End-of-day quote
BURSA MALAYSIA
03:30:00 15/05/2024 am IST
|
5-day change
|
1st Jan Change
|
0.535
MYR
|
-1.83%
|
|
0.00%
|
+8.08%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,227
|
743.7
|
722.8
|
566.9
|
701.5
|
758.2
|
-
|
-
|
Enterprise Value (EV)
1 |
3,711
|
3,174
|
3,277
|
3,131
|
701.5
|
758.2
|
758.2
|
758.2
|
P/E ratio
|
13.7
x
|
-3.89
x
|
7.39
x
|
4.46
x
|
-2.76
x
|
14.3
x
|
11.9
x
|
11.5
x
|
Yield
|
-
|
-
|
0.98%
|
1.25%
|
-
|
0.93%
|
1.25%
|
0.93%
|
Capitalization / Revenue
|
0.68
x
|
0.44
x
|
0.41
x
|
0.27
x
|
0.41
x
|
0.38
x
|
0.37
x
|
0.37
x
|
EV / Revenue
|
0.68
x
|
0.44
x
|
0.41
x
|
0.27
x
|
0.41
x
|
0.38
x
|
0.37
x
|
0.37
x
|
EV / EBITDA
|
3.69
x
|
6.65
x
|
1.44
x
|
2.16
x
|
-
|
3.28
x
|
3.1
x
|
3.91
x
|
EV / FCF
|
4.54
x
|
-21.8
x
|
4.72
x
|
3.13
x
|
-
|
2.32
x
|
2.18
x
|
2
x
|
FCF Yield
|
22%
|
-4.59%
|
21.2%
|
31.9%
|
-
|
43%
|
45.9%
|
50.1%
|
Price to Book
|
0.33
x
|
0.2
x
|
0.19
x
|
0.18
x
|
-
|
0.19
x
|
0.18
x
|
-
|
Nbr of stocks (in thousands)
|
14,09,965
|
14,03,209
|
14,17,236
|
14,17,236
|
14,17,236
|
14,17,236
|
-
|
-
|
Reference price
2 |
0.8700
|
0.5300
|
0.5100
|
0.4000
|
0.4950
|
0.5350
|
0.5350
|
0.5350
|
Announcement Date
|
26/02/20
|
17/03/21
|
24/02/22
|
27/02/23
|
26/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,794
|
1,709
|
1,753
|
2,102
|
1,727
|
1,997
|
2,067
|
2,048
|
EBITDA
1 |
332.2
|
111.9
|
500.3
|
262.7
|
-
|
231.1
|
245
|
194.1
|
EBIT
1 |
308.7
|
86.04
|
458.5
|
223.3
|
-78.23
|
224.8
|
242
|
182.6
|
Operating Margin
|
17.2%
|
5.04%
|
26.16%
|
10.62%
|
-4.53%
|
11.26%
|
11.71%
|
8.92%
|
Earnings before Tax (EBT)
1 |
126.6
|
-122.9
|
277.9
|
139.7
|
-177.8
|
135.1
|
151.8
|
150.3
|
Net income
1 |
88.83
|
-190.8
|
97.3
|
127.2
|
-254.1
|
52.62
|
63.73
|
54.28
|
Net margin
|
4.95%
|
-11.16%
|
5.55%
|
6.05%
|
-14.71%
|
2.63%
|
3.08%
|
2.65%
|
EPS
2 |
0.0634
|
-0.1361
|
0.0690
|
0.0897
|
-0.1793
|
0.0373
|
0.0448
|
0.0463
|
Free Cash Flow
1 |
270.1
|
-34.12
|
153.2
|
180.9
|
-
|
326.2
|
347.9
|
379.5
|
FCF margin
|
15.06%
|
-2%
|
8.74%
|
8.61%
|
-
|
16.33%
|
16.83%
|
18.53%
|
FCF Conversion (EBITDA)
|
81.32%
|
-
|
30.63%
|
68.88%
|
-
|
141.15%
|
142.02%
|
195.52%
|
FCF Conversion (Net income)
|
304.1%
|
-
|
157.51%
|
142.3%
|
-
|
619.96%
|
545.87%
|
699.22%
|
Dividend per Share
2 |
-
|
-
|
0.005000
|
0.005000
|
-
|
0.005000
|
0.006670
|
0.005000
|
Announcement Date
|
26/02/20
|
17/03/21
|
24/02/22
|
27/02/23
|
26/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q3
|
---|
Net sales
1 |
-
|
421
|
604.7
|
561.2
|
470
|
466.5
|
404.6
|
496.6
|
EBITDA
1 |
-
|
226.7
|
103.3
|
40.34
|
77.15
|
41.83
|
52.35
|
37.94
|
EBIT
1 |
-
|
217.4
|
93.29
|
30.03
|
67
|
32.92
|
42.73
|
28.81
|
Operating Margin
|
-
|
51.64%
|
15.43%
|
5.35%
|
14.26%
|
7.06%
|
10.56%
|
5.8%
|
Earnings before Tax (EBT)
1 |
-
|
148.3
|
61.16
|
3.073
|
43.75
|
31.74
|
19.7
|
6.017
|
Net income
1 |
-35.23
|
51
|
30.56
|
58.48
|
12.5
|
25.62
|
-7.688
|
10.74
|
Net margin
|
-
|
12.12%
|
5.05%
|
10.42%
|
2.66%
|
5.49%
|
-1.9%
|
2.16%
|
EPS
2 |
-0.0249
|
0.0360
|
0.0216
|
0.0413
|
0.008800
|
0.0181
|
-0.005400
|
0.007580
|
Dividend per Share
|
-
|
0.005000
|
-
|
-
|
-
|
0.005000
|
-
|
-
|
Announcement Date
|
25/11/21
|
24/02/22
|
26/05/22
|
30/08/22
|
29/11/22
|
27/02/23
|
25/05/23
|
23/11/23
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
2,484
|
2,430
|
2,555
|
2,564
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
7.479
x
|
21.72
x
|
5.106
x
|
9.76
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
270
|
-34.1
|
153
|
181
|
-
|
326
|
348
|
380
|
ROE (net income / shareholders' equity)
|
2.81%
|
-0.49%
|
2.58%
|
2.87%
|
-
|
1.14%
|
1.39%
|
1.34%
|
ROA (Net income/ Total Assets)
|
1.02%
|
-0.21%
|
0.59%
|
1.35%
|
-
|
0.4%
|
0.53%
|
0.2%
|
Assets
1 |
8,734
|
91,303
|
16,575
|
9,412
|
-
|
13,154
|
11,950
|
27,138
|
Book Value Per Share
2 |
2.660
|
2.640
|
2.700
|
2.210
|
-
|
2.800
|
2.900
|
-
|
Cash Flow per Share
2 |
0.2100
|
-0.0100
|
0.1300
|
0.1600
|
-
|
0.0600
|
0.0600
|
-
|
Capex
1 |
30.8
|
16.2
|
26.8
|
46.4
|
-
|
57.7
|
59.3
|
100
|
Capex / Sales
|
1.72%
|
0.95%
|
1.53%
|
2.21%
|
-
|
2.89%
|
2.87%
|
4.89%
|
Announcement Date
|
26/02/20
|
17/03/21
|
24/02/22
|
27/02/23
|
26/04/24
|
-
|
-
|
-
|
Last Close Price
0.535
MYR Average target price
0.55
MYR Spread / Average Target +2.80% Consensus |
1st Jan change
|
Capi.
|
---|
| +8.08% | 164M | | +2.55% | 71.53B | | -3.31% | 55.62B | | +25.48% | 38.55B | | +14.76% | 31.77B | | +13.26% | 28.99B | | +17.08% | 21.54B | | +17.18% | 19.91B | | +35.34% | 17.83B | | +78.99% | 17.59B |
Other Construction & Engineering
|