Thursday, December 19, 2024

NORTHERN SOLAR HOLDINGS BERHAD

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


***Disclaimer***Blogger is not wrote any recommendation & suggestion. All is personal opinion and reader should take their own risk in investment decision.


Open to apply: 18/12/2024
Close to apply: 20/01/2025
Balloting: 22/01/2025
Listing date: 06/02/2025

Share Capital   
Market cap: RM249.228 mil
Total Shares:  395.6 mil shares
1st day listing tradable shares: 148.776 mil shares

Industry CARG  
Installed capacity for solar PV systems and facilities in Malaysia (total installed): 29.31%
Industry competitors comparison (net profit%)
1. Northern Solar: 12.9%
2. COEE Engineering Sdn Bhd: 12.2%
3. Eleaps Sdn Bhd: 10.0%
4. Maqo Engineering Sdn Bhd: 7.8%
5. Gsparx Sdn Bhd: 7.2% 
6. Solarvest Energy Sdn Bhd: 4.5%
7. Pekat Solar Sdn Bhd: 0.5%
8. Others: losses to 5.0%

Business (FYE 2024)  
Involved in the Engineering, procurement, construction and commissioning of solar PV systems, generation of renewable energy as well as O&M of solar PV equipment and systems.
Revenue by Segment
1. EPCC of solar PV systems: 98.8%
2. Generation of renewable energy: 1.2%

Fundamental    
1.Market: Ace Market
2.Price: RM0.63
3.Forecast P/E: 24.23
4.ROE(Pro forma II):  24.21%
5.ROE: 48.85%(FYE2024),  57.87%(FYE2023), 69.80%(FYE2022)
6.Net asset: 0.15
7.Total debt to current asset:  0.42 (Debt: 34.493 mil, Non-Current Asset: 13.623mil, Current asset: 82.244mil)
8.Dividend policy: No formal dividend policy.
9. Shariah status: Yes

Past Financial Performance (Revenue, Earning Per shares, PAT%)    
2025 (FPE 30Sep, 6mnth): RM40.156 mil (Eps: 0.019), PAT: 18.5% 
2024 (FYE 31Mar): RM77.974 mil (Eps: 0.0260),PAT: 12.9%
2023 (FYE 31Mar): RM44.672 mil (Eps: 0.0150),PAT: 13.7%
2022 (FYE 31Mar): RM22.232 mil (Eps: 0.0080),PAT: 14.0%

Order Book    
1. As per 19 Nov 2024 : RM83.228 mil

Major customer (FPE2025)   
1. Engtex Group: 12.1%
2. Customer B: 11.6%
3. Customer A: 4.8%
4. Vitaton (M) Sdn Bhd: 3.7%
5. FFM Group: 3.3%
***total 35.5%

Major Sharesholders   
1. Lew Shoong Kai: 30.8% (direct)
2. Chew Win Hoe: 30.8% (direct)
3. Lagenda Properties: 12.5% (direct)

Directors & Key Management Remuneration for FYE2025   
(from Revenue & other income 2024)
Total director remuneration: RM0.834 mil
key management remuneration: RM0.5 mil – RM0.6 mil
total (max): RM1.434 mil or 6.64%

Use of Funds   


Conclusions (Blogger is not wrote any recommendation & suggestion. All is personal opinion and reader should take their own risk in investment decision)
Overall is low-to-middle risk investment, and also come with middle grow return opportunities. 

*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.