End-of-day quote
RINGGIT BOND MARKET
|
5-day change
|
1st Jan Change
|
- MYR
|
-.--%
|
|
-.--%
|
-.--%
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
21,216
|
14,853
|
20,181
|
20,978
|
20,028
|
19,600
|
-
|
-
|
Enterprise Value (EV)
1 |
21,216
|
14,853
|
20,181
|
20,978
|
20,028
|
19,600
|
19,600
|
19,600
|
P/E ratio
|
11
x
|
8.01
x
|
8.91
x
|
8.55
x
|
7.18
x
|
6.66
x
|
6.35
x
|
5.83
x
|
Yield
|
2.27%
|
2.9%
|
2.25%
|
2.49%
|
2.77%
|
2.95%
|
3.08%
|
3.59%
|
Capitalization / Revenue
|
4.02
x
|
2.82
x
|
3.26
x
|
3.36
x
|
3.12
x
|
2.99
x
|
2.8
x
|
2.62
x
|
EV / Revenue
|
4.02
x
|
2.82
x
|
3.26
x
|
3.36
x
|
3.12
x
|
2.99
x
|
2.8
x
|
2.62
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.1
x
|
0.71
x
|
0.88
x
|
0.86
x
|
0.75
x
|
0.67
x
|
0.62
x
|
0.57
x
|
Nbr of stocks (in thousands)
|
11,44,351
|
11,33,799
|
11,33,789
|
11,33,945
|
11,34,102
|
11,34,258
|
-
|
-
|
Reference price
2 |
18.54
|
13.10
|
17.80
|
18.50
|
17.66
|
17.28
|
17.28
|
17.28
|
Announcement Date
|
28/08/19
|
28/08/20
|
30/08/21
|
30/08/22
|
30/08/23
|
-
|
-
|
-
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
5,278
|
5,258
|
6,199
|
6,252
|
6,429
|
6,561
|
7,012
|
7,495
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
2,897
|
2,898
|
3,806
|
3,893
|
3,860
|
4,018
|
4,345
|
4,666
|
Operating Margin
|
54.89%
|
55.13%
|
61.4%
|
62.28%
|
60.03%
|
61.24%
|
61.97%
|
62.25%
|
Earnings before Tax (EBT)
1 |
3,506
|
3,300
|
3,972
|
4,840
|
5,102
|
5,535
|
5,752
|
6,206
|
Net income
1 |
1,919
|
1,858
|
2,265
|
2,452
|
2,791
|
2,950
|
3,078
|
3,378
|
Net margin
|
36.37%
|
35.33%
|
36.54%
|
39.23%
|
43.42%
|
44.96%
|
43.9%
|
45.06%
|
EPS
2 |
1.678
|
1.636
|
1.998
|
2.163
|
2.461
|
2.595
|
2.723
|
2.962
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.4200
|
0.3800
|
0.4000
|
0.4600
|
0.4900
|
0.5097
|
0.5317
|
0.6210
|
Announcement Date
|
28/08/19
|
28/08/20
|
30/08/21
|
30/08/22
|
30/08/23
|
-
|
-
|
-
|
Fiscal Period: June |
2021 S1
|
2022 Q2
|
2022 Q3
|
2023 Q1
|
2024 Q2
|
---|
Net sales
1 |
-
|
-
|
-
|
1,645
|
1,662
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
913
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
Net income
|
1,115
|
559.5
|
577.5
|
681.7
|
-
|
Net margin
|
-
|
-
|
-
|
41.44%
|
-
|
EPS
|
0.9830
|
0.4930
|
-
|
0.6010
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
26/02/21
|
28/02/22
|
30/05/22
|
29/11/22
|
28/02/24
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
10.4%
|
9.29%
|
10.4%
|
10.4%
|
10.9%
|
10.6%
|
10.2%
|
10.1%
|
ROA (Net income/ Total Assets)
|
0.82%
|
0.76%
|
0.86%
|
0.88%
|
0.93%
|
0.9%
|
0.9%
|
1%
|
Assets
1 |
2,33,612
|
2,45,734
|
2,63,432
|
2,80,092
|
3,01,079
|
3,27,759
|
3,42,048
|
3,37,765
|
Book Value Per Share
2 |
16.80
|
18.40
|
20.10
|
21.40
|
23.60
|
25.60
|
28.00
|
30.50
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
28/08/19
|
28/08/20
|
30/08/21
|
30/08/22
|
30/08/23
|
-
|
-
|
-
|
Last Close Price
17.28
MYR Average target price
21.48
MYR Spread / Average Target +24.29% Consensus |
1st Jan change
|
Capi.
|
---|
| +10.96% | 20TCr | | +5.59% | 7.48TCr | | +9.76% | 5.66TCr | | +8.70% | 5.04TCr | | +36.14% | 4.51TCr | | +3.49% | 4.13TCr | | -11.37% | 3.72TCr | | +6.58% | 3.42TCr | | -96.60% | 3.22TCr |
Commercial Banks
|