End-of-day quote
BURSA MALAYSIA
03:30:00 26/04/2024 am IST
|
5-day change
|
1st Jan Change
|
6.87
MYR
|
+1.63%
|
|
+0.59%
|
-4.05%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
58,800
|
59,440
|
71,360
|
68,800
|
57,280
|
54,960
|
-
|
-
|
Enterprise Value (EV)
1 |
49,335
|
49,913
|
58,820
|
64,443
|
53,144
|
47,002
|
45,538
|
44,029
|
P/E ratio
|
21
x
|
37.2
x
|
9.7
x
|
10.9
x
|
34.1
x
|
20.4
x
|
16.6
x
|
15.6
x
|
Yield
|
2.45%
|
1.62%
|
5.16%
|
4.77%
|
1.82%
|
2.71%
|
3.4%
|
3.55%
|
Capitalization / Revenue
|
3.59
x
|
4.14
x
|
3.1
x
|
2.38
x
|
2
x
|
1.85
x
|
1.71
x
|
1.69
x
|
EV / Revenue
|
3.01
x
|
3.48
x
|
2.55
x
|
2.23
x
|
1.85
x
|
1.58
x
|
1.42
x
|
1.35
x
|
EV / EBITDA
|
11.1
x
|
14.2
x
|
7.1
x
|
7.97
x
|
14
x
|
9.7
x
|
7.61
x
|
7.19
x
|
EV / FCF
|
15.5
x
|
32.4
x
|
8.85
x
|
10.4
x
|
19.2
x
|
12.9
x
|
11.2
x
|
11.7
x
|
FCF Yield
|
6.47%
|
3.08%
|
11.3%
|
9.57%
|
5.21%
|
7.74%
|
8.95%
|
8.58%
|
Price to Book
|
1.96
x
|
1.95
x
|
2.04
x
|
1.76
x
|
1.42
x
|
1.33
x
|
1.27
x
|
1.26
x
|
Nbr of stocks (in thousands)
|
80,00,000
|
80,00,000
|
80,00,000
|
80,00,000
|
80,00,000
|
80,00,000
|
-
|
-
|
Reference price
2 |
7.350
|
7.430
|
8.920
|
8.600
|
7.160
|
6.870
|
6.870
|
6.870
|
Announcement Date
|
26/02/20
|
23/02/21
|
24/02/22
|
23/02/23
|
26/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
16,370
|
14,362
|
23,025
|
28,953
|
28,667
|
29,761
|
32,145
|
32,566
|
EBITDA
1 |
4,448
|
3,523
|
8,287
|
8,090
|
3,796
|
4,847
|
5,988
|
6,127
|
EBIT
1 |
3,240
|
2,200
|
7,010
|
6,634
|
2,156
|
2,751
|
3,506
|
3,456
|
Operating Margin
|
19.79%
|
15.32%
|
30.45%
|
22.91%
|
7.52%
|
9.25%
|
10.91%
|
10.61%
|
Earnings before Tax (EBT)
1 |
3,155
|
1,857
|
7,710
|
6,733
|
2,110
|
3,006
|
3,719
|
4,008
|
Net income
1 |
2,811
|
1,628
|
7,345
|
6,327
|
1,696
|
2,678
|
3,358
|
3,627
|
Net margin
|
17.17%
|
11.34%
|
31.9%
|
21.85%
|
5.92%
|
9%
|
10.45%
|
11.14%
|
EPS
2 |
0.3500
|
0.2000
|
0.9200
|
0.7900
|
0.2100
|
0.3375
|
0.4143
|
0.4394
|
Free Cash Flow
1 |
3,193
|
1,539
|
6,647
|
6,168
|
2,767
|
3,638
|
4,075
|
3,776
|
FCF margin
|
19.51%
|
10.72%
|
28.87%
|
21.3%
|
9.65%
|
12.23%
|
12.68%
|
11.6%
|
FCF Conversion (EBITDA)
|
71.79%
|
43.68%
|
80.21%
|
76.24%
|
72.89%
|
75.07%
|
68.06%
|
61.63%
|
FCF Conversion (Net income)
|
113.59%
|
94.53%
|
90.5%
|
97.49%
|
163.15%
|
135.87%
|
121.34%
|
104.13%
|
Dividend per Share
2 |
0.1800
|
0.1200
|
0.4600
|
0.4100
|
0.1300
|
0.1863
|
0.2334
|
0.2439
|
Announcement Date
|
26/02/20
|
23/02/21
|
24/02/22
|
23/02/23
|
26/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Net sales
1 |
-
|
-
|
5,766
|
6,976
|
6,634
|
6,583
|
-
|
7,032
|
8,704
|
-
|
7,113
|
-
|
6,784
|
7,213
|
7,587
|
7,587
|
7,587
|
7,587
|
-
|
EBITDA
|
1,459
|
3,849
|
2,113
|
2,325
|
-
|
1,968
|
4,390
|
1,960
|
-
|
1,083
|
1,058
|
2,141
|
1,000
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
-
|
1,781
|
1,970
|
2,097
|
1,876
|
-
|
-
|
620
|
-
|
702
|
-
|
606
|
256
|
751.5
|
751.5
|
751.5
|
751.5
|
-
|
Operating Margin
|
-
|
-
|
30.89%
|
28.24%
|
31.61%
|
28.5%
|
-
|
-
|
7.12%
|
-
|
9.87%
|
-
|
8.93%
|
3.55%
|
9.91%
|
9.91%
|
9.91%
|
9.91%
|
-
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
240
|
590
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-
|
1,964
|
2,060
|
2,076
|
1,869
|
-
|
1,895
|
-
|
532
|
628
|
1,160
|
424
|
112
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
34.06%
|
29.53%
|
31.29%
|
28.39%
|
-
|
26.95%
|
-
|
-
|
8.83%
|
-
|
6.25%
|
1.55%
|
-
|
-
|
-
|
-
|
-
|
EPS
|
-
|
-
|
0.2500
|
0.2600
|
0.2600
|
0.2300
|
-
|
0.2400
|
-
|
0.0700
|
-
|
-
|
-
|
0.0100
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
0.2300
|
-
|
0.2500
|
-
|
-
|
0.2400
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.1788
|
-
|
Announcement Date
|
19/08/20
|
25/08/21
|
22/11/21
|
24/02/22
|
27/05/22
|
22/08/22
|
22/08/22
|
25/11/22
|
23/02/23
|
29/05/23
|
22/08/23
|
22/08/23
|
28/11/23
|
26/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
9,465
|
9,527
|
12,540
|
4,357
|
4,136
|
7,958
|
9,422
|
10,931
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
3,193
|
1,539
|
6,647
|
6,168
|
2,767
|
3,638
|
4,075
|
3,776
|
ROE (net income / shareholders' equity)
|
9.45%
|
5.39%
|
22.4%
|
17.1%
|
4.4%
|
6.05%
|
8.04%
|
7.16%
|
ROA (Net income/ Total Assets)
|
7.38%
|
4.14%
|
17%
|
12.4%
|
3.03%
|
4.5%
|
6.29%
|
5.08%
|
Assets
1 |
38,114
|
39,346
|
43,219
|
50,942
|
56,034
|
59,525
|
53,436
|
71,413
|
Book Value Per Share
2 |
3.740
|
3.810
|
4.380
|
4.890
|
5.050
|
5.170
|
5.400
|
5.450
|
Cash Flow per Share
2 |
0.6900
|
0.3800
|
1.020
|
1.010
|
0.6400
|
0.5400
|
0.6900
|
0.7000
|
Capex
1 |
2,351
|
1,476
|
1,538
|
1,881
|
2,352
|
1,940
|
1,812
|
1,628
|
Capex / Sales
|
14.36%
|
10.28%
|
6.68%
|
6.5%
|
8.2%
|
6.52%
|
5.64%
|
5%
|
Announcement Date
|
26/02/20
|
23/02/21
|
24/02/22
|
23/02/23
|
26/02/24
|
-
|
-
|
-
|
Mean consensus UNDERPERFORM Last Close Price
6.87
MYR Average target price
6.428
MYR Spread / Average Target -6.43% Consensus |
1st Jan change
|
Capi.
|
---|
| -4.05% | 11.53B | | +5.14% | 103B | | -1.80% | 63.04B | | +39.52% | 39.06B | | +12.91% | 37.58B | | +7.41% | 33.26B | | +6.85% | 19.22B | | +12.86% | 16.83B | | +7.73% | 15.03B | | +16.93% | 14.96B |
Other Commodity Chemicals
|