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 | 0.7x - 0.7x | 0.7x |
| Selected Fwd Ps Multiple | 0.6x - 0.7x | 0.6x |
| Fair Value | RM1.01 - RM1.12 | RM1.06 |
| Upside | -0.1% - 10.4% | 5.2% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Mynews Holdings Berhad | - | KLSE:MYNEWS |
| InNature Berhad | - | KLSE:INNATURE |
| Carlo Rino Group Berhad | - | KLSE:CARLORINO |
| Amway (Malaysia) Holdings Berhad | - | KLSE:AMWAY |
| Padini Holdings Berhad | - | KLSE:PADINI |
| Teo Guan Lee Corporation Berhad | - | KLSE:TGL |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| MYNEWS | INNATURE | CARLORINO | AMWAY | PADINI | TGL | |||
| KLSE:MYNEWS | KLSE:INNATURE | KLSE:CARLORINO | KLSE:AMWAY | KLSE:PADINI | KLSE:TGL | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 9.2% | -6.9% | -3.1% | 4.7% | 1.5% | 3.2% | ||
| 3Y CAGR | 26.8% | 0.5% | 11.1% | -6.4% | 23.1% | 8.1% | ||
| Latest Twelve Months | 11.2% | -1.0% | -4.0% | -13.6% | 7.0% | 4.0% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -4.1% | 11.2% | 14.1% | 5.5% | 8.2% | 7.6% | ||
| Prior Fiscal Year | -1.5% | 7.8% | 21.0% | 8.2% | 12.2% | 9.0% | ||
| Latest Fiscal Year | 1.2% | 5.7% | 18.4% | 7.9% | 7.6% | 8.1% | ||
| Latest Twelve Months | 1.5% | 5.7% | 17.9% | 7.9% | 7.3% | 6.4% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 10.9x | 6.8x | 3.6x | 5.0x | 7.8x | 4.3x | ||
| Price / LTM Sales | 0.5x | 1.0x | 1.6x | 0.7x | 1.1x | 0.6x | ||
| LTM P/E Ratio | 36.9x | 17.4x | 8.8x | 8.7x | 14.9x | 10.1x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.5x | 1.0x | 1.6x | |||||
| Historical LTM P/S Ratio | 0.4x | 0.7x | 0.9x | |||||
| Selected Price / Sales Multiple | 0.7x | 0.7x | 0.7x | |||||
| (x) LTM Sales | 132 | 132 | 132 | |||||
| (=) Equity Value | 86 | 91 | 95 | |||||
| (/) Shares Outstanding | 84.9 | 84.9 | 84.9 | |||||
| Implied Value Range | 1.02 | 1.07 | 1.12 | |||||
| FX Rate: MYR/MYR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 1.02 | 1.07 | 1.12 | 1.01 | ||||
| Upside / (Downside) | 0.8% | 6.1% | 11.4% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | MYNEWS | INNATURE | CARLORINO | AMWAY | PADINI | TGL | |
| Value of Common Equity | 443 | 134 | 161 | 833 | 2,122 | 86 | |
| (/) Shares Outstanding | 750.4 | 705.9 | 977.5 | 164.4 | 986.9 | 84.9 | |
| Implied Stock Price | 0.59 | 0.19 | 0.17 | 5.07 | 2.15 | 1.01 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 0.59 | 0.19 | 0.17 | 5.07 | 2.15 | 1.01 | |
| 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 | |