End-of-day quote
BURSA MALAYSIA
03:30:00 26/04/2024 am IST
|
5-day change
|
1st Jan Change
|
8.2
MYR
|
-0.24%
|
|
-1.44%
|
-11.73%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
4,306
|
4,020
|
3,992
|
3,204
|
2,653
|
2,341
|
-
|
-
|
Enterprise Value (EV)
1 |
4,733
|
4,527
|
4,760
|
3,916
|
3,168
|
2,848
|
2,825
|
2,803
|
P/E ratio
|
12.5
x
|
16.6
x
|
14
x
|
12.2
x
|
13.6
x
|
11.1
x
|
11
x
|
10.5
x
|
Yield
|
7.82%
|
6.32%
|
7.01%
|
8.73%
|
7.43%
|
8.37%
|
8.77%
|
8.76%
|
Capitalization / Revenue
|
1.72
x
|
1.74
x
|
1.51
x
|
1.23
x
|
1.15
x
|
0.98
x
|
0.99
x
|
1.03
x
|
EV / Revenue
|
1.89
x
|
1.96
x
|
1.8
x
|
1.51
x
|
1.37
x
|
1.2
x
|
1.19
x
|
1.23
x
|
EV / EBITDA
|
9.86
x
|
12.8
x
|
11.4
x
|
9.25
x
|
10.6
x
|
9.07
x
|
8.98
x
|
8.59
x
|
EV / FCF
|
14.6
x
|
23.5
x
|
163
x
|
10.8
x
|
8.01
x
|
8.8
x
|
11
x
|
12.4
x
|
FCF Yield
|
6.84%
|
4.26%
|
0.61%
|
9.27%
|
12.5%
|
11.4%
|
9.06%
|
8.07%
|
Price to Book
|
11.1
x
|
10.8
x
|
10.4
x
|
8.49
x
|
7.04
x
|
5.97
x
|
5.86
x
|
5.47
x
|
Nbr of stocks (in thousands)
|
2,85,530
|
2,85,530
|
2,85,530
|
2,85,530
|
2,85,530
|
2,85,530
|
-
|
-
|
Reference price
2 |
15.08
|
14.08
|
13.98
|
11.22
|
9.290
|
8.200
|
8.200
|
8.200
|
Announcement Date
|
20/02/20
|
10/02/21
|
08/02/22
|
08/02/23
|
06/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,509
|
2,315
|
2,637
|
2,597
|
2,311
|
2,381
|
2,369
|
2,277
|
EBITDA
1 |
480.1
|
353.1
|
417.5
|
423.2
|
298.9
|
314.2
|
314.5
|
326.5
|
EBIT
1 |
472.6
|
345.6
|
410.6
|
407.1
|
280.6
|
301.8
|
304
|
316.1
|
Operating Margin
|
18.84%
|
14.92%
|
15.57%
|
15.68%
|
12.14%
|
12.68%
|
12.83%
|
13.88%
|
Earnings before Tax (EBT)
1 |
462.3
|
329.3
|
394.1
|
385.4
|
256.3
|
281.2
|
284.9
|
297.9
|
Net income
1 |
345.7
|
241.8
|
284.9
|
262.5
|
194.7
|
210.2
|
213.6
|
222.2
|
Net margin
|
13.78%
|
10.44%
|
10.8%
|
10.11%
|
8.43%
|
8.83%
|
9.02%
|
9.76%
|
EPS
2 |
1.211
|
0.8470
|
0.9980
|
0.9190
|
0.6820
|
0.7362
|
0.7485
|
0.7783
|
Free Cash Flow
1 |
323.7
|
192.7
|
29.19
|
362.9
|
395.3
|
323.8
|
256.1
|
226.2
|
FCF margin
|
12.9%
|
8.32%
|
1.11%
|
13.97%
|
17.11%
|
13.6%
|
10.81%
|
9.93%
|
FCF Conversion (EBITDA)
|
67.42%
|
54.57%
|
6.99%
|
85.73%
|
132.27%
|
103.05%
|
81.42%
|
69.26%
|
FCF Conversion (Net income)
|
93.63%
|
79.68%
|
10.25%
|
138.22%
|
203%
|
153.98%
|
119.87%
|
101.78%
|
Dividend per Share
2 |
1.180
|
0.8900
|
0.9800
|
0.9800
|
0.6900
|
0.6860
|
0.7193
|
0.7180
|
Announcement Date
|
20/02/20
|
10/02/21
|
08/02/22
|
08/02/23
|
06/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
2021 Q4
|
2022 Q3
|
2023 Q1
|
2023 Q2
|
---|
Net sales
|
613
|
861.9
|
-
|
-
|
-
|
EBITDA
|
109.6
|
111.3
|
-
|
-
|
-
|
EBIT
|
107.9
|
109.7
|
-
|
-
|
-
|
Operating Margin
|
17.6%
|
12.73%
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
103.5
|
104.9
|
-
|
-
|
-
|
Net income
1 |
78.68
|
71.46
|
75.25
|
40.32
|
47.53
|
Net margin
|
12.83%
|
8.29%
|
-
|
-
|
-
|
EPS
|
0.2760
|
0.2500
|
0.2640
|
0.1410
|
-
|
Dividend per Share
|
0.2600
|
0.2700
|
-
|
-
|
-
|
Announcement Date
|
28/10/21
|
08/02/22
|
27/10/22
|
29/05/23
|
24/07/23
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
427
|
507
|
768
|
712
|
515
|
507
|
484
|
462
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.889
x
|
1.435
x
|
1.839
x
|
1.683
x
|
1.724
x
|
1.614
x
|
1.539
x
|
1.415
x
|
Free Cash Flow
1 |
324
|
193
|
29.2
|
363
|
395
|
324
|
256
|
226
|
ROE (net income / shareholders' equity)
|
85.3%
|
63.5%
|
75.4%
|
69.1%
|
51.6%
|
54.9%
|
55%
|
57.8%
|
ROA (Net income/ Total Assets)
|
32.5%
|
22.3%
|
22.5%
|
19.1%
|
15.3%
|
18%
|
18.9%
|
21.2%
|
Assets
1 |
1,065
|
1,086
|
1,268
|
1,376
|
1,269
|
1,166
|
1,133
|
1,048
|
Book Value Per Share
2 |
1.360
|
1.310
|
1.340
|
1.320
|
1.320
|
1.370
|
1.400
|
1.500
|
Cash Flow per Share
2 |
1.160
|
0.6900
|
0.1200
|
1.310
|
1.390
|
0.7000
|
0.7000
|
0.8000
|
Capex
1 |
7.4
|
3.42
|
5.64
|
11.1
|
1.21
|
3.1
|
3.1
|
3.1
|
Capex / Sales
|
0.29%
|
0.15%
|
0.21%
|
0.43%
|
0.05%
|
0.13%
|
0.13%
|
0.14%
|
Announcement Date
|
20/02/20
|
10/02/21
|
08/02/22
|
08/02/23
|
06/02/24
|
-
|
-
|
-
|
Average target price
9.018
MYR Spread / Average Target +9.97% Consensus |
1st Jan change
|
Capi.
|
---|
| -11.73% | 491M | | +7.54% | 74.51B | | -4.96% | 65.87B | | +14.60% | 47.11B | | +2.30% | 7.29B | | -6.70% | 5.99B | | -4.50% | 2.43B | | -6.03% | 2.27B | | -29.73% | 1.79B | | -3.67% | 1.36B |
Cigars & Cigarette Manufacturing
|