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 |
|---|---|---|
| Adjusted Dividend | RM0.020 - RM0.020 | RM0.020 |
| Adjusted Dividend Yield | 7.0% - 7.0% | 7.0% |
| Perpetuity Growth Rate | 0.0% - 0.3% | 0.0% |
| Discount Rate | 8.9% - 6.9% | 7.9% |
| Fair Value | RM0.23 - RM0.30 | RM0.25 |
| Upside | -20.9% - 6.2% | -10.9% |
| Calculate Adjusted Dividend | ||||||||
| (MYR in millions) | Latest | Notes | ||||||
| Net Income To Common | (18) | |||||||
| (-) Cash Dividends Paid | (4) | |||||||
| (=) Cash Retained | 0 | 0.0% | ||||||
| Low | Mid | High | ||||||
| Required Retention Ratio | 20.0% | 12.5% | 7.5% | % of net income needed for future growth | ||||
| Adj Net Income | 0 | 0 | 0 | |||||
| (=) Cash Required | 0 | 0 | 0 | |||||
| Cash Retained | 0 | 0 | 0 | |||||
| (-) Cash Required | 0 | 0 | 0 | |||||
| (=) Excess Retained | 0 | 0 | 0 | |||||
| (/) FX Rate Adjustment | 1.00 | 1.00 | 1.00 | |||||
| (=) Excess Retained (MYR) | 0 | 0 | 0 | |||||
| (/) Shares Outstanding | 218.4 | 218.4 | 218.4 | |||||
| (=) Excess Retained per Share | 0.00 | 0.00 | 0.00 | |||||
| Low | Mid | High | ||||||
| LTM Dividend per Share | 0.02 | 0.02 | 0.02 | |||||
| (+) Excess Retained per Share | 0.00 | 0.00 | 0.00 | |||||
| Adjusted Dividend | 0.02 | 0.02 | 0.02 | |||||
| Sensitivity Analysis | ||||||||
| Adjusted Dividend | 0.02 | |||||||
| Cost of Equity | ||||||||
| Growth Rate | 6.9% | 7.4% | 7.9% | 8.4% | 8.9% | |||
| 0.0% | 0.29 | 0.27 | 0.25 | 0.24 | 0.23 | |||
| 0.0% | 0.29 | 0.27 | 0.25 | 0.24 | 0.23 | |||
| 0.0% | 0.29 | 0.27 | 0.25 | 0.24 | 0.23 | |||
| 1.0% | 0.34 | 0.32 | 0.29 | 0.27 | 0.26 | |||
| 2.0% | 0.42 | 0.38 | 0.35 | 0.32 | 0.30 | |||