End-of-day quote
BURSA MALAYSIA
06:00:00 2024-04-29 pm EDT
|
5-day change
|
1st Jan Change
|
7.45
MYR
|
+0.68%
|
|
-3.50%
|
+2.19%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,730
|
6,939
|
9,408
|
7,227
|
6,892
|
7,043
|
-
|
-
|
Enterprise Value (EV)
1 |
3,588
|
6,722
|
9,187
|
6,929
|
6,565
|
6,617
|
6,569
|
6,487
|
P/E ratio
|
46.9
x
|
65.7
x
|
27.7
x
|
39.5
x
|
54
x
|
43.2
x
|
33.6
x
|
29.5
x
|
Yield
|
0.19%
|
0.39%
|
0.5%
|
0.54%
|
-
|
0.71%
|
0.87%
|
1.02%
|
Capitalization / Revenue
|
11
x
|
14.8
x
|
13.8
x
|
9.63
x
|
12
x
|
10.4
x
|
8.6
x
|
7.37
x
|
EV / Revenue
|
10.6
x
|
14.3
x
|
13.5
x
|
9.24
x
|
11.4
x
|
9.8
x
|
8.02
x
|
6.79
x
|
EV / EBITDA
|
41.4
x
|
58.7
x
|
51.3
x
|
34.2
x
|
49.4
x
|
36
x
|
28.7
x
|
24.4
x
|
EV / FCF
|
48.2
x
|
71.9
x
|
101
x
|
55.7
x
|
95.3
x
|
82
x
|
58.6
x
|
39.7
x
|
FCF Yield
|
2.08%
|
1.39%
|
0.99%
|
1.8%
|
1.05%
|
1.22%
|
1.71%
|
2.52%
|
Price to Book
|
7.73
x
|
12.2
x
|
6.61
x
|
8.26
x
|
7.19
x
|
6.6
x
|
5.81
x
|
5.11
x
|
Nbr of stocks (in thousands)
|
942,009
|
944,113
|
944,535
|
944,656
|
945,352
|
945,420
|
-
|
-
|
Reference price
2 |
3.960
|
7.350
|
9.960
|
7.650
|
7.290
|
7.450
|
7.450
|
7.450
|
Announcement Date
|
2/27/20
|
2/24/21
|
2/24/22
|
2/23/23
|
2/22/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
339.6
|
470.4
|
680.1
|
750.2
|
574.9
|
675
|
819.3
|
955.7
|
EBITDA
1 |
86.72
|
114.5
|
179.1
|
202.8
|
132.8
|
183.8
|
228.8
|
266.3
|
EBIT
1 |
77.68
|
106.9
|
172.5
|
194.3
|
121.7
|
170.1
|
214.2
|
250.5
|
Operating Margin
|
22.87%
|
22.73%
|
25.37%
|
25.9%
|
21.16%
|
25.19%
|
26.15%
|
26.21%
|
Earnings before Tax (EBT)
1 |
81.46
|
110.3
|
178.2
|
206.2
|
141.6
|
171.7
|
220.1
|
249.9
|
Net income
1 |
79.65
|
105.6
|
169.7
|
200.8
|
128.3
|
163.5
|
209.8
|
238.4
|
Net margin
|
23.45%
|
22.45%
|
24.95%
|
26.77%
|
22.32%
|
24.21%
|
25.61%
|
24.94%
|
EPS
2 |
0.0844
|
0.1118
|
0.3592
|
0.1937
|
0.1349
|
0.1725
|
0.2216
|
0.2525
|
Free Cash Flow
1 |
74.45
|
93.5
|
91.28
|
124.5
|
68.89
|
80.65
|
112.1
|
163.3
|
FCF margin
|
21.92%
|
19.88%
|
13.42%
|
16.6%
|
11.98%
|
11.95%
|
13.68%
|
17.08%
|
FCF Conversion (EBITDA)
|
85.85%
|
81.69%
|
50.97%
|
61.39%
|
51.89%
|
43.89%
|
48.99%
|
61.31%
|
FCF Conversion (Net income)
|
93.47%
|
88.53%
|
53.8%
|
62%
|
53.7%
|
49.34%
|
53.42%
|
68.49%
|
Dividend per Share
2 |
0.007500
|
0.0285
|
0.0500
|
0.0415
|
-
|
0.0530
|
0.0651
|
0.0761
|
Announcement Date
|
2/27/20
|
2/24/21
|
2/24/22
|
2/23/23
|
2/22/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
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
|
---|
Net sales
1 |
185.8
|
185.3
|
189.4
|
185.6
|
190
|
133.3
|
149.4
|
150
|
142.2
|
119.6
|
175.7
|
190.3
|
190.3
|
-
|
-
|
EBITDA
1 |
50.77
|
48.52
|
53.37
|
53.04
|
47.89
|
32.4
|
38.77
|
35.08
|
26.51
|
17.63
|
49.95
|
53.88
|
53.88
|
-
|
-
|
EBIT
1 |
49.05
|
46.56
|
51.26
|
50.83
|
45.64
|
30.01
|
-
|
32.49
|
22.84
|
14.47
|
47.1
|
51.02
|
51.02
|
-
|
-
|
Operating Margin
|
26.4%
|
25.13%
|
27.07%
|
27.39%
|
24.02%
|
22.51%
|
-
|
21.66%
|
16.06%
|
12.09%
|
26.81%
|
26.81%
|
26.81%
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
46.12
|
50.02
|
51.35
|
50.84
|
48.6
|
33
|
37.66
|
33.25
|
24.4
|
17.23
|
43.82
|
47.47
|
47.47
|
-
|
-
|
Net margin
|
24.83%
|
27%
|
27.11%
|
27.4%
|
25.58%
|
24.75%
|
25.21%
|
22.17%
|
17.15%
|
14.4%
|
24.94%
|
24.94%
|
24.94%
|
-
|
-
|
EPS
2 |
-
|
0.0529
|
0.0495
|
0.0491
|
0.0469
|
0.0318
|
0.0395
|
0.0349
|
0.0256
|
0.0181
|
0.0464
|
0.0503
|
0.0503
|
-
|
-
|
Dividend per Share
2 |
0.0250
|
-
|
-
|
-
|
0.0125
|
-
|
-
|
-
|
-
|
-
|
0.0121
|
0.0121
|
0.0121
|
0.0141
|
0.0141
|
Announcement Date
|
2/24/22
|
4/27/22
|
7/28/22
|
10/27/22
|
2/23/23
|
4/27/23
|
7/27/23
|
10/26/23
|
2/22/24
|
4/25/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
143
|
217
|
221
|
298
|
327
|
426
|
475
|
557
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
74.4
|
93.5
|
91.3
|
125
|
68.9
|
80.7
|
112
|
163
|
ROE (net income / shareholders' equity)
|
17.8%
|
20.1%
|
26.5%
|
25.3%
|
14%
|
15.9%
|
17.8%
|
18.4%
|
ROA (Net income/ Total Assets)
|
13.4%
|
15.3%
|
19.9%
|
19.3%
|
11.1%
|
13.1%
|
14.8%
|
15.8%
|
Assets
1 |
596.4
|
688.3
|
853.5
|
1,043
|
1,152
|
1,248
|
1,421
|
1,508
|
Book Value Per Share
2 |
0.5100
|
0.6000
|
1.510
|
0.9300
|
1.010
|
1.130
|
1.280
|
1.460
|
Cash Flow per Share
2 |
0.0900
|
0.1000
|
0.2300
|
0.1600
|
0.1500
|
0.1200
|
0.1200
|
0.1800
|
Capex
1 |
11.9
|
4.29
|
18.8
|
43
|
75.1
|
29.3
|
27.4
|
27.9
|
Capex / Sales
|
3.49%
|
0.91%
|
2.76%
|
5.73%
|
13.06%
|
4.34%
|
3.34%
|
2.92%
|
Announcement Date
|
2/27/20
|
2/24/21
|
2/24/22
|
2/23/23
|
2/22/24
|
-
|
-
|
-
|
Last Close Price
7.45
MYR Average target price
7.786
MYR Spread / Average Target +4.51% Consensus |
1st Jan change
|
Capi.
|
---|
| +2.19% | 1.48B | | +67.61% | 2,127B | | +33.22% | 628B | | +11.34% | 603B | | -2.18% | 256B | | +2.76% | 161B | | -39.59% | 130B | | +28.60% | 125B | | +26.87% | 104B | | -2.31% | 99.48B |
Other Semiconductors
|