End-of-day quote
BURSA MALAYSIA
03:30:00 09/05/2024 am IST
|
5-day change
|
1st Jan Change
|
0.67
MYR
|
-1.47%
|
|
0.00%
|
+5.51%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
4,252
|
4,374
|
3,519
|
3,177
|
3,103
|
3,274
|
-
|
-
|
Enterprise Value (EV)
1 |
11,419
|
10,829
|
11,796
|
9,440
|
8,900
|
8,161
|
7,210
|
6,247
|
P/E ratio
|
13.3
x
|
15.3
x
|
13.8
x
|
12.5
x
|
-3.51
x
|
12.5
x
|
11.4
x
|
9.52
x
|
Yield
|
7.53%
|
5.7%
|
7.08%
|
8.08%
|
-
|
6.19%
|
7.21%
|
7.55%
|
Capitalization / Revenue
|
0.58
x
|
0.7
x
|
0.54
x
|
0.31
x
|
0.34
x
|
0.36
x
|
0.38
x
|
0.39
x
|
EV / Revenue
|
1.57
x
|
1.73
x
|
1.83
x
|
0.91
x
|
0.98
x
|
0.9
x
|
0.83
x
|
0.75
x
|
EV / EBITDA
|
4.99
x
|
5.27
x
|
5.64
x
|
4.23
x
|
10.6
x
|
3.98
x
|
3.59
x
|
3.04
x
|
EV / FCF
|
5.3
x
|
6.56
x
|
7.46
x
|
-39.2
x
|
7.09
x
|
4.93
x
|
4.89
x
|
4.12
x
|
FCF Yield
|
18.9%
|
15.3%
|
13.4%
|
-2.55%
|
14.1%
|
20.3%
|
20.5%
|
24.2%
|
Price to Book
|
0.77
x
|
0.82
x
|
0.65
x
|
0.57
x
|
0.69
x
|
0.74
x
|
0.73
x
|
0.73
x
|
Nbr of stocks (in thousands)
|
48,86,961
|
48,86,961
|
48,86,961
|
48,86,961
|
48,86,961
|
48,86,961
|
-
|
-
|
Reference price
2 |
0.8700
|
0.8950
|
0.7200
|
0.6500
|
0.6350
|
0.6700
|
0.6700
|
0.6700
|
Announcement Date
|
19/02/20
|
19/02/21
|
23/02/22
|
23/02/23
|
23/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
7,278
|
6,277
|
6,463
|
10,355
|
9,067
|
9,039
|
8,671
|
8,358
|
EBITDA
1 |
2,288
|
2,054
|
2,093
|
2,232
|
843.4
|
2,051
|
2,011
|
2,053
|
EBIT
1 |
1,107
|
844.4
|
849
|
983
|
-262.8
|
918.2
|
957
|
1,098
|
Operating Margin
|
15.21%
|
13.45%
|
13.14%
|
9.49%
|
-2.9%
|
10.16%
|
11.04%
|
13.13%
|
Earnings before Tax (EBT)
1 |
530.9
|
444.6
|
469.6
|
736.8
|
-954.9
|
480.6
|
523.5
|
620.4
|
Net income
1 |
320.2
|
286.6
|
254.5
|
302.2
|
-837.2
|
272.1
|
294.3
|
349.5
|
Net margin
|
4.4%
|
4.57%
|
3.94%
|
2.92%
|
-9.23%
|
3.01%
|
3.39%
|
4.18%
|
EPS
2 |
0.0655
|
0.0586
|
0.0521
|
0.0522
|
-0.1810
|
0.0536
|
0.0590
|
0.0704
|
Free Cash Flow
1 |
2,154
|
1,652
|
1,581
|
-241
|
1,256
|
1,656
|
1,475
|
1,514
|
FCF margin
|
29.6%
|
26.31%
|
24.47%
|
-2.33%
|
13.85%
|
18.32%
|
17.01%
|
18.12%
|
FCF Conversion (EBITDA)
|
94.17%
|
80.39%
|
75.57%
|
-
|
148.89%
|
80.75%
|
73.35%
|
73.78%
|
FCF Conversion (Net income)
|
672.9%
|
576.28%
|
621.23%
|
-
|
-
|
608.72%
|
501.13%
|
433.35%
|
Dividend per Share
2 |
0.0655
|
0.0510
|
0.0510
|
0.0525
|
-
|
0.0414
|
0.0483
|
0.0506
|
Announcement Date
|
19/02/20
|
19/02/21
|
23/02/22
|
23/02/23
|
23/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
7,167
|
6,455
|
8,277
|
6,264
|
5,797
|
4,887
|
3,935
|
2,973
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
3.133
x
|
3.142
x
|
3.955
x
|
2.807
x
|
6.873
x
|
2.382
x
|
1.957
x
|
1.448
x
|
Free Cash Flow
1 |
2,154
|
1,652
|
1,581
|
-241
|
1,256
|
1,656
|
1,475
|
1,515
|
ROE (net income / shareholders' equity)
|
5.02%
|
4.62%
|
4.76%
|
4.81%
|
-16.6%
|
4.89%
|
5.23%
|
6.64%
|
ROA (Net income/ Total Assets)
|
1.15%
|
1.13%
|
1.08%
|
1.34%
|
-3.96%
|
1.47%
|
1.58%
|
1.87%
|
Assets
1 |
27,772
|
25,363
|
23,633
|
22,531
|
21,132
|
18,554
|
18,685
|
18,722
|
Book Value Per Share
2 |
1.130
|
1.090
|
1.100
|
1.140
|
0.9200
|
0.9100
|
0.9100
|
0.9200
|
Cash Flow per Share
|
-
|
0.4200
|
0.3600
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
270
|
403
|
166
|
298
|
293
|
309
|
309
|
351
|
Capex / Sales
|
3.71%
|
6.42%
|
2.56%
|
2.88%
|
3.23%
|
3.42%
|
3.56%
|
4.2%
|
Announcement Date
|
19/02/20
|
19/02/21
|
23/02/22
|
23/02/23
|
23/02/24
|
-
|
-
|
-
|
Last Close Price
0.67
MYR Average target price
0.701
MYR Spread / Average Target +4.63% Consensus |
1st Jan change
|
Capi.
|
---|
| +5.51% | 701M | | +17.39% | 16.84B | | -6.74% | 13.26B | | +29.85% | 11.64B | | +33.62% | 11.39B | | +22.69% | 5.36B | | -5.29% | 4.43B | | +26.79% | 4.31B | | +3.09% | 3.86B | | +14.52% | 3.54B |
Fossil Fuel IPPs
|