460
|
0.4773
|
0.5100
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.1670
|
0.0600
|
0.0579
|
0.1850
|
0.2200
|
0.2216
|
0.2239
|
0.2401
|
Announcement Date
|
29/05/19
|
25/06/20
|
31/05/21
|
31/05/22
|
30/05/23
|
30/05/24
|
-
|
-
|
Fiscal Period: March |
2020 S1
|
2022 Q2
|
2023 Q1
|
2023 Q4
|
2024 Q1
|
2024 Q3
|
---|
Net sales
|
836.2
|
453
|
-
|
468.6
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
263.5
|
227.6
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
48.58%
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
169
|
-
|
-
|
Net income
1 |
-
|
-
|
212.2
|
130.2
|
150.5
|
176.9
|
Net margin
|
-
|
-
|
-
|
27.78%
|
-
|
-
|
EPS
2 |
-
|
-
|
-
|
0.0840
|
0.0970
|
0.1140
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
27/11/19
|
26/11/21
|
30/08/22
|
30/05/23
|
29/08/23
|
27/02/24
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
9.9%
|
7.24%
|
5.86%
|
9.04%
|
10.3%
|
10%
|
10%
|
10.2%
|
ROA (Net income/ Total Assets)
|
0.97%
|
0.72%
|
0.59%
|
0.94%
|
1.06%
|
0.99%
|
0.92%
|
0.92%
|
Assets
1 |
55,229
|
58,748
|
60,848
|
61,264
|
64,081
|
69,236
|
80,273
|
85,341
|
Book Value Per Share
2 |
3.700
|
3.870
|
4.040
|
4.140
|
4.360
|
4.590
|
4.870
|
5.120
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
29/05/19
|
25/06/20
|
31/05/21
|
31/05/22
|
30/05/23
|
30/05/24
|
-
|
-
|
Last Close Price
3.74
MYR Average target price
4.183
MYR Spread / Average Target +11.85% Consensus |
1st Jan change
|
Capi.
|
---|
| +10.32% | 1.23B | | +16.07% | 567B | | +15.83% | 305B | | +19.63% | 260B | | +23.01% | 188B | | +27.52% | 173B | | +8.98% | 159B | | -0.77% | 155B | | +7.99% | 149B | | +12.88% | 141B |
Other Banks
|