End-of-day quote
BURSA MALAYSIA
03:30:00 14/06/2024 am IST
|
5-day change
|
1st Jan Change
|
1.01
MYR
|
+2.02%
|
|
-2.88%
|
+23.93%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
99.51
|
144
|
132.6
|
117
|
131.6
|
169.4
|
-
|
-
|
Enterprise Value (EV)
1 |
99.51
|
144
|
132.6
|
117
|
113.1
|
137.4
|
125.1
|
111.5
|
P/E ratio
|
12.2
x
|
21.9
x
|
17.5
x
|
8.98
x
|
9.63
x
|
10.6
x
|
8.54
x
|
8.11
x
|
Yield
|
4.1%
|
2.81%
|
3.05%
|
4.83%
|
4.29%
|
4.46%
|
6.17%
|
6.19%
|
Capitalization / Revenue
|
0.98
x
|
1.49
x
|
1.27
x
|
0.91
x
|
1.03
x
|
0.94
x
|
0.84
x
|
0.64
x
|
EV / Revenue
|
0.98
x
|
1.49
x
|
1.27
x
|
0.91
x
|
0.89
x
|
0.76
x
|
0.62
x
|
0.42
x
|
EV / EBITDA
|
6.49
x
|
10.7
x
|
10.3
x
|
6.52
x
|
4.95
x
|
5.08
x
|
3.96
x
|
3.47
x
|
EV / FCF
|
-2,48,70,772
x
|
1,70,51,074
x
|
36,33,95,477
x
|
87,16,866
x
|
-
|
-
|
-
|
-
|
FCF Yield
|
-0%
|
0%
|
0%
|
0%
|
-
|
-
|
-
|
-
|
Price to Book
|
1.74
x
|
2.47
x
|
2.16
x
|
1.65
x
|
1.73
x
|
1.94
x
|
1.73
x
|
1.46
x
|
Nbr of stocks (in thousands)
|
1,63,128
|
1,61,755
|
1,61,755
|
1,61,412
|
1,61,412
|
1,67,769
|
-
|
-
|
Reference price
2 |
0.6100
|
0.8900
|
0.8200
|
0.7250
|
0.8150
|
1.010
|
1.010
|
1.010
|
Announcement Date
|
24/02/20
|
26/02/21
|
21/02/22
|
21/02/23
|
27/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
101.7
|
96.3
|
104.6
|
129
|
127.7
|
180.2
|
201.5
|
266.8
|
EBITDA
1 |
15.32
|
13.44
|
12.94
|
17.95
|
22.87
|
27.05
|
31.57
|
32.15
|
EBIT
1 |
9.507
|
7.327
|
7.042
|
11.77
|
15.95
|
23
|
27.6
|
31.3
|
Operating Margin
|
9.35%
|
7.61%
|
6.73%
|
9.12%
|
12.49%
|
12.76%
|
13.7%
|
11.73%
|
Earnings before Tax (EBT)
1 |
9.73
|
8.309
|
9.048
|
15.42
|
16.89
|
20.45
|
24.6
|
25.85
|
Net income
1 |
8.128
|
6.561
|
7.583
|
13.03
|
13.65
|
16.53
|
19.37
|
20.55
|
Net margin
|
8%
|
6.81%
|
7.25%
|
10.1%
|
10.69%
|
9.17%
|
9.61%
|
7.7%
|
EPS
2 |
0.0498
|
0.0406
|
0.0469
|
0.0807
|
0.0846
|
0.0955
|
0.1183
|
0.1245
|
Free Cash Flow
|
-4.001
|
8.443
|
0.365
|
13.42
|
-
|
-
|
-
|
-
|
FCF margin
|
-3.94%
|
8.77%
|
0.35%
|
10.41%
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
62.82%
|
2.82%
|
74.78%
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
128.68%
|
4.81%
|
103.03%
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.0250
|
0.0250
|
0.0250
|
0.0350
|
0.0350
|
0.0450
|
0.0623
|
0.0625
|
Announcement Date
|
24/02/20
|
26/02/21
|
21/02/22
|
21/02/23
|
27/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2022 Q2
|
---|
Net sales
|
-
|
EBITDA
|
-
|
EBIT
|
-
|
Operating Margin
|
-
|
Earnings before Tax (EBT)
|
-
|
Net income
1 |
3.117
|
Net margin
|
-
|
EPS
2 |
0.0193
|
Dividend per Share
|
-
|
Announcement Date
|
22/08/22
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
18.4
|
32
|
44.3
|
57.9
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-4
|
8.44
|
0.37
|
13.4
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
14.9%
|
11.4%
|
12.6%
|
19.7%
|
18.8%
|
20.4%
|
21.6%
|
20.4%
|
ROA (Net income/ Total Assets)
|
9.08%
|
6.92%
|
7.73%
|
12%
|
-
|
-
|
-
|
-
|
Assets
1 |
89.54
|
94.84
|
98.15
|
108.4
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
0.3500
|
0.3600
|
0.3800
|
0.4400
|
0.4700
|
0.5200
|
0.5900
|
0.6900
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
10.3
|
3.68
|
2.24
|
3.28
|
1.46
|
3.2
|
3.1
|
4.1
|
Capex / Sales
|
10.13%
|
3.82%
|
2.14%
|
2.54%
|
1.14%
|
1.78%
|
1.54%
|
1.54%
|
Announcement Date
|
24/02/20
|
26/02/21
|
21/02/22
|
21/02/23
|
27/02/24
|
-
|
-
|
-
|
Last Close Price
1.01
MYR Average target price
1.293
MYR Spread / Average Target +28.05% Consensus |
1st Jan change
|
Capi.
|
---|
| +23.93% | 3.59Cr | | +13.83% | 302.33Cr | | -55.52% | 156.02Cr | | -4.68% | 126.16Cr | | -9.47% | 96Cr | | -11.78% | 68Cr | | +21.70% | 63Cr | | -2.73% | 36Cr | | -38.95% | 34Cr | | -13.54% | 32Cr |
Other Home Furnishings
|