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 Ps Multiple | 2.4x - 2.6x | 2.5x |
| Selected Fwd Ps Multiple | 2.0x - 2.2x | 2.1x |
| Fair Value | S$0.73 - S$0.81 | S$0.77 |
| Upside | 13.2% - 25.1% | 19.2% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Banyan Tree Holdings Limited | - | SGX:B58 |
| Stamford Land Corporation Ltd | - | SGX:H07 |
| Hotel Grand Central Limited | - | SGX:H18 |
| Magnum Berhad | - | KLSE:MAGNUM |
| Bonvests Holdings Limited | - | SGX:B28 |
| Sim Leisure Group Ltd. | - | Catalist:URR |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| B58 | H07 | H18 | MAGNUM | B28 | URR | |||
| SGX:B58 | SGX:H07 | SGX:H18 | KLSE:MAGNUM | SGX:B28 | Catalist:URR | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 1.9% | -3.4% | -1.9% | -3.8% | -0.3% | 50.3% | ||
| 3Y CAGR | 19.8% | 0.5% | 4.5% | 21.0% | 18.6% | 111.7% | ||
| Latest Twelve Months | 16.1% | -5.3% | -5.8% | 4.4% | 3.4% | 23.9% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -14.0% | 21.9% | 12.9% | 3.8% | -1.9% | 21.8% | ||
| Prior Fiscal Year | 9.7% | 3.4% | 8.0% | 5.8% | 3.3% | 16.2% | ||
| Latest Fiscal Year | 11.1% | 19.8% | -10.0% | 6.9% | 0.8% | 13.6% | ||
| Latest Twelve Months | 11.1% | 19.8% | -10.0% | 7.7% | 0.8% | 13.6% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 13.9x | 3.7x | 10.1x | 7.5x | 16.9x | 7.2x | ||
| Price / LTM Sales | 1.5x | 3.9x | 3.8x | 0.8x | 1.7x | 2.1x | ||
| LTM P/E Ratio | 13.9x | 19.5x | -37.8x | 10.8x | 204.4x | 15.5x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.8x | 1.7x | 3.9x | |||||
| Historical LTM P/S Ratio | 2.1x | 2.6x | 7.4x | |||||
| Selected Price / Sales Multiple | 2.4x | 2.5x | 2.6x | |||||
| (x) LTM Sales | 168 | 168 | 168 | |||||
| (=) Equity Value | 399 | 420 | 441 | |||||
| (/) Shares Outstanding | 165.4 | 165.4 | 165.4 | |||||
| Implied Value Range | 2.41 | 2.54 | 2.67 | |||||
| FX Rate: MYR/SGD | 3.3 | 3.3 | 3.3 | Market Price | ||||
| Implied Value Range (Trading Cur) | 0.73 | 0.77 | 0.81 | 0.65 | ||||
| Upside / (Downside) | 13.1% | 19.1% | 25.1% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | B58 | H07 | H18 | MAGNUM | B28 | URR | |
| Value of Common Equity | 585 | 638 | 525 | 1,911 | 373 | 353 | |
| (/) Shares Outstanding | 866.9 | 1,483.6 | 739.4 | 1,437.2 | 401.5 | 165.4 | |
| Implied Stock Price | 0.68 | 0.43 | 0.71 | 1.33 | 0.93 | 2.13 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 3.31 | |
| Implied Stock Price (Trading Cur) | 0.68 | 0.43 | 0.71 | 1.33 | 0.93 | 0.65 | |
| Trading Currency | SGD | SGD | SGD | MYR | SGD | SGD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 3.31 | |