End-of-day quote
BURSA MALAYSIA
06:00:00 2024-04-25 pm EDT
|
5-day change
|
1st Jan Change
|
4.05
MYR
|
+0.50%
|
|
+1.50%
|
+3.05%
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
26,709
|
27,277
|
23,495
|
23,858
|
23,140
|
25,125
|
-
|
-
|
Enterprise Value (EV)
1 |
28,902
|
29,891
|
26,368
|
26,287
|
24,662
|
26,532
|
26,337
|
24,912
|
P/E ratio
|
42.3
x
|
45.4
x
|
16.9
x
|
13.8
x
|
20.8
x
|
20.3
x
|
19.1
x
|
18.9
x
|
Yield
|
1.88%
|
1.84%
|
2.79%
|
3.65%
|
2.95%
|
2.61%
|
2.72%
|
2.69%
|
Capitalization / Revenue
|
3.62
x
|
3.5
x
|
2.09
x
|
1.53
x
|
2
x
|
2.33
x
|
2.31
x
|
2.27
x
|
EV / Revenue
|
3.91
x
|
3.83
x
|
2.34
x
|
1.69
x
|
2.13
x
|
2.46
x
|
2.42
x
|
2.25
x
|
EV / EBITDA
|
22.5
x
|
22
x
|
16.8
x
|
10.5
x
|
12.9
x
|
14.2
x
|
13.3
x
|
12.9
x
|
EV / FCF
|
35.3
x
|
61.9
x
|
103
x
|
19.2
x
|
16.7
x
|
21.7
x
|
24.6
x
|
21.9
x
|
FCF Yield
|
2.83%
|
1.61%
|
0.97%
|
5.2%
|
5.99%
|
4.61%
|
4.07%
|
4.56%
|
Price to Book
|
2.87
x
|
2.93
x
|
2.35
x
|
2.18
x
|
2.04
x
|
2.13
x
|
2.02
x
|
1.93
x
|
Nbr of stocks (in thousands)
|
6,284,564
|
6,285,039
|
6,248,774
|
6,212,972
|
6,203,697
|
6,203,697
|
-
|
-
|
Reference price
2 |
4.250
|
4.340
|
3.760
|
3.840
|
3.730
|
4.050
|
4.050
|
4.050
|
Announcement Date
|
8/15/19
|
8/25/20
|
8/24/21
|
8/23/22
|
8/22/23
|
-
|
-
|
-
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
7,386
|
7,802
|
11,252
|
15,579
|
11,584
|
10,805
|
10,872
|
11,050
|
EBITDA
1 |
1,284
|
1,360
|
1,572
|
2,512
|
1,915
|
1,865
|
1,975
|
1,924
|
EBIT
1 |
908.9
|
994.6
|
1,212
|
2,153
|
1,541
|
1,461
|
1,565
|
1,538
|
Operating Margin
|
12.31%
|
12.75%
|
10.77%
|
13.82%
|
13.3%
|
13.52%
|
14.4%
|
13.92%
|
Earnings before Tax (EBT)
1 |
872.6
|
826.7
|
1,740
|
2,353
|
1,526
|
1,645
|
1,769
|
1,752
|
Net income
1 |
631.7
|
600.9
|
1,394
|
1,725
|
1,114
|
1,251
|
1,326
|
1,335
|
Net margin
|
8.55%
|
7.7%
|
12.39%
|
11.07%
|
9.62%
|
11.58%
|
12.19%
|
12.08%
|
EPS
2 |
0.1005
|
0.0957
|
0.2226
|
0.2774
|
0.1795
|
0.1990
|
0.2123
|
0.2142
|
Free Cash Flow
1 |
817.9
|
482.6
|
256.6
|
1,366
|
1,476
|
1,223
|
1,071
|
1,136
|
FCF margin
|
11.07%
|
6.19%
|
2.28%
|
8.77%
|
12.74%
|
11.32%
|
9.85%
|
10.28%
|
FCF Conversion (EBITDA)
|
63.7%
|
35.47%
|
16.32%
|
54.4%
|
77.06%
|
65.59%
|
54.25%
|
59.06%
|
FCF Conversion (Net income)
|
129.48%
|
80.31%
|
18.4%
|
79.19%
|
132.48%
|
97.77%
|
80.81%
|
85.12%
|
Dividend per Share
2 |
0.0800
|
0.0800
|
0.1050
|
0.1400
|
0.1100
|
0.1055
|
0.1100
|
0.1089
|
Announcement Date
|
8/15/19
|
8/25/20
|
8/24/21
|
8/23/22
|
8/22/23
|
-
|
-
|
-
|
Fiscal Period: June |
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
---|
Net sales
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,397
|
2,785
|
2,785
|
2,988
|
2,988
|
2,758
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
352.2
|
305.7
|
305.7
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
14.69%
|
10.98%
|
10.98%
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
411
|
348.8
|
348.8
|
-
|
-
|
-
|
Net income
1 |
277.6
|
494.7
|
411.2
|
541.8
|
167.5
|
712.1
|
197.4
|
37.2
|
304
|
335.4
|
267.7
|
269.7
|
310.8
|
310.8
|
309.8
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
13.99%
|
9.61%
|
9.68%
|
10.4%
|
10.4%
|
11.23%
|
EPS
2 |
0.0445
|
0.0795
|
0.0662
|
0.0872
|
0.0270
|
0.1147
|
0.0318
|
0.006000
|
0.0490
|
0.0541
|
0.0427
|
0.0430
|
0.0496
|
0.0496
|
0.0494
|
Dividend per Share
2 |
-
|
0.0600
|
-
|
0.0800
|
-
|
0.0600
|
-
|
0.0500
|
-
|
0.0450
|
-
|
0.0526
|
-
|
0.0608
|
-
|
Announcement Date
|
11/24/21
|
2/23/22
|
5/20/22
|
8/23/22
|
11/25/22
|
2/28/23
|
5/30/23
|
8/22/23
|
11/28/23
|
2/23/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
2,193
|
2,614
|
2,873
|
2,429
|
1,522
|
1,407
|
1,212
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
213
|
Leverage (Debt/EBITDA)
|
1.708
x
|
1.921
x
|
1.827
x
|
0.9672
x
|
0.7947
x
|
0.7542
x
|
0.6137
x
|
-
|
Free Cash Flow
1 |
818
|
483
|
257
|
1,366
|
1,476
|
1,223
|
1,071
|
1,136
|
ROE (net income / shareholders' equity)
|
7.87%
|
8.06%
|
14.4%
|
16.5%
|
11.6%
|
11%
|
10.8%
|
10.2%
|
ROA (Net income/ Total Assets)
|
4.37%
|
4.51%
|
8.11%
|
9.37%
|
7.02%
|
7.32%
|
7.5%
|
7.16%
|
Assets
1 |
14,455
|
13,322
|
17,194
|
18,412
|
15,862
|
17,082
|
17,679
|
18,634
|
Book Value Per Share
2 |
1.480
|
1.480
|
1.600
|
1.760
|
1.820
|
1.900
|
2.000
|
2.100
|
Cash Flow per Share
2 |
0.1900
|
0.1400
|
0.1000
|
0.2900
|
0.3400
|
0.1200
|
0.1000
|
0.2600
|
Capex
1 |
396
|
393
|
396
|
439
|
605
|
537
|
524
|
524
|
Capex / Sales
|
5.36%
|
5.03%
|
3.52%
|
2.82%
|
5.22%
|
4.97%
|
4.82%
|
4.74%
|
Announcement Date
|
8/15/19
|
8/25/20
|
8/24/21
|
8/23/22
|
8/22/23
|
-
|
-
|
-
|
Last Close Price
4.05
MYR Average target price
4.153
MYR Spread / Average Target +2.55% Consensus |