End-of-day quote
BURSA MALAYSIA
06:00:00 2024-04-29 pm EDT
|
5-day change
|
1st Jan Change
|
3.7
MYR
|
0.00%
|
|
+3.93%
|
0.00%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
4,713
|
4,019
|
3,092
|
2,880
|
3,098
|
3,098
|
-
|
-
|
Enterprise Value (EV)
1 |
4,713
|
4,019
|
3,092
|
2,880
|
3,098
|
3,098
|
3,098
|
3,098
|
P/E ratio
|
13
x
|
11.1
x
|
7.51
x
|
9.04
x
|
8.93
x
|
7.97
x
|
7.43
x
|
7.25
x
|
Yield
|
3.51%
|
2.48%
|
3.24%
|
3.92%
|
3.78%
|
4.26%
|
4.63%
|
4.59%
|
Capitalization / Revenue
|
2
x
|
1.94
x
|
1.38
x
|
1.12
x
|
1.05
x
|
1.03
x
|
0.99
x
|
0.98
x
|
EV / Revenue
|
2
x
|
1.94
x
|
1.38
x
|
1.12
x
|
1.05
x
|
1.03
x
|
0.99
x
|
0.98
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-38,456,085
x
|
35,337,269
x
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-0%
|
0%
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
3.85
x
|
2.66
x
|
1.71
x
|
1.45
x
|
1.84
x
|
1.6
x
|
1.42
x
|
1.24
x
|
Nbr of stocks (in thousands)
|
826,792
|
830,433
|
835,622
|
837,306
|
837,306
|
837,306
|
-
|
-
|
Reference price
2 |
5.700
|
4.840
|
3.700
|
3.440
|
3.700
|
3.700
|
3.700
|
3.700
|
Announcement Date
|
2/25/20
|
2/23/21
|
2/24/22
|
2/24/23
|
2/26/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,354
|
2,073
|
2,243
|
2,567
|
2,942
|
2,996
|
3,128
|
3,171
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
417.7
|
426.8
|
438.7
|
500
|
507.6
|
513
|
566
|
-
|
Operating Margin
|
17.74%
|
20.59%
|
19.56%
|
19.48%
|
17.25%
|
17.12%
|
18.1%
|
-
|
Earnings before Tax (EBT)
1 |
417.7
|
426.8
|
438.7
|
500
|
507.6
|
529.5
|
572.2
|
595
|
Net income
1 |
364.8
|
362.4
|
411.4
|
318.5
|
346.9
|
385.2
|
413.7
|
431.4
|
Net margin
|
15.5%
|
17.48%
|
18.34%
|
12.41%
|
11.79%
|
12.86%
|
13.23%
|
13.6%
|
EPS
2 |
0.4394
|
0.4357
|
0.4927
|
0.3807
|
0.4143
|
0.4640
|
0.4978
|
0.5100
|
Free Cash Flow
|
-122.5
|
113.7
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-5.2%
|
5.49%
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
31.38%
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.2000
|
0.1200
|
0.1200
|
0.1350
|
0.1400
|
0.1575
|
0.1714
|
0.1700
|
Announcement Date
|
2/25/20
|
2/23/21
|
2/24/22
|
2/24/23
|
2/26/24
|
-
|
-
|
-
|
Fiscal Period: December |
2022 Q4
|
2023 Q1
|
---|
Net sales
|
-
|
-
|
EBITDA
|
-
|
-
|
EBIT
|
-
|
-
|
Operating Margin
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
Net income
1 |
74.86
|
93.44
|
Net margin
|
-
|
-
|
EPS
2 |
-
|
0.1115
|
Dividend per Share
|
-
|
-
|
Announcement Date
|
2/24/23
|
5/31/23
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-123
|
114
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
33.1%
|
26.5%
|
24.8%
|
16.8%
|
22.5%
|
20.9%
|
19.4%
|
19.4%
|
ROA (Net income/ Total Assets)
|
3.79%
|
3.27%
|
3.36%
|
2.42%
|
2.5%
|
2.7%
|
2.65%
|
2.7%
|
Assets
1 |
9,639
|
11,070
|
12,252
|
13,180
|
13,854
|
14,267
|
15,613
|
15,978
|
Book Value Per Share
2 |
1.480
|
1.820
|
2.160
|
2.370
|
2.010
|
2.320
|
2.610
|
2.990
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
9.24
|
165
|
-
|
-
|
14.6
|
4.7
|
4.8
|
-
|
Capex / Sales
|
0.39%
|
7.94%
|
-
|
-
|
0.5%
|
0.16%
|
0.15%
|
-
|
Announcement Date
|
2/25/20
|
2/23/21
|
2/24/22
|
2/24/23
|
2/26/24
|
-
|
-
|
-
|
Average target price
4.438
MYR Spread / Average Target +19.95% Consensus |
1st Jan change
|
Capi.
|
---|
| 0.00% | 650M | | +10.39% | 111B | | +10.27% | 101B | | +4.76% | 97.8B | | +1.05% | 70.23B | | +9.74% | 19.6B | | -4.04% | 12.49B | | +9.92% | 11.22B | | +10.07% | 10.57B | | +20.46% | 10.07B |
Other Multiline Insurance & Brokers
|