End-of-day quote
BURSA MALAYSIA
06:00:00 2024-04-29 pm EDT
|
5-day change
|
1st Jan Change
|
5.31
MYR
|
-0.93%
|
|
+4.12%
|
+15.69%
|
Fiscal Period: July |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
9,172
|
8,948
|
7,038
|
9,577
|
11,450
|
14,838
|
-
|
-
|
Enterprise Value (EV)
1 |
12,467
|
11,622
|
8,728
|
10,775
|
14,196
|
19,455
|
18,744
|
19,200
|
P/E ratio
|
13
x
|
23.8
x
|
12
x
|
11.8
x
|
6.33
x
|
14.3
x
|
12.6
x
|
11.7
x
|
Yield
|
3.23%
|
1.69%
|
-
|
3.2%
|
11.6%
|
2.3%
|
2.35%
|
2.39%
|
Capitalization / Revenue
|
2.01
x
|
2.44
x
|
2
x
|
1.86
x
|
1.38
x
|
1.22
x
|
1.08
x
|
1.03
x
|
EV / Revenue
|
2.73
x
|
3.17
x
|
2.48
x
|
2.09
x
|
1.71
x
|
1.6
x
|
1.37
x
|
1.33
x
|
EV / EBITDA
|
14.1
x
|
14.8
x
|
10.8
x
|
11
x
|
13.2
x
|
13.7
x
|
11.3
x
|
11
x
|
EV / FCF
|
92.4
x
|
21.6
x
|
10.6
x
|
-137
x
|
-11
x
|
-30.4
x
|
12.7
x
|
2,028
x
|
FCF Yield
|
1.08%
|
4.63%
|
9.44%
|
-0.73%
|
-9.08%
|
-3.29%
|
7.87%
|
0.05%
|
Price to Book
|
1.14
x
|
1.05
x
|
0.77
x
|
0.97
x
|
1.06
x
|
1.29
x
|
1.2
x
|
1.13
x
|
Nbr of stocks (in thousands)
|
2,472,322
|
2,513,528
|
2,513,528
|
2,553,931
|
2,662,736
|
2,768,256
|
-
|
-
|
Reference price
2 |
3.710
|
3.560
|
2.800
|
3.750
|
4.300
|
5.360
|
5.360
|
5.360
|
Announcement Date
|
9/27/19
|
9/25/20
|
9/29/21
|
9/29/22
|
9/27/23
|
-
|
-
|
-
|
Fiscal Period: Juli |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
4,565
|
3,663
|
3,517
|
5,163
|
8,281
|
12,173
|
13,700
|
14,445
|
EBITDA
1 |
881.4
|
787.6
|
811.3
|
978
|
1,073
|
1,418
|
1,661
|
1,741
|
EBIT
1 |
689.3
|
564.5
|
586.1
|
737.1
|
953.9
|
1,302
|
1,515
|
1,590
|
Operating Margin
|
15.1%
|
15.41%
|
16.66%
|
14.28%
|
11.52%
|
10.69%
|
11.06%
|
11.01%
|
Earnings before Tax (EBT)
1 |
908.8
|
585.5
|
786.2
|
1,015
|
2,239
|
1,335
|
1,516
|
1,619
|
Net income
1 |
706.1
|
371.7
|
588.3
|
806.2
|
1,838
|
1,002
|
1,141
|
1,217
|
Net margin
|
15.47%
|
10.15%
|
16.73%
|
15.62%
|
22.2%
|
8.23%
|
8.33%
|
8.42%
|
EPS
2 |
0.2860
|
0.1494
|
0.2341
|
0.3171
|
0.6796
|
0.3760
|
0.4259
|
0.4568
|
Free Cash Flow
1 |
134.9
|
538.6
|
824.2
|
-78.78
|
-1,290
|
-640.9
|
1,476
|
9.467
|
FCF margin
|
2.95%
|
14.7%
|
23.43%
|
-1.53%
|
-15.57%
|
-5.27%
|
10.77%
|
0.07%
|
FCF Conversion (EBITDA)
|
15.3%
|
68.38%
|
101.59%
|
-
|
-
|
-
|
88.85%
|
0.54%
|
FCF Conversion (Net income)
|
19.1%
|
144.9%
|
140.09%
|
-
|
-
|
-
|
129.3%
|
0.78%
|
Dividend per Share
2 |
0.1200
|
0.0600
|
-
|
0.1200
|
0.5000
|
0.1232
|
0.1261
|
0.1282
|
Announcement Date
|
9/27/19
|
9/25/20
|
9/29/21
|
9/29/22
|
9/27/23
|
-
|
-
|
-
|
Fiscal Period: July |
2022 Q3
|
2023 Q3
|
---|
Net sales
|
-
|
-
|
EBITDA
|
-
|
-
|
EBIT
|
214
|
-
|
Operating Margin
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
Net income
1 |
-
|
223.4
|
Net margin
|
-
|
-
|
EPS
2 |
-
|
0.0816
|
Dividend per Share
|
-
|
-
|
Announcement Date
|
6/29/22
|
6/22/23
|
Fiscal Period: July |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
3,295
|
2,673
|
1,690
|
1,198
|
2,746
|
4,617
|
3,906
|
4,362
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
3.738
x
|
3.394
x
|
2.083
x
|
1.225
x
|
2.56
x
|
3.257
x
|
2.352
x
|
2.505
x
|
Free Cash Flow
1 |
135
|
539
|
824
|
-78.8
|
-1,290
|
-641
|
1,476
|
9.47
|
ROE (net income / shareholders' equity)
|
9.01%
|
6.26%
|
6.65%
|
8.46%
|
7.86%
|
8.71%
|
9.26%
|
9.28%
|
ROA (Net income/ Total Assets)
|
4.18%
|
2.91%
|
3.18%
|
4.17%
|
3.69%
|
3.99%
|
4.29%
|
4.34%
|
Assets
1 |
16,905
|
12,790
|
18,501
|
19,349
|
49,828
|
25,121
|
26,607
|
28,031
|
Book Value Per Share
2 |
3.270
|
3.400
|
3.650
|
3.880
|
4.060
|
4.170
|
4.460
|
4.730
|
Cash Flow per Share
2 |
0.1900
|
0.3300
|
0.4200
|
0.1700
|
-0.2200
|
-0.5500
|
1.080
|
-0.5200
|
Capex
1 |
335
|
276
|
233
|
523
|
701
|
335
|
349
|
347
|
Capex / Sales
|
7.34%
|
7.53%
|
6.63%
|
10.13%
|
8.46%
|
2.75%
|
2.55%
|
2.4%
|
Announcement Date
|
9/27/19
|
9/25/20
|
9/29/21
|
9/29/22
|
9/27/23
|
-
|
-
|
-
|
Last Close Price
5.36
MYR Average target price
5.933
MYR Spread / Average Target +10.70% Consensus |
1st Jan change
|
Capi.
|
---|
| +15.69% | 3.08B | | +2.00% | 59.19B | | +18.16% | 37.48B | | +11.43% | 30.81B | | +3.15% | 26.44B | | +15.67% | 20.73B | | +15.21% | 18.98B | | +22.13% | 16.96B | | +65.39% | 16.69B | | +11.43% | 14.82B |
Other Construction & Engineering
|