Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM P/E Multiple | -1.9x - -2.1x | -2.0x |
| Selected Fwd P/E Multiple | 0.5x - 0.5x | 0.5x |
| Fair Value | A$0.035 - A$0.039 | A$0.037 |
| Upside | 34.2% - 48.3% | 41.2% |
| Benchmarks | - | Full Ticker |
| Mega First Corporation Berhad | - | KLSE:MFCB |
| Malakoff Corporation Berhad | - | KLSE:MALAKOF |
| Delorean Corporation Limited | - | ASX:DEL |
| S.G. Power Limited | - | KASE:SGPL |
| Kong Sun Holdings Limited | 29,500.0% | SEHK:295 |
| Timah Resources Limited | - | ASX:TML |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| MFCB | MALAKOF | DEL | SGPL | 295 | TML | |||
| KLSE:MFCB | KLSE:MALAKOF | ASX:DEL | KASE:SGPL | SEHK:295 | ASX:TML | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 24.3% | -4.9% | 40.9% | 9.7% | NM- | NM- | ||
| 3Y CAGR | -0.2% | 0.6% | NM- | NM- | NM- | NM- | ||
| Latest Twelve Months | 4.4% | 124.8% | 162.5% | -600.2% | 6.8% | -912.2% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 41.3% | 1.8% | -18.3% | -65.5% | -72.1% | -7.3% | ||
| Prior Fiscal Year | 29.1% | -9.8% | -52.0% | -86.7% | -69.9% | 5.1% | ||
| Latest Fiscal Year | 26.4% | 2.4% | 17.1% | 9.6% | -78.7% | -40.5% | ||
| Latest Twelve Months | 24.1% | 2.1% | 15.6% | -48.5% | -78.7% | -40.5% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 5.6x | 5.0x | 8.0x | -31.9x | 15.1x | 5.5x | ||
| Price / LTM Sales | 1.9x | 0.5x | 1.2x | 13.3x | 0.6x | 0.7x | ||
| LTM P/E Ratio | 8.1x | 24.1x | 7.5x | -27.3x | -0.7x | -1.8x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -27.3x | 7.5x | 24.1x | |||||
| Historical LTM P/E Ratio | -13.8x | -7.0x | 91.6x | |||||
| Selected P/E Multiple | -1.9x | -2.0x | -2.1x | |||||
| (x) LTM Net Income | (4) | (4) | (4) | |||||
| (=) Equity Value | 7 | 7 | 7 | |||||
| (/) Shares Outstanding | 88.8 | 88.8 | 88.8 | |||||
| Implied Value Range | 0.08 | 0.08 | 0.08 | |||||
| FX Rate: MYR/AUD | 2.7 | 2.7 | 2.7 | Market Price | ||||
| Implied Value Range (Trading Cur) | 0.03 | 0.03 | 0.03 | 0.03 | ||||
| Upside / (Downside) | 5.6% | 11.2% | 16.7% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | MFCB | MALAKOF | DEL | SGPL | 295 | TML | |
| Value of Common Equity | 3,449 | 4,447 | 40 | 142 | 219 | 6 | |
| (/) Shares Outstanding | 942.3 | 4,887.0 | 220.3 | 17.8 | 14,964.4 | 88.8 | |
| Implied Stock Price | 3.66 | 0.91 | 0.18 | 7.94 | 0.01 | 0.07 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 0.91 | 2.74 | |
| Implied Stock Price (Trading Cur) | 3.66 | 0.91 | 0.18 | 7.94 | 0.02 | 0.03 | |
| Trading Currency | MYR | MYR | AUD | PKR | HKD | AUD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 0.91 | 2.74 | |