End-of-day quote
BURSA MALAYSIA
06:00:00 2024-04-25 pm EDT
|
5-day change
|
1st Jan Change
|
0.8
MYR
|
0.00%
|
|
+1.27%
|
+1.91%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,072
|
937.8
|
970
|
959.2
|
938.5
|
956.4
|
-
|
-
|
Enterprise Value (EV)
1 |
1,904
|
1,779
|
1,682
|
1,684
|
2,016
|
2,026
|
2,021
|
2,017
|
P/E ratio
|
36.8
x
|
12.9
x
|
13.8
x
|
18.3
x
|
11.6
x
|
11.4
x
|
11.3
x
|
10.6
x
|
Yield
|
6.8%
|
8.09%
|
8.19%
|
7.62%
|
8.51%
|
8.5%
|
8.59%
|
8.46%
|
Capitalization / Revenue
|
6.61
x
|
5.66
x
|
6.04
x
|
6.44
x
|
5.82
x
|
4.83
x
|
4.78
x
|
4.75
x
|
EV / Revenue
|
11.7
x
|
10.7
x
|
10.5
x
|
11.3
x
|
12.5
x
|
10.2
x
|
10.1
x
|
10
x
|
EV / EBITDA
|
17.7
x
|
15.9
x
|
15.5
x
|
16.7
x
|
18.3
x
|
14.8
x
|
14.6
x
|
14.2
x
|
EV / FCF
|
17,261,515
x
|
15,019,884
x
|
15,323,921
x
|
17,854,356
x
|
-
|
-
|
-
|
-
|
FCF Yield
|
0%
|
0%
|
0%
|
0%
|
-
|
-
|
-
|
-
|
Price to Book
|
0.81
x
|
0.71
x
|
0.74
x
|
0.74
x
|
0.69
x
|
0.72
x
|
0.71
x
|
0.7
x
|
Nbr of stocks (in thousands)
|
1,071,783
|
1,071,783
|
1,071,783
|
1,071,783
|
1,195,503
|
1,195,503
|
-
|
-
|
Reference price
2 |
1.000
|
0.8750
|
0.9050
|
0.8950
|
0.7850
|
0.8000
|
0.8000
|
0.8000
|
Announcement Date
|
1/17/20
|
1/19/21
|
1/20/22
|
1/19/23
|
1/23/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
162.1
|
165.7
|
160.6
|
148.9
|
161.2
|
198
|
199.9
|
201.2
|
EBITDA
1 |
107.5
|
112
|
108.3
|
100.6
|
110.3
|
137
|
138
|
142
|
EBIT
1 |
107.4
|
111.7
|
108.1
|
100.5
|
110.3
|
135
|
136.5
|
138.8
|
Operating Margin
|
66.26%
|
67.44%
|
67.32%
|
67.48%
|
68.44%
|
68.17%
|
68.28%
|
68.95%
|
Earnings before Tax (EBT)
1 |
35.36
|
73.78
|
68.8
|
49.69
|
73.23
|
87.85
|
88.35
|
90.8
|
Net income
1 |
29.12
|
72.57
|
70.25
|
52.27
|
72.71
|
85.87
|
86.87
|
88.63
|
Net margin
|
17.97%
|
43.8%
|
43.73%
|
35.1%
|
45.12%
|
43.37%
|
43.46%
|
44.05%
|
EPS
2 |
0.0272
|
0.0677
|
0.0655
|
0.0488
|
0.0674
|
0.0700
|
0.0710
|
0.0753
|
Free Cash Flow
|
110.3
|
118.5
|
109.8
|
94.32
|
-
|
-
|
-
|
-
|
FCF margin
|
68.05%
|
71.49%
|
68.33%
|
63.33%
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
102.54%
|
105.81%
|
101.34%
|
93.76%
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
378.68%
|
163.23%
|
156.26%
|
180.43%
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.0680
|
0.0708
|
0.0741
|
0.0682
|
0.0668
|
0.0680
|
0.0688
|
0.0677
|
Announcement Date
|
1/17/20
|
1/19/21
|
1/20/22
|
1/19/23
|
1/23/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
832
|
841
|
712
|
725
|
1,078
|
1,069
|
1,065
|
1,060
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
7.735
x
|
7.515
x
|
6.574
x
|
7.205
x
|
9.769
x
|
7.804
x
|
7.714
x
|
7.466
x
|
Free Cash Flow
|
110
|
118
|
110
|
94.3
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
2.16%
|
5.48%
|
6.4%
|
5.64%
|
5.61%
|
6.43%
|
6.5%
|
6.7%
|
ROA (Net income/ Total Assets)
|
1.3%
|
3.27%
|
3.83%
|
3.4%
|
3.12%
|
2.98%
|
2.98%
|
3.04%
|
Assets
1 |
2,243
|
2,221
|
1,833
|
1,536
|
2,333
|
2,881
|
2,920
|
2,916
|
Book Value Per Share
2 |
1.230
|
1.230
|
1.230
|
1.200
|
1.130
|
1.120
|
1.120
|
1.140
|
Cash Flow per Share
|
0.1100
|
0.1100
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
2.13
|
1.3
|
0.69
|
3.61
|
462
|
3.45
|
3.5
|
3.5
|
Capex / Sales
|
1.31%
|
0.78%
|
0.43%
|
2.43%
|
286.57%
|
1.74%
|
1.75%
|
1.74%
|
Announcement Date
|
1/17/20
|
1/19/21
|
1/20/22
|
1/19/23
|
1/23/24
|
-
|
-
|
-
|
Average target price
0.8775
MYR Spread / Average Target +9.69% Consensus |
1st Jan change
|
Capi.
|
---|
| +1.91% | 201M | | -12.34% | 9.66B | | -1.80% | 6.48B | | -8.33% | 4.93B | | -8.05% | 4.85B | | +11.51% | 4.11B | | -4.73% | 4.02B | | -16.82% | 3.89B | | +12.04% | 3.28B | | -15.11% | 3.16B |
Office REITs
|