End-of-day quote
BURSA MALAYSIA
06:00:00 2024-05-02 pm EDT
|
5-day change
|
1st Jan Change
|
1.1
MYR
|
+1.85%
|
|
+1.85%
|
+32.53%
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
248.2
|
329.2
|
391.7
|
347.8
|
447.4
|
683
|
683
|
-
|
Enterprise Value (EV)
1 |
248.2
|
329.2
|
391.7
|
347.8
|
447.4
|
515.7
|
683
|
683
|
P/E ratio
|
8.92
x
|
9.83
x
|
10.9
x
|
14
x
|
7.23
x
|
6.1
x
|
8.37
x
|
8.27
x
|
Yield
|
3.16%
|
2.38%
|
3.2%
|
2.25%
|
-
|
3.18%
|
3.64%
|
4.09%
|
Capitalization / Revenue
|
0.4
x
|
0.5
x
|
0.6
x
|
0.5
x
|
0.51
x
|
0.52
x
|
0.65
x
|
0.63
x
|
EV / Revenue
|
0.4
x
|
0.5
x
|
0.6
x
|
0.5
x
|
0.51
x
|
0.52
x
|
0.65
x
|
0.63
x
|
EV / EBITDA
|
4.88
x
|
5.24
x
|
6.32
x
|
7.27
x
|
4.53
x
|
4
x
|
4.96
x
|
4.9
x
|
EV / FCF
|
-809,347,775
x
|
12,770,436
x
|
11,771,955
x
|
21,358,952
x
|
25,978,224
x
|
-
|
-
|
-
|
FCF Yield
|
-0%
|
0%
|
0%
|
0%
|
0%
|
-
|
-
|
-
|
Price to Book
|
1
x
|
1.19
x
|
1.3
x
|
1.11
x
|
1.24
x
|
1.2
x
|
1.38
x
|
1.22
x
|
Nbr of stocks (in thousands)
|
628,402
|
626,968
|
626,645
|
626,645
|
621,349
|
620,884
|
620,884
|
-
|
Reference price
2 |
0.3950
|
0.5250
|
0.6250
|
0.5550
|
0.7200
|
1.100
|
1.100
|
1.100
|
Announcement Date
|
2/25/19
|
2/25/20
|
2/25/21
|
2/24/22
|
2/22/23
|
2/28/24
|
-
|
-
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
623.2
|
659.7
|
657.4
|
691.5
|
878
|
994.9
|
1,047
|
1,076
|
EBITDA
1 |
50.82
|
62.82
|
61.93
|
47.87
|
98.79
|
128.9
|
137.8
|
139.4
|
EBIT
1 |
34.75
|
42.82
|
42.35
|
28.57
|
78.68
|
109
|
111.6
|
112.7
|
Operating Margin
|
5.58%
|
6.49%
|
6.44%
|
4.13%
|
8.96%
|
10.95%
|
10.66%
|
10.47%
|
Earnings before Tax (EBT)
1 |
35.97
|
43.56
|
46.11
|
31.9
|
80.94
|
110.8
|
108.2
|
112.4
|
Net income
1 |
27.9
|
33.62
|
35.96
|
24.79
|
62.11
|
84.58
|
82.2
|
85.35
|
Net margin
|
4.48%
|
5.1%
|
5.47%
|
3.58%
|
7.07%
|
8.5%
|
7.85%
|
7.93%
|
EPS
2 |
0.0443
|
0.0534
|
0.0574
|
0.0396
|
0.0996
|
0.1361
|
0.1315
|
0.1330
|
Free Cash Flow
|
-0.3067
|
25.78
|
33.27
|
16.28
|
17.22
|
-
|
-
|
-
|
FCF margin
|
-0.05%
|
3.91%
|
5.06%
|
2.35%
|
1.96%
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
41.03%
|
53.72%
|
34.02%
|
17.43%
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
76.66%
|
92.51%
|
65.69%
|
27.73%
|
-
|
-
|
-
|
Dividend per Share
2 |
0.0125
|
0.0125
|
0.0200
|
0.0125
|
-
|
0.0350
|
0.0400
|
0.0450
|
Announcement Date
|
2/25/19
|
2/25/20
|
2/25/21
|
2/24/22
|
2/22/23
|
2/28/24
|
-
|
-
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-0.31
|
25.8
|
33.3
|
16.3
|
17.2
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
10.9%
|
12.8%
|
12.5%
|
8.06%
|
18.3%
|
21.3%
|
17%
|
15.7%
|
ROA (Net income/ Total Assets)
|
7.42%
|
8.7%
|
8.64%
|
5.76%
|
13.1%
|
15.5%
|
12.4%
|
11.8%
|
Assets
1 |
375.8
|
386.4
|
416.1
|
430.3
|
473.3
|
544
|
662.9
|
726.4
|
Book Value Per Share
2 |
0.4000
|
0.4400
|
0.4800
|
0.5000
|
0.5800
|
0.6900
|
0.8000
|
0.9000
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
25.1
|
23.8
|
26.1
|
20.6
|
17.1
|
32.2
|
31.8
|
32.2
|
Capex / Sales
|
4.03%
|
3.61%
|
3.97%
|
2.98%
|
1.95%
|
3.23%
|
3.04%
|
2.99%
|
Announcement Date
|
2/25/19
|
2/25/20
|
2/25/21
|
2/24/22
|
2/22/23
|
2/28/24
|
-
|
-
|
Average target price
1.115
MYR Spread / Average Target +1.36% Consensus |
1st Jan change
|
Capi.
|
---|
| +32.53% | 144M | | +13.83% | 482B | | +19.84% | 39.53B | | +3.05% | 37.53B | | +20.00% | 34.36B | | +8.01% | 28.83B | | -17.77% | 24.7B | | +12.77% | 18.13B | | +2.60% | 18.1B | | +4.02% | 14.21B |
Other Food Retail & Distribution
|