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 | 27.2x - 30.1x | 28.7x |
| Selected Fwd P/E Multiple | 11.6x - 12.8x | 12.2x |
| Fair Value | RM0.31 - RM0.34 | RM0.32 |
| Upside | -28.3% - -20.8% | -24.5% |
| Benchmarks | - | Full Ticker |
| Solarvest Holdings Berhad | - | KLSE:SLVEST |
| Samaiden Group Berhad | - | KLSE:SAMAIDEN |
| Ho Wah Genting Berhad | - | KLSE:HWGB |
| Trive Property Group Berhad | - | KLSE:TRIVE |
| Ta Win Holdings Berhad | - | KLSE:TAWIN |
| Sunview Group Berhad | - | KLSE:SUNVIEW |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| SLVEST | SAMAIDEN | HWGB | TRIVE | TAWIN | SUNVIEW | |||
| KLSE:SLVEST | KLSE:SAMAIDEN | KLSE:HWGB | KLSE:TRIVE | KLSE:TAWIN | KLSE:SUNVIEW | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 27.1% | 16.6% | NM- | NM- | NM- | 20.2% | ||
| 3Y CAGR | 95.9% | 39.6% | NM- | NM- | NM- | -10.6% | ||
| Latest Twelve Months | 59.2% | 42.1% | -322.4% | 74.2% | -208.0% | -34.2% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 6.7% | 7.5% | -1.3% | -161.1% | -4.3% | 4.4% | ||
| Prior Fiscal Year | 6.6% | 5.9% | 0.5% | -206.8% | -6.1% | 2.1% | ||
| Latest Fiscal Year | 9.7% | 7.1% | -0.7% | -55.0% | -2.2% | 2.8% | ||
| Latest Twelve Months | 9.7% | 6.9% | -1.2% | -81.9% | -10.3% | 2.8% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 23.1x | 15.5x | 15.9x | 0.3x | -2.2x | 18.2x | ||
| Price / LTM Sales | 3.7x | 1.9x | 0.1x | 1.9x | 0.1x | 1.1x | ||
| LTM P/E Ratio | 38.4x | 27.9x | -9.9x | -2.4x | -0.7x | 38.4x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -9.9x | -0.7x | 38.4x | |||||
| Historical LTM P/E Ratio | 31.3x | 34.9x | 38.4x | |||||
| Selected P/E Multiple | 27.2x | 28.7x | 30.1x | |||||
| (x) LTM Net Income | 6 | 6 | 6 | |||||
| (=) Equity Value | 173 | 182 | 191 | |||||
| (/) Shares Outstanding | 567.7 | 567.7 | 567.7 | |||||
| Implied Value Range | 0.30 | 0.32 | 0.34 | |||||
| FX Rate: MYR/MYR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 0.30 | 0.32 | 0.34 | 0.43 | ||||
| Upside / (Downside) | -29.1% | -25.4% | -21.7% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | SLVEST | SAMAIDEN | HWGB | TRIVE | TAWIN | SUNVIEW | |
| Value of Common Equity | 1,977 | 531 | 36 | 13 | 55 | 244 | |
| (/) Shares Outstanding | 800.4 | 450.0 | 205.5 | 1,263.6 | 3,671.6 | 567.7 | |
| Implied Stock Price | 2.47 | 1.18 | 0.18 | 0.01 | 0.02 | 0.43 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 2.47 | 1.18 | 0.18 | 0.01 | 0.02 | 0.43 | |
| Trading Currency | MYR | MYR | MYR | MYR | MYR | MYR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |