End-of-day quote
BURSA MALAYSIA
03:30:00 30/04/2024 am IST
|
5-day change
|
1st Jan Change
|
3.62
MYR
|
-.--%
|
|
+2.55%
|
+12.77%
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
3,634
|
3,531
|
3,492
|
3,403
|
4,186
|
4,648
|
4,648
|
-
|
Enterprise Value (EV)
1 |
3,510
|
3,620
|
3,584
|
3,278
|
3,836
|
3,763
|
4,732
|
4,810
|
P/E ratio
|
20.1
x
|
18.6
x
|
16.4
x
|
13.6
x
|
10.7
x
|
10.8
x
|
13.2
x
|
13.3
x
|
Yield
|
4.77%
|
5.13%
|
5.53%
|
6.67%
|
-
|
7.09%
|
5.83%
|
5.67%
|
Capitalization / Revenue
|
0.58
x
|
0.51
x
|
0.52
x
|
0.58
x
|
0.55
x
|
0.51
x
|
0.57
x
|
0.57
x
|
EV / Revenue
|
0.56
x
|
0.53
x
|
0.54
x
|
0.56
x
|
0.5
x
|
0.47
x
|
0.58
x
|
0.59
x
|
EV / EBITDA
|
11.7
x
|
11.6
x
|
9.37
x
|
7.62
x
|
5.97
x
|
6.21
x
|
8.62
x
|
7.94
x
|
EV / FCF
|
12.4
x
|
-62.1
x
|
19.5
x
|
7.84
x
|
8.11
x
|
12.8
x
|
17.2
x
|
20
x
|
FCF Yield
|
8.09%
|
-1.61%
|
5.14%
|
12.8%
|
12.3%
|
7.81%
|
5.82%
|
4.99%
|
Price to Book
|
3.55
x
|
3.39
x
|
3.23
x
|
3.01
x
|
3.27
x
|
3.01
x
|
3.29
x
|
3.14
x
|
Nbr of stocks (in thousands)
|
12,84,000
|
12,84,000
|
12,84,000
|
12,84,000
|
12,84,000
|
12,84,000
|
12,84,000
|
-
|
Reference price
2 |
2.830
|
2.750
|
2.720
|
2.650
|
3.260
|
3.620
|
3.620
|
3.620
|
Announcement Date
|
14/02/19
|
13/02/20
|
26/02/21
|
16/02/22
|
17/02/23
|
20/02/24
|
-
|
-
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
6,233
|
6,886
|
6,687
|
5,852
|
7,649
|
8,079
|
8,203
|
8,213
|
EBITDA
1 |
301.3
|
311.2
|
382.5
|
430.1
|
642.4
|
605.5
|
548.7
|
605.9
|
EBIT
1 |
234.8
|
232
|
295.2
|
336.3
|
540.4
|
501.7
|
448.8
|
444.5
|
Operating Margin
|
3.77%
|
3.37%
|
4.41%
|
5.75%
|
7.06%
|
6.21%
|
5.47%
|
5.41%
|
Earnings before Tax (EBT)
1 |
234.1
|
242.1
|
290.8
|
330.4
|
546.7
|
513.7
|
450.4
|
443
|
Net income
1 |
180.4
|
190.1
|
212.6
|
249.6
|
389.5
|
383.4
|
352.2
|
347.1
|
Net margin
|
2.89%
|
2.76%
|
3.18%
|
4.27%
|
5.09%
|
4.75%
|
4.29%
|
4.23%
|
EPS
2 |
0.1405
|
0.1481
|
0.1656
|
0.1944
|
0.3034
|
0.2986
|
0.2749
|
0.2714
|
Free Cash Flow
1 |
284
|
-58.24
|
184.1
|
418.3
|
473
|
294
|
275.4
|
239.9
|
FCF margin
|
4.56%
|
-0.85%
|
2.75%
|
7.15%
|
6.18%
|
3.64%
|
3.36%
|
2.92%
|
FCF Conversion (EBITDA)
|
94.26%
|
-
|
48.13%
|
97.26%
|
73.64%
|
48.55%
|
50.2%
|
39.6%
|
FCF Conversion (Net income)
|
157.43%
|
-
|
86.57%
|
167.58%
|
121.44%
|
76.68%
|
78.21%
|
69.12%
|
Dividend per Share
2 |
0.1350
|
0.1410
|
0.1505
|
0.1767
|
-
|
0.2276
|
0.2110
|
0.2052
|
Announcement Date
|
14/02/19
|
13/02/20
|
26/02/21
|
16/02/22
|
17/02/23
|
20/02/24
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
2022 Q4
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
---|
Net sales
|
1,383
|
2,223
|
2,021
|
-
|
-
|
EBITDA
|
-
|
166.3
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
131
|
-
|
-
|
Operating Margin
|
-
|
-
|
6.48%
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
-
|
-
|
97.81
|
86.16
|
104.3
|
Net margin
|
-
|
-
|
4.84%
|
-
|
-
|
EPS
|
-
|
-
|
7.620
|
0.0671
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
19/11/21
|
17/02/23
|
21/08/23
|
28/11/23
|
20/02/24
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
1 |
-
|
88.6
|
91.3
|
-
|
-
|
7.14
|
83.5
|
162
|
Net Cash position
1 |
124
|
-
|
-
|
125
|
350
|
359
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
0.2846
x
|
0.2387
x
|
-
|
-
|
0.0128
x
|
0.1522
x
|
0.2671
x
|
Free Cash Flow
1 |
284
|
-58.2
|
184
|
418
|
473
|
294
|
275
|
240
|
ROE (net income / shareholders' equity)
|
17.7%
|
18.4%
|
20%
|
22.6%
|
32.3%
|
29%
|
24%
|
22.3%
|
ROA (Net income/ Total Assets)
|
7.5%
|
7.39%
|
8.08%
|
9.04%
|
13%
|
12.1%
|
10.4%
|
9.76%
|
Assets
1 |
2,404
|
2,571
|
2,630
|
2,763
|
3,008
|
3,176
|
3,380
|
3,556
|
Book Value Per Share
2 |
0.8000
|
0.8100
|
0.8400
|
0.8800
|
1.000
|
1.070
|
1.100
|
1.150
|
Cash Flow per Share
2 |
0.3400
|
0.0900
|
0.2700
|
0.4700
|
0.5100
|
0
|
0.3700
|
0.3400
|
Capex
1 |
153
|
173
|
169
|
179
|
185
|
222
|
212
|
236
|
Capex / Sales
|
2.46%
|
2.52%
|
2.52%
|
3.06%
|
2.42%
|
2.75%
|
2.59%
|
2.87%
|
Announcement Date
|
14/02/19
|
13/02/20
|
26/02/21
|
16/02/22
|
17/02/23
|
20/02/24
|
-
|
-
|
Last Close Price
3.62
MYR Average target price
3.408
MYR Spread / Average Target -5.86% Consensus |
1st Jan change
|
Capi.
|
---|
| +12.77% | 975M | | -12.15% | 24.37B | | +2.50% | 17.78B | | +28.99% | 16.47B | | -5.96% | 12.24B | | +16.98% | 9.09B | | +10.90% | 9B | | +3.45% | 7.47B | | -3.28% | 6.93B | | +8.02% | 6.5B |
Other Natural Gas Utilities
|