Zephyrnet Logo

Tag: ADvantage

3 Reasons Why Tesla Stock Will Surge This Decade

Originally posted on EVANNEX.by Charles Morris Tesla stock’s rocket-fueled rise has stalled of late — at this writing, it’s in the high $600 range, far below...

Overwatch Tank Hero Tier List July 2021

OverwatchIn C Tier, Sigma, a tank with skills and abilities is more in line with attacking rather than protecting allies in combat. Other...

Cambridge Global Payments selects Crown Agents Bank for payments in Asia and Africa

Crown Agents Bank Ltd (“CAB”) is pleased to announce they have been selected as a new banking partner by Cambridge Global Payments (“Cambridge”),...

How to Use NVIDIA GPU Accelerated Libraries

How to Use NVIDIA GPU Accelerated Libraries = Previous post    Tags: GPU, NVIDIA, Programming If you...

Fixing Broken NFTs With IPFS and Filecoin

Non-fungible tokens (NFTs) have hit the mainstream. Unfortunately, this space is full of misconceptions, and many developers - intentionally or not - are...

Filecoin (FIL): A Beginner’s Guide to the Token, Technology, and How It Works

@bybitBybitBybit is one of the fastest growing cryptocurrency derivatives exchanges, with more than a million registered users.Global file sharing and storage are areas...

CTOS Digital Berhad

Copyright@http://lchipo.blogspot.com/
Follow us on facebook: https://www.facebook.com/LCH-Trading-Signal-103388431222067/

Open to apply: 30/06/2021
Close to apply: 06/07/2021
Balloting: 08/07/2021
Listing date: 19/07/2021

Share Capital
Market Cap: RM411.896 mil
Total Shares: 2,200 mil shares

Industry (Net Profit %)
M'sia 2016-2020 CAGR: 12.9%
M'sia 2016-2025E CAGR: 12.7%
ASEAN 2016-2020 CAGR: 12.8%
ASEAN 2016-2025E CAGR: 11.4%

Competitors compare (EBITDA%)
CTOS: 36.9%
Experian: 24%
CBM: 13.9%

Business
Credit bureaux in the ASEAN region
Malaysia: 94.8%
International B2B: 5.2%

Fundamental
1.Market: Main Market
2.Price: RM1.10
*Institutional price to be determined
*If final price less then RM1.10, balance will be refund. 
3.P/E: PE61.8 (EPS: 0.0178)
4.ROE(Pro Forma III): 13.18%
5.ROE: 32.81%(2020), 49.41%(2019), 49.40%(2018),
6.Cash & fixed deposit after IPO: 0.0264
7.NA after IPO: RM0.13
8.Total debt to current asset after IPO: 0.507 (Debt: 41.469mil, Non-Current Asset: 247.716mil, Current asset: 81.829mil)
9.Dividend policy: 60% profit after tax dividend policy. 
 
Past Financial Performance (Revenue, Earning Per shares, PAT%)

2020: RM141.496 mil (Eps: 0.0178),PAT%: 27.9%
2019: RM129.141 mil (Eps: 0.0177),PAT%: 30.2%
2018: RM110.465 mil (Eps: 0.0135),PAT%: 26.8%

After IPO Sharesholding
Creador II: 40% (indirect)
Chung Tze Keong:4.5%
Chung Tze Wen: 4.5%

Directors & Key Management Remuneration for FYE2021 (from gross profit 2020)
Total director remuneration: RM1.909mil
key management remuneration: RM3.25mil- 3.5mil
total (max): RM5.409 mil or 4.45 %  

Use of fund
Repayment bank borrowing: 70.5%
Acquisition to be identified: 26.7%
Listing expenses: 2.8%

Highlight
1. Competitive advantage: limited number of player able to offer the full suite of digital solutions in Malaysia.
2. Market share in 2020 (Malaysia): 71.2%
3. Expand to Philippines (2020 acquired 51% CIBI)
4. Expand to Thailand (2020 acquired 20% BOL)

Good thing is:
1. High growth, high margin, Consistent ROE business. 
2. Less competitors.
3. Revenue continue on growing.
4. Expand to other ASEAN countries. 
5. Director & key management remuneration at acceptable category. 

The bad things:
1. High PE, at PE61.8
2. 70.5% IPO fund for repayment bank borrowing.

Conclusions (Blogger is not wrote any recommendation & suggestion. All is personal opinion and reader should take their own risk in investment decision)
Is a charging premium PE IPO, with PE61.8. If CTOS successful cases able to duplicate into other ASEAN countries, it will worth this price (if fail to duplicate their successful cases, investor need hold long period for return of capital). 
Futures 3 year estimation for business expansion & risk sorce, please refer to below chart. 

*Valuation is only personal opinion & view. Perception & forecast will change if any new quarter result release. Reader take their own risk & should do own homework to follow up every quarter result to adjust forecast of fundamental value of the company.

5 Ways Industrial AI Revolutionizes Manufacturing

Artificial Intelligence (AI) is most commonly applied in manufacturing to improve overall equipment efficiency (OEE) and first-pass yield in production. Over time, manufacturers...

Bitcoin Declines as Bears Overwhelm Bulls at $37,000 Resistance Zone

After a successful breakout above $35,000, the Bitcoin (BTC) price has failed to hold above the $37,000 resistance zone.

The secret to happy employees? Pay for their mental health support

Posted on Jul 1, 2021 Getting mental health support can be expensive if you’re a self-funded individual paying out of your own pocket....

USDC Stablecoin Will Be Available on Tezos + Other Blockchains

Circle

USDC, one of the most popular stablecoins in the crypto market, has announced it will be issued on Tezos, bringing the total of supported networks to 4. Hundreds of products, companies, and services in different niches support the USDC standard at this time, allowing the stablecoin to gain ground in the crypto space. With a [...]

The post USDC Stablecoin Will Be Available on Tezos + Other Blockchains appeared first on Blockonomi.

Kubernetes Fundamentals: Facilitating Cloud Deployment and Container Simplicity

Kubernetes (sometimes abbreviated to “kube”) is open-sourced, was originally developed by Google, and organizes containers into logical units for transport and use...

Latest Intelligence

spot_img
spot_img