YOLFTbeta
Cropmate Berhad

Cropmate Berhad

0331 · KLSE · Basic Materials / Agricultural Inputs

0.18MYR+0.00 (0.00%)

Price History

Full chart

Market Stats

Previous Close0.18
Open0.185
Day Range0.18 – 0.185
52-Week Range0.1547 – 0.25
Volume52.20K
Market Cap143.91M
P/E (TTM)9.75
Forward P/E10.30
EPS0.02
Dividend Yield3.16%
50-Day Avg0.2055
200-Day Avg0.1887

About

Cropmate Berhad, through its subsidiary, Cropmate Fertilizer Sdn. Bhd., engages in the formulation and blending of conventional and specialty fertilizers in Malaysia. The company offers compact compound; granular blend fertilizers; and specialty fertilizers, such as semi-organic, organic, and liquid fertilizers. It is also involved in warehousing and trading of straight fertilizers, including nitrogen, phosphorus, and potassium fertilizers, and related products. The company was founded in 2018 and is headquartered in Port Klang, Malaysia.

Company Details

  • SectorBasic Materials
  • IndustryAgricultural Inputs
  • CEOMr. Chin Yok Lee
  • Employees89
  • HeadquartersLot 8949, Jalan Telok Gong KS/10, Port Klang, Malaysia, 42000, Malaysia
  • Websitehttps://www.cropmate.com.my

Leadership

  • Mr. Chin Yok LeeMD & Director · b. 1961
  • Mr. Cheng Fei LeeNon-Independent Executive Director · b. 1989
  • Mr. Cheng Seng LeeNon-Independent Executive Director · b. 1985
  • Mr. Ian Siah Jun RenFinancial Controller · b. 1991
  • Mr. Fo Seong LeongSales & Technical Director · b. 1966
  • Mr. Kee Choy LimRegional Head of Sales · b. 1970
  • Ms. Siew Loon FooCompany Secretary · b. 1965
  • Mr. Kooi Thong TeowFactory Manager · b. 1976

Financials

Income Statement

Currency: MYR2022-12-312023-12-312024-12-312025-12-31
Total Revenue188.30M151.55M160.67M196.54M
Growth (%)--19.52%+6.02%+22.33%
Cost of Revenue154.55M123.94M131.13M162.75M
Gross Profit33.74M27.61M29.53M33.79M
Gross Margin17.92%18.22%18.38%17.19%
Operating Expense13.53M13.03M12.78M14.57M
Operating Income20.21M14.58M16.75M19.22M
Operating Margin10.74%9.62%10.43%9.78%
EBITDA23.03M16.88M18.91M22.42M
EBITDA Margin12.23%11.14%11.77%11.41%
Net Income14.62M10.05M11.87M14.65M
Net Income Margin7.76%6.63%7.39%7.45%
Interest Expense1.18M1.07M991.00K957.00K
Interest Expense % of Total Revenue0.63%0.71%0.62%0.49%

Balance Sheet

Currency: MYR2022-12-312023-12-312024-12-312025-12-31
Total Assets87.69M80.95M124.06M133.15M
Total Liabilities56.67M43.88M38.98M37.10M
Total Equity31.02M37.07M85.08M96.04M
Cash9.34M7.99M16.13M20.38M
Net Debt27.76M23.37M4.05M-

Cash Flow

Currency: MYR2022-12-312023-12-312024-12-312025-12-31
Operating Cash Flow3.48M12.39M14.18M3.40M
Capital Expenditure6.13M2.61M807.00K24.65M
Free Cash Flow-2.65M9.78M13.38M-21.25M
Dividends Paid-4.00M4.00M3.69M
FCF to OCF-76.25%78.94%94.31%-625.55%
Dividend Paid to FCF-40.89%29.90%-17.36%

Earnings

Report DateDec 31, 2024Mar 31, 2025Jun 30, 2025Sep 30, 2025Dec 31, 2025Mar 31, 2026Jun 30, 2026
EPS Estimate-------
EPS Actual0.000.010.000.010.000.010.01
Surprise-------
Timing-------

Key Statistics & Ratios

Market Cap143.91M
Enterprise Value148.05M
Trailing P/E9.75
Forward P/E10.30
Price / Sales0.63
Price / Book1.41
EPS0.02
Book Value0.142
Revenue (TTM)228.93M
Gross Profit (TTM)38.28M
EBITDA23.02M
Profit Margin7.16%
Operating Margin9.70%
Return on Equity16.18%
Return on Assets9.36%
Shares Outstanding738.00M
Shares Float189.03M
Dividend Yield3.16%
Dividend Rate0.01
Payout Ratio27.03%

Dividends

20261×
0.01Jul 9, 2026
20251×
0.01Jun 10, 2025