End-of-day quote
BURSA MALAYSIA
03:30:00 30/04/2024 am IST
|
5-day change
|
1st Jan Change
|
0.945
MYR
|
+2.16%
|
|
+5.00%
|
+21.94%
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
1,344
|
1,189
|
483.4
|
396.4
|
362.6
|
686.5
|
686.5
|
-
|
Enterprise Value (EV)
1 |
1,794
|
1,833
|
1,050
|
396.4
|
362.6
|
562.5
|
686.5
|
686.5
|
P/E ratio
|
9.44
x
|
31.7
x
|
-3.92
x
|
-119
x
|
-18.2
x
|
-77.5
x
|
13.5
x
|
10.5
x
|
Yield
|
2.69%
|
1.02%
|
-
|
-
|
-
|
1.06%
|
2.96%
|
4.76%
|
Capitalization / Revenue
|
0.87
x
|
0.74
x
|
0.41
x
|
0.39
x
|
0.41
x
|
0.44
x
|
0.52
x
|
0.51
x
|
EV / Revenue
|
0.87
x
|
0.74
x
|
0.41
x
|
0.39
x
|
0.41
x
|
0.44
x
|
0.52
x
|
0.51
x
|
EV / EBITDA
|
7.1
x
|
13
x
|
13.6
x
|
2.9
x
|
3.43
x
|
6.87
x
|
5.07
x
|
4.09
x
|
EV / FCF
|
-15.8
x
|
-7.94
x
|
3.94
x
|
5.33
x
|
-
|
3.22
x
|
35
x
|
6.01
x
|
FCF Yield
|
-6.35%
|
-12.6%
|
25.4%
|
18.8%
|
-
|
31.1%
|
2.86%
|
16.6%
|
Price to Book
|
1.2
x
|
1.06
x
|
0.44
x
|
0.36
x
|
-
|
0.44
x
|
0.51
x
|
0.49
x
|
Nbr of stocks (in thousands)
|
4,81,671
|
4,83,384
|
4,83,445
|
4,83,445
|
7,25,168
|
7,26,463
|
7,26,463
|
-
|
Reference price
2 |
2.790
|
2.460
|
1.000
|
0.8200
|
0.5000
|
0.9450
|
0.9450
|
0.9450
|
Announcement Date
|
28/02/19
|
28/02/20
|
30/03/21
|
28/02/22
|
23/02/23
|
27/02/24
|
-
|
-
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
1,543
|
1,609
|
1,190
|
1,005
|
885.8
|
1,292
|
1,318
|
1,346
|
EBITDA
1 |
189.3
|
91.64
|
35.5
|
136.8
|
105.8
|
81.9
|
135.3
|
167.9
|
EBIT
1 |
117.9
|
16.33
|
-44.64
|
60.76
|
32.11
|
7.248
|
46.8
|
78.2
|
Operating Margin
|
7.64%
|
1.01%
|
-3.75%
|
6.05%
|
3.63%
|
0.56%
|
3.55%
|
5.81%
|
Earnings before Tax (EBT)
1 |
262.1
|
158.5
|
-57.08
|
17.42
|
20.41
|
66.9
|
91.8
|
126.4
|
Net income
1 |
144.8
|
37.8
|
-123.3
|
-3.347
|
-17.84
|
-7.974
|
51.1
|
65.1
|
Net margin
|
9.38%
|
2.35%
|
-10.36%
|
-0.33%
|
-2.01%
|
-0.62%
|
3.88%
|
4.84%
|
EPS
2 |
0.2957
|
0.0775
|
-0.2550
|
-0.006900
|
-0.0275
|
-0.0100
|
0.0700
|
0.0900
|
Free Cash Flow
1 |
-85.27
|
-149.8
|
122.6
|
74.39
|
-
|
174.8
|
19.6
|
114.3
|
FCF margin
|
-5.53%
|
-9.31%
|
10.3%
|
7.4%
|
-
|
13.53%
|
1.49%
|
8.49%
|
FCF Conversion (EBITDA)
|
-
|
-
|
345.28%
|
54.39%
|
-
|
213.47%
|
14.49%
|
68.08%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
38.36%
|
175.58%
|
Dividend per Share
2 |
0.0750
|
0.0250
|
-
|
-
|
-
|
0.0100
|
0.0280
|
0.0450
|
Announcement Date
|
28/02/19
|
28/02/20
|
30/03/21
|
28/02/22
|
23/02/23
|
27/02/24
|
-
|
-
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
|
450
|
644
|
567
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.377
x
|
7.025
x
|
15.97
x
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-85.3
|
-150
|
123
|
74.4
|
-
|
175
|
19.6
|
114
|
ROE (net income / shareholders' equity)
|
13.3%
|
3.38%
|
-11.2%
|
-0.31%
|
-
|
-0.63%
|
3.89%
|
4.77%
|
ROA (Net income/ Total Assets)
|
4.02%
|
0.98%
|
-3.29%
|
-0.09%
|
-
|
-0.23%
|
2.74%
|
3.34%
|
Assets
1 |
3,599
|
3,858
|
3,746
|
3,534
|
-
|
3,424
|
1,865
|
1,949
|
Book Value Per Share
2 |
2.330
|
2.320
|
2.250
|
2.280
|
-
|
1.780
|
1.850
|
1.910
|
Cash Flow per Share
|
0.0800
|
-0.1500
|
0.4500
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
124
|
75.3
|
93.6
|
38.3
|
-
|
58.2
|
30
|
30
|
Capex / Sales
|
8.06%
|
4.68%
|
7.87%
|
3.81%
|
-
|
4.5%
|
2.28%
|
2.23%
|
Announcement Date
|
28/02/19
|
28/02/20
|
30/03/21
|
28/02/22
|
23/02/23
|
27/02/24
|
-
|
-
|
Last Close Price
0.945
MYR Average target price
1.34
MYR Spread / Average Target +41.80% Consensus |
1st Jan change
|
Capi.
|
---|
| +21.94% | 144M | | -3.03% | 67.26B | | +1.90% | 59.19B | | +17.83% | 37.85B | | +11.43% | 30.82B | | +2.36% | 26.47B | | +15.67% | 20.73B | | +12.12% | 18.95B | | +21.84% | 16.96B | | +64.75% | 16.79B |
Other Construction & Engineering
|