Zetrix Al Berhad: Still Involved in the Foreign Worker Permit Services






Zetrix Al Berhad: Still Involved in the Foreign Worker Permit Services


QUICK THOUGHTS…

Quick Thoughts | Wednesday, 30 July 2025

Zetrix Al Berhad: Still Involved in the Foreign Worker Permit Services

(0138 | ZETRIX MK) Main | Technology

Recommendation
Maintain BUY
Target Price
RM1.25

DEVELOPMENT & VIEW

  • In a different arrangement. We are maintaining our BUY recommendation on Zetrix Al (Zetrix) with an unchanged target price of RM1.25 after the clarification made by the group regarding the recent news on contract termination for foreign worker renewal permits. While the existing service contract has ended, Zetrix will still be involved in the provision of foreign worker permit services via National Integrated Immigration System (NIISe) in view of the partnership with HeiTech Padu. As such, we view that there is no threat to the group’s earnings at this juncture. We believe that the recent share price weakness would represent a good opportunity for investors to accumulate on the stock.
  • Existing contract come to an end… According to the newswire, Zetrix no longer involved in renewal of foreign worker permits in conjunction with the end of the contract with the Government. The group clarified through Bursa announcement that the term of the Foreign Worker Permit Renewal Services of which the extension was announced by the Company in July 2023 has ended.
  • To be replaced by NIISe…However, the group added that from 29th July 2025 onwards, the Foreign Worker Permit Services re now a module under the scope of the NIISe”) project which aims to integrate the border control system under various agencies of the Ministry of Home Affairs. At this juncture, we understand that the services are being progressively migrated to the new system. Note that the immigration department is set to begin using the NIISe in October 2025, a move aimed at enhancing border security through artificial intelligence (AI) technology.
  • To recall, the NIISe project worth RM892.2m was awarded to HeiTech Padu Bhd (NR) in October 2024 by the Immigration Department of Malaysia. The contract requires Heitech to study, propose, design, develop, supply, deliver, install, test, integrate, migrate and synchronise data, as well as to provide training for the use of the NIISe system. It is for a period of 60 months commencing from Oct 18, 2024, to Oct 17, 2029. Notably, both Zetrix and HeiTech Padu have commenced a partnership for current and future e-government projects in Malaysia in which either one party is involved.

INVESTMENT STATISTICS

Financial year ending 31st March 2023A 2024A 2025E 2026F 2027F
Revenue 774.3 1,016.9 1,143.8 1,292.6 1,465.2
EBITDA 588.2 821.8 899.1 1,020.0 1,161.4
EBIT 526.8 767.0 835.4 945.8 1,069.4
PBT 488.3 702.2 818.2 930.1 1,054.5
Normalised PATANCI 487.7 697.5 793.5 902.0 1,012.3
Normalised EPS (sen) 485.5 707.1 793.5 902.0 1,012.3
Normalised EPS Growth (%) 6.7 9.5 10.7 12.1 13.6
PER (x) 69.8 41.1 12.9 13.7 12.2
Dividend Per Share (sen) 13.4 9.5 8.4 7.4 6.6
Dividend yield (%) 1.9 2.7 3.2 3.6 4.1

Source: Company, MBSBR

SHARE PRICE CHART

Last Price: 0.85

High on 02/12/25: 1.04

Average: 0.921

Low on 04/07/25: 0.71

Analyst

Foo Chuan Loong, Martin

martin.foo@midf.com.my

MBSB Research (formerly known as MIDF Research) is part of MBSB Investment Bank Berhad (formerly known as MIDF Amanah Investment Bank Berhad) 197501002077 (24878-X).

(Bank Pelaburan) (A Participating Organisation of Bursa Malaysia Securities Berhad)

DISCLOSURES AND DISCLAIMER

This report has been prepared by MBSB INVESTMENT BANK BERHAD (formerly known as MIDF Amanah Investment Bank Berhad) 197501002077 (24878-X).

It is for distribution only under such circumstances as may be permitted by applicable law. Readers should be fully aware that this report is for information purposes only. The opinions contained in this report are based on information obtained or derived from sources that we believe are reliable. MBSB INVESTMENT BANK BERHAD (formerly known as MIDF Amanah Investment Bank Berhad) makes no representation or warranty, expressed or implied, as to the accuracy, completeness or reliability of the information contained therein and it should not be relied upon as such. This report is not, and should not be construed as, an offer to buy or sell any securities or other financial instruments. The analysis contained herein is based on numerous assumptions. Different assumptions could result in materially different results. All opinions and estimates are subject to change without notice. The research analysts will initiate, update and cease coverage solely at the discretion of MBSB INVESTMENT BANK BERHAD (formerly known as MIDF Amanah Investment Bank Berhad). The directors, employees and representatives of MBSB INVESTMENT BANK BERHAD (formerly known as MIDF Amanah Investment Bank Berhad) may have interest in any of the securities mentioned and may benefit from the information herein. Members of the MBSB Group and their affiliates may provide services to any company and affiliates of such companies whose securities are mentioned herein This document may not be reproduced, distributed or published in any form or for any purpose.

MBSB INVESTMENT BANK (formerly known as MIDF Amanah Investment Bank): GUIDE TO RECOMMENDATIONS

STOCK RECOMMENDATIONS

BUY
Total return is expected to be >10% over the next 12 months.
TRADING BUY
The stock price is expected to rise by >10% within 3 months after a Trading Buy rating has been assigned due to positive news flow.
NEUTRAL
Total return is expected to be between -10% and +10% over the next 12 months.
SELL
Total return is expected to be <-10% over the next 12 months.
TRADING SELL
The stock price is expected to fall by >10% within 3 months after a Trading Sell rating has been assigned due to negative news flow.

SECTOR RECOMMENDATIONS

POSITIVE
The sector is expected to outperform the overall market over the next 12 months.
NEUTRAL
The sector is to perform in line with the overall market over the next 12 months.
NEGATIVE
The sector is expected to underperform the overall market over the next 12 months.

ESG RECOMMENDATIONS* – source Bursa Malaysia and FTSE Russell

☆☆☆☆ Top 25% by ESG Ratings amongst PLCs in FBM EMAS that have been assessed by FTSE Russell
☆☆☆ Top 26-50% by ESG Ratings amongst PLCs in FBM EMAS that have been assessed by FTSE Russell
☆☆ Top 51%-75% by ESG Ratings amongst PLCs in FBM EMAS that have been assessed by FTSE Russell
Bottom 25% by ESG Ratings amongst PLCs in FBM EMAS that have been assessed by FTSE Russell

* ESG Ratings of PLCs in FBM EMAS that have been assessed by FTSE Russell in accordance with FTSE Russell ESG Ratings Methodology


Leave a Reply

Your email address will not be published. Required fields are marked *