Company: iAngelsTitle: Senior AssociateLocation: Tel Aviv, Israel
iAngels is looking for a Senior Associate for its Investments Team who will be responsible for leading, sourcing...
Copyright@http://lchipo.blogspot.com/ Follow us on facebook: https://www.facebook.com/LCH-Trading-Signal-103388431222067/
Open to apply: 15/12/2020 Close to apply: 07/01/2021 Listing date: 20/01/2021
Share Capital Market Cap: RM139.8345mil Total Shares: 388.43mil shares (Public apply: 19.4216mil, Company Insider/Miti/Private Placement/other: 89.2474mil)
Industry Printing Industry CAGR 2016-2019: 6.04% Top Five Industry Player (by PAT Margin) Kinta Press & Packaging S/B: 20.98% GL Printing S/B: 18.99% Thumbprints Utd S/B: 13.47% Hin Press S/B: 9.10% Hayan Group (HPP): 8.72%
Business Printing & production of paper-based packaging. *Standard format machine utilisation rate 88.44% *Currently 6 machines (5 in production line, 1 for training purpose) *IPO add 2 machines (will dispose on old machines) *Forecast printing capacity increase 20% Revenue from Malaysia: 72.44% Revenue from Oversea: 27.56%
Fundamental 1.Market: Ace Market 2.Price: RM0.36 (EPS:0.0212) 3.P/E: PE16.98 4.ROE(Pro Forma III): 8.885% 5.ROE: 12.72%(2020), 22.76%(2019), 28.82%(2018) 6.Cash & fixed deposit after IPO: RM0.0878 per shares 7.NA after IPO: RM0.25 8.Total debt to current asset after IPO: 0.4655 (Debt: 28.566mil, Non-Current Asset: 66.417mil, Current asset: 61.360mil) 9.Dividend policy: 20% Net profit dividend payout ratio policy.
Past Financial Performance (Revenue, EPS) 2020: RM101.203 mil (EPS: 0.0212) 2019: RM82.681 mil (EPS: 0.0343) 2018: RM64.395 mil (EPS: 0.0384)
Net Profit Margin 2020: 8.71% 2019: 16.53% 2018: 23.19%
After IPO Sharesholding Aurora Meadow S/B: 51.72% Kok Hon Seng: 5.94% (indirect 55.3%) Lau Teee Tee @ Lau Kim Wah: 1.98% (indirect 53.51%) Ng Soh Hoon: 3.58% (indirect: 57.66%) Chong Fea Chin: 1.79% (indirect 53.7%) Ang Poh Geok: 7.01%
Directors Remuneration for FYE2021 (from gross profit 2020) Lau Tee Tee @ Lau Kim Wah: RM100k Kok Hon Seng: RM0.954 mil Ng Soh Hoon: RM0.216 mil Philip Goh Teck Siang: RM60k Choo Chee Beng: RM36k Lee Chong Leng: RM36k Total director remuneration: RM1.402 mil or 6.77%
Key Management Remuneration for FYE2020 (from gross profit 2019) Tan Kian Siong @ Chen Kian Siong: RM0.251mil-0.3 mil Mah Chen Wah: RM0.151mil-0.2mil Ng Soh Moy: RM0.151mil-0.2mil Teng Tiang Chia: RM0.201mil-0.25mil Lee Kuei Yong: RM0.051mil-0.1mil Subramaniam A/L Mogan: RM0.101mil-0.15mil Nur Syafiqah Binti Hassan: RM0-0.05mil key management remuneration: RM0.906mil-1.25mil or 4.38%-6.04%
Use of fund Capital expenditure and expansion: 40.82% Repayment of bank borrowing: 24.38% Working capital: 16.31% Sales and marketing expenses: 6.27% Listing Expenses: 12.22%
Good thing is: 1. PE 16.98 under acceptable range. 2. Revenue increase over 3 years. 3. Major sharesholder hold by Aurora Meadow S/B, will have less large dispose of shares activities after IPO. 4. After IPO forecast printing capicity increase 20%.
The bad things: 1. ROE & EPS dropping over 3 years. 2. 16.31% IPO fund allocate to pay back bank borrowing. 3. Industry CAGC is not in high growth. 4. HPP is not major market player among their competitors. 5. Director & top management remuneration is over 10% of the company gross profit.
Conclusions (Blogger is not wrote any recommendation & suggestion. All is personal opinion) The IPO is at fair value.Estimated after completed install the new printing machine will have increase of printing capacity 20% that will increase revenue. However the business is not going to increase 100% in one or two years, as revenue also need to come with printing capacity. We might not see very high growth of business. (WARNING: business growth is not shares price growth) for Risk vs business growth potential please refer 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.
New Format of Rating in Blog Rating The new rating format is separated into 2 category. (Rating is only personal opinion, investor should take their own risk)
Four Colour Column of Risk Reward Green: Low Risk, High Return Blue: Low Risk, Low Return Yellow: High Risk, High Return Red: High Risk, Low Return
Vertical Line & Horizontal Line Vertical line: Possible return within 3 years. Horizontal line: Possible risk of not make profit.
Example 1 (Rating is only personal opinion, investor should take their own risk) Samaiden: Rating as Return 5, Risk 4. This is mean forecast the Samaiden business can growth with 3 years for 50% (Return 5), and the risk of not able to achieve business growth forecast is 40% (Risk 4). ***Samaiden first day IPO price open first day RM1.00 (+108% return), now slow drop back as price per now is RM0.78.
Example 2 (Rating is only personal opinion, investor should take their own risk) SCGBHD (Southern Cable): Rating as Return 1, Risk 7. This mean forecast business able to growth within 3 years is 10% (Return 1), and the risk of not able to achieve business growth forecast is 70%. ***SCGBHD first day open 0.335 (-1.47% losses), now price is at losses as well RM0.32 below IPO price.
(Rating is only personal opinion, investor should take their own risk)
Copyright@http://lchipo.blogspot.com/ Follow us on facebook: https://www.facebook.com/LCH-Trading-Signal-103388431222067/
Open to apply: 06/10/2020 Close to apply: 14/10/2020 Listing date: 26/10/2020
Share Capital Market Cap: RM294.95mil Total Shares: 6.2766 mil shares (Public apply:125.532mil, Company Insider/Miti/Private Placement/other: 815.958mil)
Industry Home Improvement Retail Sector.
Business Hardware store. Malaysia: 670 stores. (Penisular: 568, East Malaysia:102) Brunei: 4 stores.
Fundamental 1.Market: Main Market 2.Price: RM1.60 (EPS:0.0506) -If retail IPO price lower than RM1.60, will refund the price difference. 3.P/E: PE31.6 4.ROE(Pro Forma III): 33.53 5.ROE: 54.19(2019), 58.79(2018), 60.14(2017) 6.Cash & fixed deposit after IPO: RM0.00807 per shares 7.NA after IPO: RM0.11 8.Total debt to current asset after IPO: 1.656 (Debt: 1.1203bil, Non-Current Asset: 1.1328bil, Current asset: 0.6767bil) 9.Dividend policy: 40% Net profit dividend payout ratio policy.
Past Financial Performance (Revenue, EPS) 2020 (6-mth): RM1.051bil (EPS: 0.0190) 2019: RM2.275bil (EPS: 0.0522) 2018: RM1.771bil (EPS: 0.0506) 2017: RM1.229bil (EPS: 0.0345) ***prospectures book EPS using Pre-IPO 6.088bil shares to calculate EPS, pg211)
After IPO Sharesholding 1.Bee Family Limited: 50.6% - Tan Yu Yeh - Tan Yu Wei - Yeh Family (PTC) LTD - WEI Futures Capital 2.Hyptis: 15.2% - Creador III L.P. - Creador II, LLC 3.Platinum Alphabet: 6.9% - Gan Choon Leng - Tan Gaik Hoon
Directors Remuneration for FYE2020 (from gross profit 2019) 1.Dato' Azlam Shah Bin Alias: RM176k 2.Tan Yu Yah: RM1.187mil 3.Ong Chu Jin Adrian: RM1,271mil 4.Brahmal A/L Vasudevan: - 5.Ng Ing Peng: RM119k 6.Leng Choo Yin: RM111k 7.Tan Yu Wei: RM1.006mil 8.Soo Sze Yang: - Total director remuneration from PBT: RM2.9646 mil or 0.308%
Key Management Remuneration for FYE2020 (from gross profit 2019) 1.Lim Chen Hwee: RM550k-600k 2.Tan Yew Hock: RM400k-450k 3.Tan Yew Teik: RM350k-400k 4.Hoe Lye Peng: RM450k-500k 5.Lau Boon Teck: RM450k-500k 6.Chin Guangui: 450k-500k key management remuneration from PBT: RM2.65mil-2.95mil or 0.306%
Use of fund 1.Repayment of bank borrowing: 91.6% 2.Listing Expenses: 8.4%
Good thing is: 1. ROE over 15. 2. Most large in number of hardware store in Malaysia (cost advantage) & Brands influence. 3. Past 3 year revenue increasing. 4. total Director & key management fee did not over gross profit 3%. 5. Have fixed dividend payout policy.
The bad things: 1. PE31.6 is not cheap. 2. Net asset RM0.11 3. Net profit margin decreasing for pass 3 years. 4. 91.6% IPO fund use to pay back bank borrowing. 5. After IPO, still have RM1.12mil debt, but cash is RM50.623 mil.
Conclusions (Blogger is not wrote any recommendation & suggestion. All is personal opinion) This businees model successfully expand their business to almost whole Malaysia. But we cannot expect the business continue growth as past few years, as it already expand notion wide. In the prospectus book Pg13 mention they expected to add additional 100 store in 2020 & 100 store in 2021, however did not mention the expected area to expand. The price PE31.6 is included & price in potential of futures expansion, trust this is not a fair price & there might have opportunities to buy open market when it adjusted into their fair value.
*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.
Copyright@http://lchipo.blogspot.com/ Follow us on facebook: https://www.facebook.com/LCH-Trading-Signal-103388431222067/
Open to apply: 05/10/2020 Close to apply: 12/10/2020 Listing date: 27/10/2020
Share Capital Market Cap: RM91mil Total Shares: 325mil shares (Public apply: 16.25mil, Company Insider/Miti/Private Placement/other: 81.25mil)
Industry Building material (specific in door) Competitor (PAT%, refer prospecture pg149) 1.Door frame (9company): losses-5.1% 2.Key fire resistance door (10company): losses-7.21% 3.Key Woonden door (16 company):losses-7.81% (only one competitor have 14.32%) 4.Key Metal door (2company): 3.07%-15.14% 5.Key ironmongery (11 company): losses-8.3%
Business 1.Design & manufacturing of metal door frame (Rev:47.5%). 2.Manufacturing of fire resistant door sets (Rev:33.2%). 3.Manufacturing of metal doors (Rev:0.6%) 4.Trading of wooden doors & inronmongery (Rev18.7%)
Fundamental 1.Market: Ace Market 2.Price: RM0.28 (EPS:0.025) 3.P/E: PE11.2 4.ROE(Pro Forma III): 18.58 5.ROE: 31.28(2019), 23.72(2018), 19.18(2017) 6.Cash & fixed deposit after IPO: RM0.068 per shares 7.NA after IPO: RM0.14 8.Total debt to current asset after IPO: 0.083 (Debt: 3.25mil, Non-Current Asset: 10.068mil, Current asset: 39.089mil) 9.Dividend policy: No fixed dividend policy.
Past Financial Performance (Revenue, EPS) 2020 (9-mth): RM29.977 mil (EPS: 0.0130) 2019: RM44.089 mil (EPS: 0.0250) 2018: RM39.834 mil (EPS: 0.0157) 2017: RM35.494 mil (EPS: 0.0096)
Directors Remuneration for FYE2020 (from gross profit 2019) 1.Robert Koong Yin Leong: RM15k 2.Lim Chin Horng: RM222k 3.Khoo Soon Beng: RM133k 4.Lim Saw Kee: RM10k 5.Tan Hock Soon: RM15k 6.Ilham Fadilah Binti Sunhaji: RM12k Total director remuneration from PBT: RM0.407mil or 2.79%
Key Management Remuneration for FYE2020 (from gross profit 2019) 1.Yong Wai Kin: RM100k-150k 2.Lai Shu San: RM100k-150k 3.Yong Chaw Ang: RM100k-150k 4.Soi Wen Li: RM50k-100k 5.Ang Sze Cie: RM50k-100k key management remuneration from PBT: RM0.4mil-0.65mil or 4.45%
Use of fund 1.Land acquisition and construction of new manufacturing facility: 27.5% 2.Automation of manufacturing process: 22.0% 3.Working capital: 34.1% 4.Listing Expenses: 16.4%
Good thing is: 1. PE11.12 is not too high & ROE is over 15. 2. Debt is healthy. 3. Director remuneration is acceptable. 4. Most of the IPO fund use to expand business. 5. The company planned to increase automation process in the production line.
The bad things: 1. Too many competitors in market. 2. Most competitor PAT Margin making either losses or less than 8% PAT margin, buy why Ecoframe only make 18.45%, unless they very specific price/cost advantage in this industry. 3. No fixed dividend policy. 4. Current over supply property environment & covis-19 is not benefit the industry growht.
Conclusions (Blogger is not wrote any recommendation & suggestion. All is personal opinion) The timing of property growth have very high related with their product demand. Hence, current property oversupply & covis-19 effect economic growth, will not benefit the company in coming 1-3years.
*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.
Follow us on facebook: https://www.facebook.com/LCH-Trading-Signal-103388431222067/
Open to apply: 01/10/2020 Close to apply: 09/10/2020 Listing date: 20/10/2020
Share Capital Market Cap: RM177.5 mil Total Shares: 538.1mil shares (Public apply: 26.906mil, Company Insider/Miti/Private Placement/other: 112.984mil)
Industry Construction Industry Competitor (Net Profit Margin%) Econpile: 3.8% Pintaras Jaya: 8.3% Sunway Geotechnics: 3.0% Ikhmas Jaya: Loss making
Business Foundation and basement constructions.
Fundamental Market: Ace Market Price: RM0.33 (EPS:0.0343) P/E: PE9.62 ROE(Pro Forma III): 13.2 ROE: 24.1(2019), 22.9(2018), 14.8(2017) Cash & fixed deposit after IPO: RM0.0728 per shares NA after IPO: RM0.24 Total debt to current asset after IPO: 0.577 (Debt: 82.852mil, Non-Current Asset: 73.811mil, Current asset: 143.559mil) Dividend policy: No fixed dividend policy.
Past Financial Performance (Revenue, EPS) 2020 (9-mth): RM104.226 mil (EPS: 0.161) 2019: RM221.172 mil (EPS: 0.0343) 2018: RM266.872 mil (EPS: 0.0249) 2017: RM171.153 mil (EPS: 0.0118)
Pang Tse Fui:RM434k Chong Ngit Sooi:RM434k Loke Kien Tuck:RM434k Dato' Noraini binti Abdul Rahman:RM46k Wee Kee Hong:RM49k Total director remuneration from PBT: RM1.451mil or 3.71%
Key Management Remuneration for FYE2021 (from gross profit 2019) Ooi Chong Pin: RM300k-350k Steven Koh: RM350k-400k Tham Kai How: RM150k-300k Tung Sin Thian: RM250k-300k Ngoi Tong King: RM250k-300k key management remuneration from PBT: RM1.3mil-1.65mil or 4.21%
Use of fund Purchase of new rotary drilling rigs and crawler crane: 37.48% Repayment bank borrowing: 52.56% Listing Expenses: 9.96%
Good thing is: 1. PE is not too high & ROE have double digit. 2. Debt is not too high.
The bad things: 1. 52.56% IPO fund use to repayment of debt. 2. Industry competitor & Aneka net profit didn't more than 10% 3. No fixed dividend policy. 4. Key management & Director remuneration total almost 8% of the total gross profit.
Conclusions (Blogger is not wrote any recommendation & suggestion. All is personal opinion) 52.56% use to pay company debt is totally not acceptable. Not attractive, and is not the good timing for investment in construction business.
*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.
Flare makes it easy to create interactive data visualizations
To begin making your own visualizations, download flare and work through the tutorial below. Need...
What sets planning and execution apart is really the horizon and timing between the time a decision is made and when it is realized. In general, we plan for responsiveness and execute for reliability.
Why do we need Attribute Based Planning? Attributes are properties specific to an object. In a supply chain, like anything else, everything that you deal with has attributes.
Adexa solutions deploy attributes to define the characteristics of machines, processes customers and suppliers, in order to mold the solution to a particular environment.