End-of-day quote
BURSA MALAYSIA
03:30:00 10/05/2024 am IST
|
5-day change
|
1st Jan Change
|
0.605
MYR
|
-2.42%
|
|
+1.68%
|
+0.83%
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
167.5
|
141
|
407.7
|
301.6
|
315.5
|
337.9
|
-
|
-
|
Enterprise Value (EV)
1 |
167.5
|
141
|
407.7
|
301.6
|
315.5
|
337.9
|
337.9
|
337.9
|
P/E ratio
|
12.3
x
|
11.7
x
|
15.1
x
|
6.62
x
|
7.51
x
|
10.1
x
|
7.56
x
|
7.56
x
|
Yield
|
5.83%
|
3.96%
|
4.11%
|
7.41%
|
7.08%
|
4.96%
|
6.61%
|
6.61%
|
Capitalization / Revenue
|
0.31
x
|
0.26
x
|
0.53
x
|
0.26
x
|
0.33
x
|
0.38
x
|
0.38
x
|
0.37
x
|
EV / Revenue
|
0.31
x
|
0.26
x
|
0.53
x
|
0.26
x
|
0.33
x
|
0.38
x
|
0.38
x
|
0.37
x
|
EV / EBITDA
|
3.82
x
|
2.9
x
|
6.17
x
|
3.22
x
|
3.26
x
|
4.12
x
|
3.52
x
|
3.41
x
|
EV / FCF
|
7.17
x
|
-
|
39.6
x
|
-
|
-
|
23.1
x
|
9.68
x
|
9.74
x
|
FCF Yield
|
14%
|
-
|
2.53%
|
-
|
-
|
4.32%
|
10.3%
|
10.3%
|
Price to Book
|
0.58
x
|
0.49
x
|
1.22
x
|
0.83
x
|
0.82
x
|
0.84
x
|
0.8
x
|
0.76
x
|
Nbr of stocks (in thousands)
|
5,58,445
|
5,58,445
|
5,58,445
|
5,58,445
|
5,58,445
|
5,58,445
|
-
|
-
|
Reference price
2 |
0.3000
|
0.2525
|
0.7300
|
0.5400
|
0.5650
|
0.6050
|
0.6050
|
0.6050
|
Announcement Date
|
21/08/19
|
24/08/20
|
19/08/21
|
22/08/22
|
23/08/23
|
-
|
-
|
-
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
545.4
|
551.6
|
763.4
|
1,153
|
948.4
|
884
|
897
|
913
|
EBITDA
1 |
43.82
|
48.7
|
66.02
|
93.54
|
96.7
|
82
|
96
|
99
|
EBIT
1 |
30.48
|
28.87
|
45.09
|
69.85
|
67.46
|
54
|
67
|
69
|
Operating Margin
|
5.59%
|
5.23%
|
5.91%
|
6.06%
|
7.11%
|
6.11%
|
7.47%
|
7.56%
|
Earnings before Tax (EBT)
1 |
22.6
|
20.27
|
42.5
|
66.61
|
62.25
|
50
|
64
|
66
|
Net income
1 |
13.6
|
12.04
|
27.04
|
45.58
|
42.01
|
35
|
44
|
45
|
Net margin
|
2.49%
|
2.18%
|
3.54%
|
3.95%
|
4.43%
|
3.96%
|
4.91%
|
4.93%
|
EPS
2 |
0.0244
|
0.0216
|
0.0484
|
0.0816
|
0.0752
|
0.0600
|
0.0800
|
0.0800
|
Free Cash Flow
1 |
23.38
|
-
|
10.31
|
-
|
-
|
14.6
|
34.9
|
34.7
|
FCF margin
|
4.29%
|
-
|
1.35%
|
-
|
-
|
1.65%
|
3.89%
|
3.8%
|
FCF Conversion (EBITDA)
|
53.36%
|
-
|
15.61%
|
-
|
-
|
17.8%
|
36.35%
|
35.05%
|
FCF Conversion (Net income)
|
171.9%
|
-
|
38.12%
|
-
|
-
|
41.71%
|
79.32%
|
77.11%
|
Dividend per Share
2 |
0.0175
|
0.0100
|
0.0300
|
0.0400
|
0.0400
|
0.0300
|
0.0400
|
0.0400
|
Announcement Date
|
21/08/19
|
24/08/20
|
19/08/21
|
22/08/22
|
23/08/23
|
-
|
-
|
-
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
23.4
|
-
|
10.3
|
-
|
-
|
14.6
|
34.9
|
34.7
|
ROE (net income / shareholders' equity)
|
4.71%
|
4.16%
|
8.68%
|
12.7%
|
11.3%
|
8.8%
|
10.6%
|
10.4%
|
ROA (Net income/ Total Assets)
|
2.96%
|
-
|
5.12%
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
459.4
|
-
|
528.2
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
0.5200
|
0.5200
|
0.6000
|
0.6500
|
0.6900
|
0.7200
|
0.7600
|
0.8000
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
5.9
|
5.34
|
10.8
|
8.81
|
12
|
40
|
42
|
44
|
Capex / Sales
|
1.08%
|
0.97%
|
1.42%
|
0.76%
|
1.26%
|
4.52%
|
4.68%
|
4.82%
|
Announcement Date
|
21/08/19
|
24/08/20
|
19/08/21
|
22/08/22
|
23/08/23
|
-
|
-
|
-
|
Last Close Price
0.605
MYR Average target price
0.64
MYR Spread / Average Target +5.79% Consensus |
1st Jan change
|
Capi.
|
---|
| +0.83% | 73.03M | | -14.11% | 32.68B | | -14.09% | 30.66B | | -1.52% | 6.34B | | -4.54% | 5B | | -0.49% | 4.44B | | +4.62% | 4.1B | | 0.00% | 3.74B | | +7.92% | 3.71B | | +72.38% | 2.55B |
Integrated Logistics Operators
|