|
|
|
Fiscal Period: March
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
| Capitalization1 |
8 258 | 11 162 | 12 006 | 14 359 | - | - |
| Entreprise Value (EV)1 |
8 949 | 12 091 | 13 005 | 15 398 | 15 388 | 15 214 |
| P/E ratio |
40,0x | 51,5x | 50,2x | 51,2x | 45,7x | 41,6x |
| Yield |
0,88% | 0,65% | 0,61% | 0,69% | 0,76% | 0,79% |
| Capitalization / Revenue |
2,53x | 3,09x | 2,89x | 3,18x | 2,94x | 2,73x |
| EV / Revenue |
2,74x | 3,35x | 3,13x | 3,41x | 3,15x | 2,89x |
| EV / EBITDA |
22,1x | 26,4x | 24,6x | 26,9x | 24,6x | 22,8x |
| Price to Book |
4,59x | 5,73x | 5,94x | 6,43x | 5,92x | 5,40x |
| Nbr of stocks (in thousands) |
2 433 657 | 2 433 657 | 2 433 657 | 2 433 657 | - | - |
| Reference price (MYR) |
3,39 | 4,59 | 4,93 | 5,90 | 5,90 | 5,90 |
| Last update |
05/24/2018 | 05/30/2019 | 06/29/2020 | 12/04/2020 | 12/04/2020 | 12/04/2020 |
|
1 MYR in Million Estimates
|
|
| Income Statement Evolution | |
|
|
|
| Annual Income Statement Data |
|
|
Fiscal Period: March
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
| Net sales1 |
3 264 | 3 613 | 4 153 | 4 514 | 4 884 | 5 259 |
| EBITDA1 |
405 | 458 | 528 | 573 | 624 | 666 |
| Operating profit (EBIT)1 |
280 | 313 | 353 | 397 | 435 | 468 |
| Operating Margin |
8,58% | 8,65% | 8,50% | 8,80% | 8,90% | 8,90% |
| Pre-Tax Profit (EBT)1 |
255 | 272 | 307 | 352 | 389 | 425 |
| Net income1 |
206 | 217 | 239 | 269 | 300 | 325 |
| Net margin |
6,32% | 6,00% | 5,76% | 5,96% | 6,14% | 6,17% |
| EPS2 |
0,08 | 0,09 | 0,10 | 0,12 | 0,13 | 0,14 |
| Dividend per Share2 |
0,03 | 0,03 | 0,03 | 0,04 | 0,04 | 0,05 |
| Last update |
05/24/2018 | 05/30/2019 | 06/29/2020 | 12/04/2020 | 12/04/2020 | 12/04/2020 |
|
1 MYR in Million 2 MYR Estimates
|
|
|
|
|
Fiscal Period: March
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
| Net Debt1 |
691 | 928 | 999 | 1 039 | 1 029 | 855 |
| Net Cash position1 |
- | - | - | - | - | - |
| Leverage (Debt / EBITDA) |
1,71x | 2,03x | 1,89x | 1,81x | 1,65x | 1,28x |
| Free Cash Flow1 |
-25,1 | -83,2 | 81,8 | 50,2 | 125 | 100 |
| ROE (Net Profit / Equities) |
11,6% | 11,6% | 12,1% | 12,6% | 12,8% | 12,7% |
| Shareholders' equity1 |
1 776 | 1 869 | 1 977 | 2 134 | 2 345 | 2 556 |
| ROA (Net Profit / Asset) |
6,34% | 6,20% | 6,17% | 6,49% | 6,69% | 6,76% |
| Assets1 |
3 253 | 3 494 | 3 876 | 4 148 | 4 479 | 4 800 |
| Book Value Per Share2 |
0,74 | 0,80 | 0,83 | 0,92 | 1,00 | 1,09 |
| Cash Flow per Share2 |
0,10 | 0,08 | 0,18 | 0,20 | 0,23 | - |
| Capex1 |
271 | 273 | 357 | 322 | 322 | 301 |
| Capex / Sales |
8,32% | 7,56% | 8,59% | 7,13% | 6,59% | 5,72% |
| Last update |
05/24/2018 | 05/30/2019 | 06/29/2020 | 12/04/2020 | 12/04/2020 | 12/04/2020 |
|
1 MYR in Million 2 MYR Estimates
|
|
|
|
|
|
Financial data source
© 2021 S&P Global Market Intelligence
|
|
Capitalization (MYR) 14 358 578 589 Capitalization (USD) 3 555 423 694 Net sales (MYR) 4 152 830 000 Net sales (USD) 1 029 200 012 Sales / Employee (MYR) 593 261 Sales / Employee (USD) 147 029 Free-Float capitalization (MYR) 5 081 603 160 Free-Float capitalization (USD) 1 258 289 751 Avg. Exchange 20 sessions (MYR) 8 236 831 Avg. Exchange 20 sessions (USD) 2 041 342 Average Daily Capital Traded 0,06%
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Evolution Valeur d'Entreprise / EBITDA
|
Canada
Deutschland
España
France
Italia
Schweiz (DE)
United Kingdom
Report
