End-of-day quote
BURSA MALAYSIA
06:00:00 2024-04-29 pm EDT
|
5-day change
|
1st Jan Change
|
3.65
MYR
|
-2.67%
|
|
+4.29%
|
+10.27%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,571
|
4,812
|
6,581
|
4,452
|
5,339
|
5,888
|
-
|
-
|
Enterprise Value (EV)
1 |
1,402
|
4,356
|
6,100
|
4,093
|
5,089
|
5,683
|
5,702
|
5,718
|
P/E ratio
|
-165
x
|
31.7
x
|
33.1
x
|
11.6
x
|
66.6
x
|
34.6
x
|
29
x
|
24.4
x
|
Yield
|
3.24%
|
0.97%
|
1.23%
|
2.17%
|
2.42%
|
2.05%
|
1.94%
|
2.25%
|
Capitalization / Revenue
|
1.26
x
|
3.73
x
|
4.19
x
|
2.5
x
|
3.71
x
|
3.55
x
|
3.26
x
|
3.06
x
|
EV / Revenue
|
1.12
x
|
3.38
x
|
3.89
x
|
2.3
x
|
3.53
x
|
3.43
x
|
3.16
x
|
2.97
x
|
EV / EBITDA
|
5.43
x
|
13.4
x
|
15.6
x
|
8.91
x
|
18.6
x
|
14.3
x
|
12.1
x
|
10.6
x
|
EV / FCF
|
-20.7
x
|
79.1
x
|
-41.8
x
|
-21.5
x
|
426
x
|
73.2
x
|
37.4
x
|
31.4
x
|
FCF Yield
|
-4.82%
|
1.26%
|
-2.39%
|
-4.66%
|
0.23%
|
1.37%
|
2.68%
|
3.18%
|
Price to Book
|
1.16
x
|
2.55
x
|
3.02
x
|
1.84
x
|
2.24
x
|
2.43
x
|
2.32
x
|
2.27
x
|
Nbr of stocks (in thousands)
|
1,454,172
|
1,557,438
|
1,613,079
|
1,613,079
|
1,613,079
|
1,613,079
|
-
|
-
|
Reference price
2 |
1.080
|
3.090
|
4.080
|
2.760
|
3.310
|
3.650
|
3.650
|
3.650
|
Announcement Date
|
2/26/20
|
2/25/21
|
2/25/22
|
2/23/23
|
2/27/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,251
|
1,289
|
1,569
|
1,782
|
1,440
|
1,658
|
1,807
|
1,924
|
EBITDA
1 |
258
|
325.9
|
389.9
|
459.4
|
273.2
|
397.8
|
469.9
|
538.3
|
EBIT
1 |
90.5
|
156.2
|
196.4
|
254.5
|
61.46
|
186.9
|
254.4
|
310.6
|
Operating Margin
|
7.23%
|
12.11%
|
12.52%
|
14.28%
|
4.27%
|
11.27%
|
14.08%
|
16.15%
|
Earnings before Tax (EBT)
1 |
13.62
|
164
|
222.6
|
279.7
|
100.4
|
196.9
|
239
|
280.6
|
Net income
1 |
-9.542
|
142.8
|
197.8
|
385.4
|
80.24
|
168.6
|
203.7
|
242.3
|
Net margin
|
-0.76%
|
11.07%
|
12.61%
|
21.63%
|
5.57%
|
10.17%
|
11.27%
|
12.59%
|
EPS
2 |
-0.006550
|
0.0976
|
0.1232
|
0.2389
|
0.0497
|
0.1054
|
0.1260
|
0.1498
|
Free Cash Flow
1 |
-67.62
|
55.06
|
-145.9
|
-190.7
|
11.95
|
77.6
|
152.6
|
182
|
FCF margin
|
-5.4%
|
4.27%
|
-9.3%
|
-10.7%
|
0.83%
|
4.68%
|
8.45%
|
9.46%
|
FCF Conversion (EBITDA)
|
-
|
16.9%
|
-
|
-
|
4.37%
|
19.51%
|
32.49%
|
33.8%
|
FCF Conversion (Net income)
|
-
|
38.56%
|
-
|
-
|
14.89%
|
46.03%
|
74.94%
|
75.1%
|
Dividend per Share
2 |
0.0350
|
0.0300
|
0.0500
|
0.0600
|
0.0800
|
0.0750
|
0.0707
|
0.0822
|
Announcement Date
|
2/26/20
|
2/25/21
|
2/25/22
|
2/23/23
|
2/27/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2023 Q2
|
2023 Q3
|
---|
Net sales
1 |
-
|
424.4
|
-
|
356.2
|
EBITDA
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-
|
23.93
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
EPS
2 |
0.0356
|
-
|
0.0148
|
0.0112
|
Dividend per Share
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/25/22
|
4/27/22
|
7/27/23
|
10/26/23
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
169
|
457
|
481
|
360
|
251
|
205
|
186
|
170
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-67.6
|
55.1
|
-146
|
-191
|
11.9
|
77.6
|
153
|
182
|
ROE (net income / shareholders' equity)
|
5.17%
|
9.12%
|
10%
|
16.8%
|
3.34%
|
6.96%
|
7.88%
|
9.3%
|
ROA (Net income/ Total Assets)
|
4.02%
|
7.05%
|
7.83%
|
13.3%
|
-
|
5.84%
|
7.06%
|
9.35%
|
Assets
1 |
-237.1
|
2,025
|
2,527
|
2,901
|
-
|
2,889
|
2,887
|
2,591
|
Book Value Per Share
2 |
0.9300
|
1.210
|
1.350
|
1.500
|
1.480
|
1.510
|
1.570
|
1.610
|
Cash Flow per Share
2 |
0.1100
|
0.2000
|
-
|
0.2500
|
-
|
0.2900
|
0.2800
|
-
|
Capex
1 |
229
|
241
|
483
|
595
|
352
|
346
|
285
|
291
|
Capex / Sales
|
18.27%
|
18.67%
|
30.81%
|
33.4%
|
24.45%
|
20.86%
|
15.77%
|
15.13%
|
Announcement Date
|
2/26/20
|
2/25/21
|
2/25/22
|
2/23/23
|
2/27/24
|
-
|
-
|
-
|
Mean consensus UNDERPERFORM Last Close Price
3.65
MYR Average target price
3.043
MYR Spread / Average Target -16.63% Consensus |
1st Jan change
|
Capi.
|
---|
| +10.27% | 1.27B | | +74.47% | 2,160B | | +33.22% | 633B | | +16.49% | 620B | | +7.44% | 259B | | +14.67% | 189B | | +3.50% | 163B | | -39.36% | 133B | | +32.36% | 127B | | +34.69% | 106B |
Other Semiconductors
|