End-of-day quote
BURSA MALAYSIA
03:30:00 26/04/2024 am IST
|
5-day change
|
1st Jan Change
|
1.71
MYR
|
-1.72%
|
|
+1.79%
|
+14.00%
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
298.1
|
537.1
|
618.2
|
495.2
|
415.2
|
525.9
|
525.9
|
-
|
Enterprise Value (EV)
1 |
298.1
|
537.1
|
618.2
|
501.8
|
415.2
|
461.3
|
525.9
|
525.9
|
P/E ratio
|
7.74
x
|
11.1
x
|
15.8
x
|
12.4
x
|
12.5
x
|
8.88
x
|
9.66
x
|
9.4
x
|
Yield
|
5.21%
|
3.7%
|
2.69%
|
3.11%
|
2.96%
|
4.33%
|
4.05%
|
4.19%
|
Capitalization / Revenue
|
0.59
x
|
0.93
x
|
1.23
x
|
0.99
x
|
0.75
x
|
0.71
x
|
0.76
x
|
0.73
x
|
EV / Revenue
|
0.59
x
|
0.93
x
|
1.23
x
|
0.99
x
|
0.75
x
|
0.71
x
|
0.76
x
|
0.73
x
|
EV / EBITDA
|
4.98
x
|
7.07
x
|
9.51
x
|
7.69
x
|
7.25
x
|
5.54
x
|
6.09
x
|
6.01
x
|
EV / FCF
|
1,52,67,501
x
|
1,85,10,987
x
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
0%
|
0%
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
-
|
-
|
1.73
x
|
1.3
x
|
-
|
1.05
x
|
1.07
x
|
1.01
x
|
Nbr of stocks (in thousands)
|
3,10,471
|
3,10,471
|
3,07,563
|
3,07,563
|
3,07,563
|
3,07,563
|
3,07,563
|
-
|
Reference price
2 |
0.9600
|
1.730
|
2.010
|
1.610
|
1.350
|
1.710
|
1.710
|
1.710
|
Announcement Date
|
26/02/19
|
25/02/20
|
19/03/21
|
25/02/22
|
27/02/23
|
26/02/24
|
-
|
-
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
501.1
|
578.7
|
501.9
|
499.9
|
550.1
|
648.5
|
691
|
718.6
|
EBITDA
1 |
59.84
|
75.94
|
65.03
|
64.4
|
57.25
|
83.26
|
86.4
|
87.5
|
EBIT
1 |
49.82
|
63.73
|
54.59
|
55.19
|
45.8
|
73.11
|
74.95
|
75.95
|
Operating Margin
|
9.94%
|
11.01%
|
10.88%
|
11.04%
|
8.32%
|
11.27%
|
10.85%
|
10.57%
|
Earnings before Tax (EBT)
1 |
48.5
|
62.65
|
53.21
|
54.58
|
43.35
|
69.32
|
72.4
|
74.4
|
Net income
1 |
38.54
|
48.58
|
39.48
|
39.89
|
33.15
|
51.99
|
54.45
|
56.05
|
Net margin
|
7.69%
|
8.4%
|
7.87%
|
7.98%
|
6.03%
|
8.02%
|
7.88%
|
7.8%
|
EPS
2 |
0.1241
|
0.1565
|
0.1276
|
0.1297
|
0.1078
|
0.1690
|
0.1770
|
0.1820
|
Free Cash Flow
|
19.52
|
29.02
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
3.9%
|
5.01%
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
32.62%
|
38.21%
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
50.66%
|
59.73%
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.0500
|
0.0640
|
0.0540
|
0.0500
|
0.0400
|
0.0650
|
0.0693
|
0.0717
|
Announcement Date
|
26/02/19
|
25/02/20
|
19/03/21
|
25/02/22
|
27/02/23
|
26/02/24
|
-
|
-
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
|
-
|
-
|
-
|
6.67
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
0.1035
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
19.5
|
29
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
12.7%
|
14.1%
|
11.3%
|
10.8%
|
8.49%
|
12.3%
|
11.5%
|
11%
|
ROA (Net income/ Total Assets)
|
9.2%
|
10.6%
|
8.6%
|
7.95%
|
5.3%
|
6.81%
|
6.55%
|
6.55%
|
Assets
1 |
418.9
|
457
|
458.9
|
501.5
|
624.9
|
763.1
|
831.3
|
855.7
|
Book Value Per Share
2 |
-
|
-
|
1.160
|
1.240
|
-
|
1.430
|
1.600
|
1.700
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
24.3
|
18.9
|
0.76
|
15.5
|
10.9
|
15
|
15
|
15
|
Capex / Sales
|
4.85%
|
3.27%
|
0.15%
|
3.1%
|
1.97%
|
2.4%
|
2.17%
|
2.09%
|
Announcement Date
|
26/02/19
|
25/02/20
|
19/03/21
|
25/02/22
|
27/02/23
|
26/02/24
|
-
|
-
|
Last Close Price
1.71
MYR Average target price
2.007
MYR Spread / Average Target +17.35% Consensus |
1st Jan change
|
Capi.
|
---|
| +14.00% | 110M | | +4.71% | 24.52B | | -22.38% | 8.1B | | -4.45% | 6.82B | | +8.16% | 6.26B | | -3.85% | 5.36B | | -2.63% | 5.16B | | -0.23% | 5.02B | | +20.12% | 4.98B | | +22.01% | 4.53B |
Dairy Products
|