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 Pb Multiple | 1.9x - 2.1x | 2.0x |
Historical Pb Multiple | 1.2x - 2.4x | 1.8x |
Fair Value | RM0.054 - RM0.060 | RM0.057 |
Upside | -2.1% - 8.2% | 3.0% |
Benchmarks | - | Full Ticker |
Watta Holding Berhad | - | KLSE:WATTA |
XOX Berhad | - | KLSE:XOX |
mTouche Technology Berhad | - | KLSE:MTOUCHE |
Axiata Group Berhad | - | KLSE:AXIATA |
Celcomdigi Berhad | - | KLSE:CDB |
XOX Technology Berhad | - | KLSE:XOXTECH |
Select Price / Book Ratio | ||||||||
Benchmark Companies | ||||||||
WATTA | XOX | MTOUCHE | AXIATA | CDB | XOXTECH | |||
KLSE:WATTA | KLSE:XOX | KLSE:MTOUCHE | KLSE:AXIATA | KLSE:CDB | KLSE:XOXTECH | |||
Historical Net Income Growth | ||||||||
5Y CAGR | NM- | NM- | NM- | -8.3% | -0.8% | NM- | ||
3Y CAGR | NM- | NM- | NM- | NM- | 5.8% | NM- | ||
Latest Twelve Months | 29.8% | 81.9% | 76.1% | 856.3% | -11.3% | 958.1% | ||
Historical Net Income Profit Margin | ||||||||
5 Year Average Margin | -10.3% | -21.7% | -263.6% | 11.1% | 15.8% | -2.3% | ||
Prior Fiscal Year | -22.9% | -24.7% | -448.5% | -0.6% | 12.1% | -1.3% | ||
Latest Fiscal Year | -21.3% | -5.0% | -98.9% | 4.2% | 10.8% | 5.3% | ||
Latest Twelve Months | -21.3% | -6.0% | -130.8% | 4.2% | 10.8% | 5.3% | ||
Return on Equity | ||||||||
5 Year Average Margin | -1.7% | -29.4% | -25.0% | -1.5% | 109.5% | -5.2% | ||
Prior Fiscal Year | -3.7% | -34.5% | -56.9% | -0.5% | 9.5% | -6.3% | ||
Latest Twelve Months | -2.7% | -10.8% | -20.2% | 4.4% | 8.5% | 49.2% | ||
Next Fiscal Year | #NUM! | -2.6% | #NUM! | 4.5% | 11.7% | 57.1% | ||
Two Fiscal Years Forward | -2.7% | -2.7% | -24.7% | 5.4% | 12.5% | 63.9% | ||
Current Trading Multiples | ||||||||
Price / LTM Sales | 4.6x | 0.4x | 2.8x | 0.7x | 3.3x | 0.3x | ||
Price / LTM EPS | -21.4x | -6.1x | -2.1x | 17.7x | 30.3x | 5.0x | ||
Price / Book | 0.6x | 0.7x | 0.5x | 0.8x | 2.6x | 2.0x | ||
Price / Fwd Book | 0.6x | 0.6x | 0.5x | 0.8x | 2.6x | 1.1x | ||
Low | Mid | High | ||||||
Benchmark P/B Ratio | 0.5x | 0.7x | 2.6x | |||||
Historical P/B Ratio | 1.2x | 1.8x | 2.4x | |||||
Selected P/B Multiple | 1.9x | 2.0x | 2.1x | |||||
(x) Book Value | 25 | 25 | 25 |
Equity Value | |||||||
Benchmark Companies | |||||||
(in millions) | WATTA | XOX | MTOUCHE | AXIATA | CDB | XOXTECH | |
Value of Common Equity | 30 | 92 | 32 | 16,713 | 41,764 | 49 | |
(/) Shares Outstanding | 84.5 | 183.0 | 926.7 | 9,182.8 | 11,731.5 | 893.6 | |
Implied Stock Price | 0.35 | 0.50 | 0.04 | 1.82 | 3.56 | 0.06 | |
FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
Implied Stock Price (Trading Cur) | 0.35 | 0.50 | 0.04 | 1.82 | 3.56 | 0.06 | |
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 |