End-of-day quote
BURSA MALAYSIA
06:00:00 2024-05-19 pm EDT
|
5-day change
|
1st Jan Change
|
1.18
MYR
|
+2.61%
|
|
+1.72%
|
+8.26%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,657
|
3,277
|
2,731
|
1,854
|
1,567
|
1,696
|
-
|
-
|
Enterprise Value (EV)
1 |
4,254
|
3,960
|
3,458
|
2,562
|
2,174
|
2,261
|
2,211
|
2,165
|
P/E ratio
|
15.3
x
|
31.9
x
|
19,000
x
|
18.4
x
|
12.5
x
|
10.7
x
|
10.7
x
|
10.6
x
|
Yield
|
6.23%
|
3.75%
|
0.79%
|
3.88%
|
5.5%
|
6.36%
|
6.36%
|
6.78%
|
Capitalization / Revenue
|
1.35
x
|
1.96
x
|
2.17
x
|
0.91
x
|
0.73
x
|
0.76
x
|
0.75
x
|
0.73
x
|
EV / Revenue
|
1.57
x
|
2.37
x
|
2.75
x
|
1.26
x
|
1.01
x
|
1.02
x
|
0.97
x
|
0.94
x
|
EV / EBITDA
|
10.5
x
|
20.2
x
|
41.4
x
|
11.9
x
|
8.97
x
|
8.89
x
|
8.54
x
|
8.22
x
|
EV / FCF
|
31.3
x
|
59.7
x
|
477
x
|
15.1
x
|
10.1
x
|
16
x
|
13.2
x
|
12.9
x
|
FCF Yield
|
3.2%
|
1.68%
|
0.21%
|
6.62%
|
9.94%
|
6.23%
|
7.55%
|
7.77%
|
Price to Book
|
1.48
x
|
1.36
x
|
1.16
x
|
0.78
x
|
0.64
x
|
0.69
x
|
0.67
x
|
0.66
x
|
Nbr of stocks (in thousands)
|
1,422,955
|
1,437,179
|
1,437,179
|
1,437,179
|
1,437,179
|
1,437,179
|
-
|
-
|
Reference price
2 |
2.570
|
2.280
|
1.900
|
1.290
|
1.090
|
1.180
|
1.180
|
1.180
|
Announcement Date
|
2/20/20
|
2/25/21
|
2/24/22
|
2/28/23
|
2/28/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,706
|
1,673
|
1,260
|
2,031
|
2,160
|
2,227
|
2,270
|
2,312
|
EBITDA
1 |
405.3
|
196.3
|
83.56
|
215.5
|
242.5
|
254.4
|
258.8
|
263.4
|
EBIT
1 |
393.8
|
191.9
|
71.83
|
205.7
|
232.8
|
254.8
|
259.2
|
264.1
|
Operating Margin
|
14.56%
|
11.47%
|
5.7%
|
10.13%
|
10.78%
|
11.44%
|
11.42%
|
11.43%
|
Earnings before Tax (EBT)
1 |
343.2
|
144
|
25.24
|
159.9
|
188.4
|
229.4
|
233.3
|
237.8
|
Net income
1 |
238.7
|
21.33
|
0.184
|
100.7
|
125.8
|
156.1
|
159.5
|
162.2
|
Net margin
|
8.82%
|
1.28%
|
0.01%
|
4.96%
|
5.82%
|
7.01%
|
7.02%
|
7.02%
|
EPS
2 |
0.1678
|
0.0715
|
0.000100
|
0.0700
|
0.0875
|
0.1100
|
0.1107
|
0.1117
|
Free Cash Flow
1 |
136.1
|
66.39
|
7.251
|
169.7
|
216.2
|
140.9
|
167
|
168.2
|
FCF margin
|
5.03%
|
3.97%
|
0.58%
|
8.35%
|
10.01%
|
6.33%
|
7.36%
|
7.28%
|
FCF Conversion (EBITDA)
|
33.59%
|
33.81%
|
8.68%
|
78.73%
|
89.16%
|
55.39%
|
64.53%
|
63.88%
|
FCF Conversion (Net income)
|
57.02%
|
311.17%
|
3,940.76%
|
168.55%
|
171.89%
|
90.26%
|
104.72%
|
103.71%
|
Dividend per Share
2 |
0.1600
|
0.0854
|
0.0150
|
0.0500
|
0.0600
|
0.0750
|
0.0750
|
0.0800
|
Announcement Date
|
2/20/20
|
2/25/21
|
2/24/22
|
2/28/23
|
2/28/24
|
-
|
-
|
-
|
Fiscal Period: December |
2022 Q3
|
2022 Q4
|
---|
Net sales
|
-
|
-
|
EBITDA
|
-
|
-
|
EBIT
|
-
|
-
|
Operating Margin
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
Net income
1 |
20.07
|
37.54
|
Net margin
|
-
|
-
|
EPS
|
0.0139
|
-
|
Dividend per Share
|
-
|
-
|
Announcement Date
|
11/24/22
|
2/28/23
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
597
|
683
|
728
|
708
|
608
|
565
|
515
|
469
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.473
x
|
3.48
x
|
8.706
x
|
3.285
x
|
2.506
x
|
2.222
x
|
1.991
x
|
1.781
x
|
Free Cash Flow
1 |
136
|
66.4
|
7.25
|
170
|
216
|
141
|
167
|
168
|
ROE (net income / shareholders' equity)
|
9.69%
|
0.88%
|
0.01%
|
4.24%
|
5.21%
|
6.37%
|
6.37%
|
6.4%
|
ROA (Net income/ Total Assets)
|
6.49%
|
0.59%
|
0.01%
|
2.87%
|
3.58%
|
4.9%
|
4.85%
|
4.8%
|
Assets
1 |
3,681
|
3,590
|
3,538
|
3,512
|
3,513
|
3,186
|
3,288
|
3,380
|
Book Value Per Share
2 |
1.740
|
1.680
|
1.640
|
1.660
|
1.700
|
1.720
|
1.750
|
1.780
|
Cash Flow per Share
|
0.1100
|
0.0600
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
19
|
14.6
|
4.57
|
7
|
13.6
|
15
|
15
|
15
|
Capex / Sales
|
0.7%
|
0.87%
|
0.36%
|
0.34%
|
0.63%
|
0.67%
|
0.66%
|
0.65%
|
Announcement Date
|
2/20/20
|
2/25/21
|
2/24/22
|
2/28/23
|
2/28/24
|
-
|
-
|
-
|
Last Close Price
1.18
MYR Average target price
1.313
MYR Spread / Average Target +11.30% Consensus |
1st Jan change
|
Capi.
|
---|
| +8.26% | 362M | | +17.00% | 36.8B | | -1.35% | 23.41B | | -8.46% | 23.12B | | -9.19% | 22.11B | | +26.87% | 21.3B | | +15.12% | 19.84B | | +0.33% | 9.95B | | +5.37% | 7.67B | | -25.47% | 7.56B |
Other Casinos & Gaming
|