99 SPEEDMART




99 SPEEDMART Resilient Outlook Amid Uncertain Time


AmInvestment Bank
Company Report

BUY
(Maintained)
CONSUMER
19 Aug 2025

99 SPEEDMART

(99SMART MK EQUITY, 99SMRT.KL)
Resilient outlook amid uncertain time.
Liew Jin Sheng
liew-jin-sheng@ambankgroup.com
+603 2036 1687
Rationale for report: Company Result
Price
RM2.50

Fair Value
RM2.90

52-week High/Low
RM2.63/RM1.85

Key Changes
0
Fair value
EPS
YE to Dec
FY24 FY25F FY26F FY27F
Revenue (RM mil) 9,981.6 11,199.2 12,289.4 13,264.2
Core net profit (RM mil) 533.3 623.5 692.3 750.5
FD Core EPS (sen) 5.8 7.4 8.2 8.9
FD Core EPS growth (%) 27.2 11.0 8.4
Consensus Net Profit (RM mil) 584.9 662.7 772.7
DPS (sen) 1.3 3.7 4.1 4.5
PE (x) 42.8 33.7 30.3 28.0
EV/EBITDA (x) 22.1 17.5 16.4 15.1
Div yield (%) 0.5 1.5 1.6 1.8
ROE (%) 46.2 35.9 33.5 31.0
Net Gearing (%) nm nm nm nm
Stock and Financial Data
Shares Outstanding (million) 8,400.0
Market Cap (RMmil) 21,000.0
Book Value (RM/Share) 0.19
P/BV (X) 13.3
ROE (%) 46.2
Net Gearing (%)
Major Shareholders
  • Lee LYG Holdings (51.5%)
  • Lee Thiam Wah (28.2%)
  • EPF (5.4%)
Free Float 11.5
Avg Daily Value (RMmil) 12.9
Price performance
3mth 6mth 12mth
Absolute (%) 14.7 19.0
Relative (%) 13.7 19.0
[Chart Placeholder: Price Performance of 99SMART MK vs FBMKLCI Index – Data represented by table above]
Source: Bloomberg
Investment Highlights
  • We maintain our BUY recommendation on 99 Speedmart with a higher TP of RM2.90, based on target PE of 35x FY26F. We continue to favour 99 Speedmart for their dominant market share in the mini-market segment and strong bargaining power. We raise our target PE multiple to 35x-2SD above its historical average since listing—to reflect the scarcity premium of a consumer staple like 99, which has a resilient prospect amid an uncertain macro environment. We have raised our earnings forecast for FY25F/26F/FY27F by 4.2%/6.0%/6.2% respectively as we expect stronger quarters ahead. 1HFY25 results were within expectations with a solid 3.7% SSSG, while the outlook remains bright with extended operating hours and PMX’s recently announced relief measures.
  • Maintain BUY for resilient earnings and prime policy beneficiary. We maintain our BUY call with a higher TP of RM2.90, based on a target PE of 35x FY26F. We raise our target PE multiple to 35x—2SD above its historical average since listing—to reflect the scarcity premium of a consumer staple, which has a resilient prospect amid an uncertain macro environment. We have raised our earnings forecast for FY25F/26F/FY27F by 4.2%/6.0%/6.2% respectively (Exhibit 2) as we expect stronger quarters ahead.
  • Slightly ahead. 1HFY25 core net profit (CNP) rose 12.5% YoY to RM300.9mil, accounting for 50% and 51% of our and consensus full-year estimates, respectively. We deem the results slightly above expectations as we expect stronger quarters ahead, to be driven by government relief measures and store expansion. Revenue grew 9.8% YoY, broadly in line with outlet growth. Gross profit margin improved slightly to 12.0% (+0.3ppt YoY), helping to cushion the impact of higher staff costs following the minimum wage adjustment. 2QFY25 CNP rose a robust 19.2% YoY, underpinned by stronger consumer purchasing power following the minimum wage hike and government social assistance initiatives.
  • Robust SSSG; longer operating hours to lift sales. In 1HFY25, SSSG remained strong at +3.7%, underpinned by a 10.5% YoY increase in transaction volume. The average basket size was stable at RM21.40. A positive development – effective 1 July 2025, the group extended operating hours nationwide, with outlets now opening an additional hour earlier from 9:00 AM, which is expected to further support SSSG.
  • Prime beneficiary of PMX relief measures. 99 Speedmart is poised to be the prime beneficiary of the cost-of-living relief measures announced by PMX on 23 July 2025, which will provide at least RM2.8bil in direct disposable income support. This should underpin short-term consumption, particularly among lower- and middle-income groups, reinforcing 99 Speedmart’s advantage as a value-focused retailer.
EXHIBIT 1: 2QFY25 EARNINGS SUMMARY
FYE Dec (RM mil) 2QFY24 1QFY25 2QFY25 QoQ (%) YoY (%) 1HFY24 1HFY25 YoY (%)
Revenue 2,419.9 2,611.6 2,707.8 3.7 11.9 4,845.8 5,319.4 9.8
Gross profit 287.5 314.5 325.0 3.4 13.0 570.0 639.5 12.2
EBITDA 240.6 260.4 275.3 5.7 14.4 487.7 535.7 9.8
D&A 60.2 65.0 68.0 4.6 12.8 118.3 132.9 12.3
EBIT 180.3 195.5 207.3 6.1 15.0 369.4 402.8 9.0
Finance cost (11.1) (11.5) (12.0) 4.4 7.8 (22.0) (23.5) 6.7
Pretax profit 169.5 190.2 203.0 6.7 19.8 347.9 393.2 13.0
Taxation (43.9) (47.1) (49.8) 5.8 13.3 (89.2) (96.8) 8.5
PATAMI 125.5 143.2 153.2 7.0 22.0 258.7 296.4 14.6
Core PATAMI 130.3 145.5 155.4 6.8 19.2 267.3 300.9 12.5
Core EPS (sen) 1.6 1.7 1.8 6.8 19.2 3.2 3.6 12.5
Core DPS (sen) 0.0 2.3 0.0 Nm nm 2.3 nm
Margins (%)
GP margin (%) 11.9 12.0 12.0 0.0ppt 0.1ppt 11.8 12.0 0.3ppt
EBITDA margin (%) 9.9 10.0 10.2 0.4ppt 0.4ppt 10.1 10.1 0.0ppt
Pretax margin (%) 7.0 7.3 7.5 0.2ppt 0.5ppt 7.2 7.4 0.2ppt
Effective tax rate (%) -25.9 -24.7 -24.5 0.2ppt 1.4ppt -25.6 -24.6 1.0ppt
Core net profit margin (%) 5.4 5.6 5.7 0.2ppt 0.4ppt 5.5 5.7 0.1ppt
Operating metrics
Net additions to outlets 59 55 61 +6 +2 123.0 116.0 -23
Total no of outlets 2,646 2,833 2,894 +61 +248 2,646.0 2,894.0 +248
Total sales transactions 114 120 129 7.8 13.3 224.6 248.4 10.6
Basket sales 21.3 21.8 21.0 (3.7) (1.4) 21.6 21.4 (0.9)
Bulk sales 2.6 13.4 11.8 (11.9) >100 6.4 25.2 >100
Source: Company
Company profile

99 Speedmart is the largest mini market chain in Malaysia with 2,778 stores with 3,300 SKUs as of end 2024. 99 Speedmart also has 19 distribution centres and more than 600 delivery trucks to support the outlets nationwide. Based on 2023 revenue data, 99 Speedmart has a dominant market share of 40.1% in mini market industry and 11.6% within grocery-based retail industry. Their sales mix focuses on daily essentials with 72.8% in F&B, 12.7% in personal baby products and 7.7% in household products.

Investment thesis and catalysts

We have a BUY recommendation on 99 Speedmart with target price of RM2.90. We like 99 Speedmart for the business moat that the company has established due to its dominant market share in the mini-market segment and strong bargaining power, aggressive store expansion plan and inclusion into FBMKLCI.

Valuation methodology

The stock is valued based on a target 35x FY26F PE. The target PE is based on two standard deviations above its historical average since listing—to reflect the scarcity premium of a consumer staple, which has a resilient prospect amid an uncertain macro environment.

Risk factors

Downside risks include delays to expansion plan and new entrances such as Giant which has introduced smaller store format, Giant Mini and Super 7.

EXHIBIT 2: CHANGE IN EARNINGS
RMmil FY25F FY26F FY27F
Old New % Old New % Old New %
Revenue 10,852.9 11,199.2 3.2% 11,787.8 12,289.4 4.3% 12,722.8 13,264.2 4.3%
Earnings 598.4 623.5 4.2% 652.9 692.3 6.0% 706.9 750.5 6.2%
Number of transactions 497.8 513.7 3.2% 540.7 563.7 4.3% 583.6 608.4 4.3%
Av. other operating income per store (RM mil) 0.310 0.325 4.8% 0.310 0.330 6.5% 0.310 0.330 6.5%
EXHIBIT 3: VALUATIONS
Target PE (x) 35 (from 33)
FY26 EPS (sen) 8.2 (from 7.8)
ESG premium 0%
12-month target price (RM) 2.90 (from 2.60)
Source: AmInvestment Bank Bhd
EXHIBIT 4: PE BAND CHART
[Chart Placeholder: PE Band Chart – Data points for Sep-24 to Aug-25, 20-40 (x) range]
Source: Bloomberg
EXHIBIT 5: ESG RATING
Parameters Weightage Rating Rationale
Environmental assessment
1 Energy efficiency 30% RE mix for all the distribution facilities 40% solar panels generated 2,566 MWh solar powered electricity in FY24
2 GHG Emissions Co2e reduction 30% Avoided 1,986 tCo2e of Scope 2 emissions through solar power generation
3 Minimise waste generation Waste generation reduction 30% 65.4% of waste were diverted from disposal
Weighted score for evironmental assessment 100%
Social assessment
1 Health, safety & well-being Recorded injuries 25% Reported 6 work-related injuries
2 Women in workforce % of total workforce 25% 47.94%
3 Investment in employee training Hours 25% Delivered 115 classes and 15k training hours
4 CSR programmes No. of events involved 25% Established the 99 Speedmart Bomba Sukarela Team and conducted 9 CSR projects
Weighted score for social assessment 100%
Governance assessment
1 Board age diversity % under 60 years old 15% 56% representation
2 Board women representation % of total board directors 15% 44% representation
3 Directors with tenure below 6 years % below 6 years category 15% 100%
4 Independent board directors % of total board directors 15% 56% – independent non-exec
5 Remuneration to directors % of PBT 20% RM3.57mil-0.55% of 2024 PBT
6 Corruption investigations % of employees received training 20% 100%
Weighted score for governance assessment 100%
Environmental score 40%
Social score 30%
Governance score 30%
Overall ESG Score 100%
Source: AmInvestment Bank Bhd
EXHIBIT 6: FINANCIAL DATA
Income Statement (RMmil, YE 31 Dec) FY23 FY24 FY25F FY26F FY27F
Revenue 9,214.1 9,981.6 11,199.2 12,289.4 13,264.2
EBITDA 783.2 919.2 1,133.3 1,206.9 1,270.2
Depreciation/Amortisation (222.2) (246.0) (279.8) (265.1) (253.7)
Operating income (EBIT) 561.0 673.2 853.6 941.8 1,016.5
Other income & associates 19.9 30.4 30.0 30.0 30.0
Net interest (42.6) (45.0) (45.5) (41.3) (37.8)
Exceptional items
Pretax profit 538.2 658.6 838.0 930.6 1,008.7
Taxation (138.0) (168.3) (214.5) (238.2) (258.2)
Minorities/pref dividends
Net profit 400.2 490.3 623.5 692.3 750.5
Core net profit 414.9 533.3 623.5 692.3 750.5
Balance Sheet (RMmil, YE 31 Dec) FY23 FY24 FY25F FY26F FY27F
Fixed assets 1,253.7 1,441.9 1,377.2 1,327.1 1,288.4
Intangible assets
Other long-term assets 16.3 12.7 12.7 12.7 12.7
Total non-current assets 1,269.9 1,454.7 1,389.9 1,339.8 1,301.2
Cash & equivalent 137.6 698.1 1,142.3 1,253.6 1,770.7
Stock 1,174.4 1,339.0 1,385.6 1,604.3 1,622.7
Trade debtors 84.5 69.4 124.6 77.7 132.1
Other current assets
Total current assets 1,396.4 2,106.5 2,652.5 2,935.6 3,525.5
Trade creditors 1,201.2 1,007.3 1,259.9 1,214.2 1,444.8
Short-term borrowings 4.7 3.4 3.4 3.4 3.4
Other current liabilities 185.0 200.9 188.6 175.1 164.2
Total current liabilities 1,390.9 1,211.7 1,451.9 1,392.7 1,612.4
Long-term borrowings 47.3
Other long-term liabilities 686.5 770.5 699.8 645.9 602.1
Total long-term liabilities 733.8 770.5 699.8 645.9 602.1
Shareholders’ funds 541.6 1,579.0 1,890.7 2,236.9 2,612.1
Minority interests
BV/share (RM) 0.19 0.23 0.27 0.31
Cash Flow (RMmil, YE 31 Dec) FY23 FY24 FY25F FY26F FY27F
Pretax profit 538.2 658.6 838.0 930.6 1,008.7
Depreciation/Amortisation 222.2 246.0 279.8 265.1 253.7
Net change in working capital 108.8 (257.4) 150.8 (217.5) 157.9
Others (127.4) (158.7) (214.5) (238.2) (258.2)
Cash flow from operations 741.8 488.5 1,054.0 739.9 1,162.0
Capital expenditure (160.6) (172.9) (131.2) (131.2) (131.2)
Net investments & sale of fixed assets 0.3 1.3
Others 1.2 (194.0)
Cash flow from investing (159.1) (365.6) (131.2) (131.2) (131.2)
Debt raised/(repaid) (4.6) (48.5)
Equity raised/(repaid) 660.0
Dividends paid (390.5) (200.0) (311.7) (346.2) (375.3)
Others (135.1) (173.8) (166.9) (151.2) (138.5)
Cash flow from financing (530.2) 237.6 (478.6) (497.4) (513.7)
Net cash flow 52.5 360.6 444.2 111.3 517.1
Net cash/(debt) b/f 85.1 137.6 698.1 1,142.3 1,253.6
Net cash/(debt) c/f 137.6 498.1 1,142.3 1,253.6 1,770.7
Key Ratios (YE 31 Dec) FY23 FY24 FY25F FY26F FY27F
Revenue growth (%) 14.1 8.3 12.2 9.7 7.9
EBITDA growth (%) 9.9 17.4 23.3 6.5 5.2
Pretax margin (%) 5.8 6.6 7.5 7.6 7.6
Net profit margin (%) 4.3 4.9 5.6 5.6 5.7
Interest cover (x) 13.2 14.9 18.7 22.8 26.9
Effective tax rate (%) 25.6 25.6 25.6 25.6 25.6
Dividend payout (%) 21.4 50.0 50.0 50.0
Debtors turnover (days) 40 39 39 39 39
Stock turnover (days) 51 52 50 50 50
Creditors turnover (days) 1 1 1 1 1
Source: Company, AmInvestment Bank Bhd estimates
DISCLOSURE AND DISCLAIMER

This report is prepared for information purposes only and it is issued by AmInvestment Bank Berhad (“AmInvestment”) without regard to your individual financial circumstances and objectives. Nothing in this report shall constitute an offer to sell, warranty, representation, recommendation, legal, accounting or tax advice, solicitation or expression of views to influence any one to buy or sell any real estate, securities, stocks, foreign exchange, futures or investment products. AmInvestment recommends that you evaluate a particular investment or strategy based on your individual circumstances and objectives and/or seek financial, legal or other advice on the appropriateness of the particular investment or strategy.

The information in this report was obtained or derived from sources that AmInvestment believes are reliable and correct at the time of issue. While all reasonable care has been taken to ensure that the stated facts are accurate and views are fair and reasonable, AmInvestment has not independently verified the information and does not warrant or represent that they are accurate, adequate, complete or up-to-date and they should not be relied upon as such. All information included in this report constituteAmInvestment’s views as of this date and are subject to change without notice. Notwithstanding that, AmInvestment has no obligation to update its opinion or information in this report. Facts and views presented in this report may not reflect the views of or information known to other business units of AmInvestment’s affiliates and/or related corporations (collectively, “AmBank Group”).

This report is prepared for the clients of AmBank Group and it cannot be altered, copied, reproduced, distributed or republished for any purpose without AmInvestment’s prior written consent. AmInvestment, AmBank Group and its respective directors, officers, employees and agents (“Relevant Person”) accept no liability whatsoever for any direct, indirect or consequential losses, loss of profits and/or damages arising from the use or reliance of this report and/or further communications given in relation to this report. Any such responsibility is hereby expressly disclaimed.

AmInvestment is not acting as your advisor and does not owe you any fiduciary duties in connection with this report. The Relevant Person may provide services to any company and affiliates of such companies in or related to the securities or products and/or may trade or otherwise effect transactions for their own account or the accounts of their customers which may give rise to real or potential conflicts of interest.

This report is not directed to or intended for distribution or publication outside Malaysia. If you are outside Malaysia, you should have regard to the laws of the jurisdiction in which you are located.

If any provision of this disclosure and disclaimer is held to be invalid in whole or in part, such provision will be deemed not to form part of this disclosure and disclaimer. The validity and enforceability of the remainder of this disclosure and disclaimer will not be affected.


Leave a Reply

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