End-of-day quote
BURSA MALAYSIA
03:30:00 08/05/2024 am IST
|
5-day change
|
1st Jan Change
|
3.77
MYR
|
+0.53%
|
|
+5.31%
|
+7.41%
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,382
|
1,638
|
1,829
|
2,105
|
2,553
|
2,480
|
-
|
-
|
Enterprise Value (EV)
1 |
1,934
|
1,198
|
1,305
|
1,296
|
1,947
|
1,760
|
1,617
|
1,322
|
P/E ratio
|
14.9
x
|
21.8
x
|
33.8
x
|
13.7
x
|
11.5
x
|
14.8
x
|
13
x
|
11.8
x
|
Yield
|
3.18%
|
3.01%
|
0.9%
|
2.34%
|
2.96%
|
2.8%
|
2.97%
|
3.12%
|
Capitalization / Revenue
|
1.34
x
|
1.21
x
|
1.78
x
|
1.6
x
|
1.4
x
|
1.38
x
|
1.31
x
|
1.26
x
|
EV / Revenue
|
1.08
x
|
0.88
x
|
1.27
x
|
0.98
x
|
1.07
x
|
0.98
x
|
0.86
x
|
0.67
x
|
EV / EBITDA
|
7.32
x
|
4.3
x
|
5.94
x
|
3.8
x
|
4.49
x
|
4.87
x
|
4.14
x
|
3.19
x
|
EV / FCF
|
19.9
x
|
8.47
x
|
6.63
x
|
2.83
x
|
-
|
5.54
x
|
6.59
x
|
5.52
x
|
FCF Yield
|
5.03%
|
11.8%
|
15.1%
|
35.4%
|
-
|
18%
|
15.2%
|
18.1%
|
Price to Book
|
3.2
x
|
2.15
x
|
2.28
x
|
2.37
x
|
2.45
x
|
2.19
x
|
1.98
x
|
1.79
x
|
Nbr of stocks (in thousands)
|
6,57,910
|
6,57,910
|
6,57,910
|
6,57,910
|
6,57,910
|
6,57,910
|
-
|
-
|
Reference price
2 |
3.620
|
2.490
|
2.780
|
3.200
|
3.880
|
3.770
|
3.770
|
3.770
|
Announcement Date
|
27/08/19
|
26/08/20
|
27/08/21
|
26/08/22
|
27/10/23
|
-
|
-
|
-
|
Fiscal Period: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,783
|
1,355
|
1,029
|
1,319
|
1,822
|
1,799
|
1,887
|
1,969
|
EBITDA
1 |
264.2
|
278.5
|
219.6
|
341
|
433.7
|
361.3
|
390.5
|
414.8
|
EBIT
1 |
221.1
|
133.5
|
95.24
|
224.5
|
317.6
|
236.7
|
267.9
|
297.6
|
Operating Margin
|
12.4%
|
9.86%
|
9.25%
|
17.02%
|
17.43%
|
13.16%
|
14.19%
|
15.11%
|
Earnings before Tax (EBT)
1 |
219.3
|
107.3
|
74.15
|
205.1
|
295.9
|
221.6
|
253.2
|
280.4
|
Net income
1 |
160.2
|
75.17
|
54.05
|
154.1
|
222.7
|
167
|
191
|
211.3
|
Net margin
|
8.98%
|
5.55%
|
5.25%
|
11.68%
|
12.22%
|
9.28%
|
10.12%
|
10.73%
|
EPS
2 |
0.2435
|
0.1143
|
0.0822
|
0.2342
|
0.3385
|
0.2539
|
0.2908
|
0.3203
|
Free Cash Flow
1 |
97.2
|
141.5
|
196.8
|
458.3
|
-
|
317.5
|
245.5
|
239.4
|
FCF margin
|
5.45%
|
10.45%
|
19.12%
|
34.75%
|
-
|
17.65%
|
13.01%
|
12.16%
|
FCF Conversion (EBITDA)
|
36.79%
|
50.81%
|
89.63%
|
134.42%
|
-
|
87.87%
|
62.86%
|
57.72%
|
FCF Conversion (Net income)
|
60.68%
|
188.25%
|
364.12%
|
297.41%
|
-
|
190.1%
|
128.56%
|
113.33%
|
Dividend per Share
2 |
0.1150
|
0.0750
|
0.0250
|
0.0750
|
0.1150
|
0.1054
|
0.1120
|
0.1175
|
Announcement Date
|
27/08/19
|
26/08/20
|
27/08/21
|
26/08/22
|
27/10/23
|
-
|
-
|
-
|
Fiscal Period: June |
2022 Q1
|
2022 Q2
|
2023 Q3
|
2023 Q4
|
---|
Net sales
1 |
-
|
-
|
-
|
476.3
|
EBITDA
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
-
|
-
|
112.1
|
Operating Margin
|
-
|
-
|
-
|
23.53%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
Net income
|
-16.86
|
60.89
|
43.38
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
EPS
|
-0.0256
|
0.0926
|
0.0659
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
Announcement Date
|
26/11/21
|
23/02/22
|
29/05/23
|
27/10/23
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
448
|
440
|
524
|
809
|
605
|
720
|
863
|
1,159
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
97.2
|
142
|
197
|
458
|
-
|
317
|
246
|
239
|
ROE (net income / shareholders' equity)
|
23%
|
9.98%
|
6.9%
|
18.2%
|
23.1%
|
15.3%
|
15.8%
|
16%
|
ROA (Net income/ Total Assets)
|
17.1%
|
6.4%
|
4.05%
|
11.1%
|
14.1%
|
9.62%
|
10.3%
|
10.9%
|
Assets
1 |
938.7
|
1,175
|
1,335
|
1,384
|
1,580
|
1,736
|
1,850
|
1,932
|
Book Value Per Share
2 |
1.130
|
1.160
|
1.220
|
1.350
|
1.580
|
1.720
|
1.900
|
2.110
|
Cash Flow per Share
2 |
0.1900
|
0.2300
|
0.3100
|
0.7200
|
-0.0300
|
0.7000
|
0.5000
|
0.5100
|
Capex
1 |
29
|
7.83
|
5.62
|
16.5
|
28.5
|
32.3
|
49.8
|
32.3
|
Capex / Sales
|
1.63%
|
0.58%
|
0.55%
|
1.25%
|
1.56%
|
1.79%
|
2.64%
|
1.64%
|
Announcement Date
|
27/08/19
|
26/08/20
|
27/08/21
|
26/08/22
|
27/10/23
|
-
|
-
|
-
|
Last Close Price
3.77
MYR Average target price
3.7
MYR Spread / Average Target -1.86% Consensus |
1st Jan change
|
Capi.
|
---|
| +7.41% | 521M | | +10.63% | 144B | | +17.63% | 83.61B | | -4.07% | 44.12B | | -5.11% | 25.22B | | +13.18% | 13.78B | | -3.60% | 11.99B | | +5.90% | 8.94B | | +7.17% | 8.26B | | +2.59% | 7.59B |
Other Apparel & Accessories Retailers
|