Tuesday, July 7, 2020
TCS Group Holdings Berhad
IPO Rating (1.75/5.0 Stars)
Copyright@http://lchipo.blogspot.com/
Follow us on facebook: https://www.facebook.com/LCH-Trading-Signal-103388431222067/
Date
Open to apply: 29/06/2020
Close to apply: 10/07/2020
Listing date: 23/07/2020
Share Capital
Market Cap: RM46.944 mil
Total Shares: mil shares (Public apply:10.8 mil, Company Insider/Miti/Private Placement/other: 97.2mil)
Industry
Property & construction segment have been in slow growth phase in Malaysia for this few years. However it still cannot category as sunset industry. I will be in temporary sleeping mode for industry growth.
**CAGR posted in Prospectus book using forecase 2019-2024, we decided do not take this as reference as it did not reflect true CAGR 5 year average of previous year result.
Competitor (Profit before tax margin)
TCS: 6.1% (PE5.75)
Gagasan: 15.2% (PE9.31)
GDB: 11.7% (PE12.92)
Inta Bina: 7.2% (PE5.9)
Business
Construction services for buildings, infrastructure, civil and structural works in Malaysia.
Fundamental
Market: Ace Market
Price: RM0.23 (EPS:0.04)
P/E: PE5.75
ROE: 26.5 (IPO pro Forma III)
ROE: 26.5 (2019), 16.6 (2018), 10.5(2017), 8.6 (2016)
Cash & fixed deposit after IPO: RM0.0899 per shares
NA after IPO: RM0.16
Total debt to current asset after IPO: 0.86 (Debt:119.484 mil, Non-Current Asset: 39.607mil, Current asset: 138.962mil)
Dividend policy: No fix dividend policy.
Past Financial Performance (Revenue, EPS)
2019: RM358.424 mil (EPS: 0.0435)
2018: RM146.266 mil (EPS: 0.0269)
2017: RM71.718 mil (EPS: 0.0172)
2016: RM103.628 mil (EPS: 0.0141)
Net Profit Margin
2019: 4.37%
2018: 6.71%
2017: 8.63%
2016: 4.91%
After IPO Sharesholding
Dato' Ir Tee Chai Seng: 59.07%
Datin Koh Ah Nee: 10.42%
Directors Remuneration for FYE2021 (from gross profit 2019)
Dato' Ir Tee Chai Seng: RM1.004 mil
Datin Koh Ah Nee: RM367k
Tan Sri Dato' Sri Izzuddin bin Dali: RM75k
Dato' Seri Ir Mohamad Othman Bin Zainal Azim: RM63k
Ooi Guan Hoe: RM63k
Total director remuneration from gross profit: RM1.572 mil or 4.17%
Key Management Remuration for FYE2021 (from gross profit 2019)
Ooi Kee An: RM200k-250k
Yap Choo Cheng: RM200k-250k
Liew Kok Yoong: RM100k-150k
Ho Chee Woei: RM150k-200k
Koo Yoke Ping: RM50k-100k
Ng Lee Foong: RM50k-100k
key management remuneration from gross profit: RM1.05 mil or 2.78%
Use of fund
Purchase of new construction machinery and equipment: 62.80%
Working capital: 20.29%
Listing Expenses: 16.91%
Good thing is:
1. Low PE, ROE26.5
2. ROE increase over pass few years.
3. Use 83.09% IPO fund to expand business.
4. Revenue have growth for pass 4 year.
5. Low interest environment will encourage property industry.
The bad things:
1. Compare to other competitor, profit margin not high & net profit margin less than 10%.
2. Direcrtor fee have a bit expensive.
3. Listing Expenses is expensive.
4. Unable to know the true industry CAGR for past 5 years.
5. No fixed dividend policy.
Conclusions (Blogger is not wrote any recommedation & suggestion. All is personal opinion)
The industry of their business is on sleeping mode. As property & construction is growing slow in Malaysia for past few years. We still have many other good opportunities to allocate properly our capital for investment.
IPO Price: RM0.23
Good time: RM0.32 (PE8)
Bad time: RM0.16 (PE4)
*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.
Monday, July 6, 2020
Ocean Vantage Holdings Berhad
IPO Rating ( 1.5/5.0 Stars)
Copyright@http://lchipo.blogspot.com/
Follow us on facebook: https://www.facebook.com/LCH-Trading-Signal-103388431222067/
Date
Open to apply: 30/06/2020
Close to apply: 09/07/2020
Listing date: 22/07/2020
Share Capital
Market Cap: RM106.860 mil
Total Shares: 411 mil shares (Public apply: 20.55mil, Company Insider/Miti/Private Placement: 102.570mil)
Industry
Industry CAGR%: 5.1% (Offshore Oilfield Services Industry Siza in M'sia 2010-2018)
Business
Upstream Oilfield Services(Eploration & Production) & Downstream (Refining)
-EPC & project management
-Supply of manpower
-Supply of materials, tools, & equipment
-Provision of drilling rig charter services
Fundamental
Market: Ace Market
Price: RM0.26 (EPS:0.0168)
P/E: PE15.48
ROE: 20.44 (IPO pro Forma III)
ROE: 20.44 (2019), 15.28 (2018), 8.92 (2017), 8.01 (2016)
Cash & fixed deposit after IPO: RM0.0541 per shares
NA after IPO: RM0.08
Total debt to current asset after IPO: 0.31 (Debt: 6.955mil, Non-Current Asset: 18.564mil, Current asset: 22.237mil)
Dividend policy: No fix dividend policy.
Past Financial Performance (Revenue, EPS)
2019: RM58,284 mil (EPS: 0.0168)
2018: RM30,492 mil (EPS: 0.0126)
2017: RM24,009 mil (EPS: 0.0073)
2016: RM17,645 mil (EPS: 0.0066)
Net Profit Margin
2019: 11.87%
2018: 16.97%
2017: 12.58%
2016: 15.36%
After IPO Sharesholding
Kenny Ronald Ngalin: 35.8%
Martin Philip King Ik Piau: 26.2%
Yau Kah Tak: 8%
Directors Remuneration for FYE2021 (from gross profit 2019)
Nor Azzam Bin Abdul Jalil: RM48k
Kenny Ronald Ngalin: RM336k
Martin Philip King Ik Piau: RM342k
Yau Kah Tak: RM336k
Tham Choi Kuen: RM30k
Iiham Fadilah Binti Sunhaji: RM30k
Reza-Rizvy Bin Ahmad Rony Assim: RM24k
Total director remuneration from gross profit: RM1.146 mil or 7.75%
Key Management Remuration for FYE2021 (from gross profit 2019)
Chang Vun Lung: RM250k-300k
Thomas Jalong: RM150k-200k
key management remuneration from gross profit: RM1.436mil or 6.95%
Use of fund
Broadening our range of support services: 15.14%
Capital expenditure for downstream O&G: 40.20%
Working capital: 30.62%
Listing Expenses: 14.04%
Good thing is:
1. PE15.48 consider at fair level.
2. ROE increasing over past 4 year.
3. Revenue increasig over past 4 years.
4. 85.96% IPO fund use to expand business.
5. Low debt company.
The bad things:
1. Industry CAGR 5.1% from 2010-2018, if we factor in inflation, basically is no growth industry CAGR. Oil & gas industry is more to sunset industry, as world is heading to green energy.
2. Net profit did not have good improvement.
3. Director fee is a bit expensive in percentage due to low gross profit.
4. No formal dividend policy.
Conclusions
The company is in challenging environment Industry CAGR 5.1% for 8 years, if we factor in inflation mean there is a negative growth industry. External factor will limit their growth in futures & the world is moving toward green energy. If the company continue stay in same industry, it might not suitable for long term investment.
IPO Price: RM0.26
Good time: RM0.265 (PE16)
Bad time: RM0.135 (PE8)
*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.
Monday, June 29, 2020
Reservoir Link Energy Berhad
IPO Rating ( 1.75 out of 5.0 Stars)
Copyright@http://lchipo.blogspot.com/
Follow us on facebook: https://www.facebook.com/LCH-Trading-Signal-103388431222067/
Date
Open to apply: 25/06/2020
Close to apply: 01/07/2020
Listing date: 15/07/2020
Share Capital
Market Cap: RM116.850 mil
Total Shares: 285 mil shares (Public apply: 14.25mil, Company Insider/Miti/Private Placement: 73.876mil)
Business
Specialise in providing well services. O&G well services (well leak repair, well perforation, well testing, wash and cement, Wireline, O&G production enchancement.
Geo: Malaysia 96.54%, Mauritania 3.46%, Vietnam 3.46%.
Fundamental
Market: Ace Market
Price: RM0.41 (EPS:0.034)
P/E: PE12.06
ROE: 19.16 (IPO pro Forma III)
ROE: 31.56 (2019), 18.31(2018), 1.76 (2017), -25.86 (2016)
Cash & fixed deposit after IPO: RM0.0382 per shares
NA after IPO: RM0.18
Total debt to current asset after IPO: 0.72 (Debt: 38.097mil, Non-Current Asset: 41.077mil, Current asset: 52.663mil)
Dividend policy: No fix dividend policy.
Past Financial Proformance (Revenue, EPS)
2019: RM80.031 mil (EPS: 0.034)
2018: RM45.091 mil (EPS: -0.0027)
2017: RM20.874 mil (EPS: 0.0025)
2016: RM9.578 mil (EPS:0.0018)
Net Profit Margin
2019: 12.09%
2018: 8.90%
2017: 1.51%
2016: -43.67%
After IPO Sharesholding
Datuk Tai Hee: 10.39%
Dato' Wan Hassan Bin Mohd Jamil: 36.84%
Thien Chiet Chai: 13.38%
Eric Lim Swee Khoon: 0.18%
Siti Zurina Binti Sabarudin: 0.18%
Elain Binti Lockman: 0.18%
Directors Remuneration for FYE2021 (from gross profit 2019)
Datuk Tai Hee: RM76k
Dato' Wan Hassan Bin Mohd Jamil: RM578k
Thien Chiet Chai: RM578k
Eric Lim Swee Khoon: RM76k
Siti Zurina Binti Sabarudin: RM76k
Elain Binti Lockman: RM76k
Total director remuneration from gross profit: RM1.460 mil or 7.06%
Key Management Remuration for FYE2021 (from gross profit 2019)
Mad Haimi Bin Abu Hassan: RM418k
Ho Khee Jeem: RM332k
Anwaruddin Bin Saidu: RM292k
Alphonsus Chiu Ching Chuen: RM372k
key management remuneration from gross profit: RM1.436mil or 6.95%
Use of fund
Purchase of well testing equipment: 42.70%
Working capital: 21.01%
Repayment of bank borrowing: 21.35%
Listing Expenses: 14.94%
Industry CAGR%
Crude oil 2015-2019: -2%
Crude oil 2017-2019: -4.3%
Natural Gas 2015-2019: 1.9%
Natural Gas 2017-2019: -1.3%
Petronas Capital Investment (Msia) 2015-2019: -8.2%
Petronas Capital Investment (Msia) 2017-2019: -17.8%
Competitor
Deleum: PE7.66
Dialog: PE32.96
Uzma: PE5.6
Conclusions
Good thing is:
1. Over the past 4 years revenue continue to increase.
2. Have good track record of business award 2014-2020 (prospectuses page 70-72)
3. Cover all stage of an O&G well's lifecycles.
The bad things:
1. ROE is not stable over past 4 years.
2. Total debt to current asset ratio still acceptable but a bit high.
3. No fixed dividend policy.
4. Business mainly focus in Malaysia.
5. Director remuneration percentage from gross profit over 3%.
6. Repayment of bank borrowing using IPO fund 21.35%
7.Overall CAGR O&G industry is growing at negative rate.
Conclusions
The company is in challenging environment (O&G CAGR is in negative rate). External factor will limit their growth in futures & the world is moving toward green energy. If the company continue stay in same industry, it might not suitable for long term investment.
IPO Price: RM0.41
Good time: RM0.54 (PE16)
Bad time: RM0.27 (PE8)
*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/
Date
Open to apply: 25/06/2020
Close to apply: 01/07/2020
Listing date: 15/07/2020
Share Capital
Market Cap: RM116.850 mil
Total Shares: 285 mil shares (Public apply: 14.25mil, Company Insider/Miti/Private Placement: 73.876mil)
Business
Specialise in providing well services. O&G well services (well leak repair, well perforation, well testing, wash and cement, Wireline, O&G production enchancement.
Geo: Malaysia 96.54%, Mauritania 3.46%, Vietnam 3.46%.
Fundamental
Market: Ace Market
Price: RM0.41 (EPS:0.034)
P/E: PE12.06
ROE: 19.16 (IPO pro Forma III)
ROE: 31.56 (2019), 18.31(2018), 1.76 (2017), -25.86 (2016)
Cash & fixed deposit after IPO: RM0.0382 per shares
NA after IPO: RM0.18
Total debt to current asset after IPO: 0.72 (Debt: 38.097mil, Non-Current Asset: 41.077mil, Current asset: 52.663mil)
Dividend policy: No fix dividend policy.
Past Financial Proformance (Revenue, EPS)
2019: RM80.031 mil (EPS: 0.034)
2018: RM45.091 mil (EPS: -0.0027)
2017: RM20.874 mil (EPS: 0.0025)
2016: RM9.578 mil (EPS:0.0018)
Net Profit Margin
2019: 12.09%
2018: 8.90%
2017: 1.51%
2016: -43.67%
After IPO Sharesholding
Datuk Tai Hee: 10.39%
Dato' Wan Hassan Bin Mohd Jamil: 36.84%
Thien Chiet Chai: 13.38%
Eric Lim Swee Khoon: 0.18%
Siti Zurina Binti Sabarudin: 0.18%
Elain Binti Lockman: 0.18%
Directors Remuneration for FYE2021 (from gross profit 2019)
Datuk Tai Hee: RM76k
Dato' Wan Hassan Bin Mohd Jamil: RM578k
Thien Chiet Chai: RM578k
Eric Lim Swee Khoon: RM76k
Siti Zurina Binti Sabarudin: RM76k
Elain Binti Lockman: RM76k
Total director remuneration from gross profit: RM1.460 mil or 7.06%
Key Management Remuration for FYE2021 (from gross profit 2019)
Mad Haimi Bin Abu Hassan: RM418k
Ho Khee Jeem: RM332k
Anwaruddin Bin Saidu: RM292k
Alphonsus Chiu Ching Chuen: RM372k
key management remuneration from gross profit: RM1.436mil or 6.95%
Use of fund
Purchase of well testing equipment: 42.70%
Working capital: 21.01%
Repayment of bank borrowing: 21.35%
Listing Expenses: 14.94%
Industry CAGR%
Crude oil 2015-2019: -2%
Crude oil 2017-2019: -4.3%
Natural Gas 2015-2019: 1.9%
Natural Gas 2017-2019: -1.3%
Petronas Capital Investment (Msia) 2015-2019: -8.2%
Petronas Capital Investment (Msia) 2017-2019: -17.8%
Competitor
Deleum: PE7.66
Dialog: PE32.96
Uzma: PE5.6
Conclusions
Good thing is:
1. Over the past 4 years revenue continue to increase.
2. Have good track record of business award 2014-2020 (prospectuses page 70-72)
3. Cover all stage of an O&G well's lifecycles.
The bad things:
1. ROE is not stable over past 4 years.
2. Total debt to current asset ratio still acceptable but a bit high.
3. No fixed dividend policy.
4. Business mainly focus in Malaysia.
5. Director remuneration percentage from gross profit over 3%.
6. Repayment of bank borrowing using IPO fund 21.35%
7.Overall CAGR O&G industry is growing at negative rate.
Conclusions
The company is in challenging environment (O&G CAGR is in negative rate). External factor will limit their growth in futures & the world is moving toward green energy. If the company continue stay in same industry, it might not suitable for long term investment.
IPO Price: RM0.41
Good time: RM0.54 (PE16)
Bad time: RM0.27 (PE8)
*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.
Tuesday, March 3, 2020
ACO Group Berhad
IPO Rating ( 1.75 out of 5.0 Stars)
Copyright@http://lchipo.blogspot.com/
Follow us on facebook: https://www.facebook.com/LCH-Trading-Signal-103388431222067/
Date
Open to apply: 27/02/2020
Close to apply: 06/03/2020
Listing date: 18/03/2020
Share Capital
Market Cap: RM84 mil
Total Shares: 300mil shares (Public :15 mil, Company Insider/Miti/Private Placement: 43 mil)
Business
Distribution of electrical products and accessories.
Industrial User: 74.46%
Reseller: 25.54%
Fundamental
Market: Ace Market
Price: RM0.28 (EPS:0.0247)
P/E & ROE: PE11.34 (Prospectus book is) ROE13%
Cash & fixed deposit after IPO: RM0.05 per shares
NA after IPO: RM0.19
Total debt to current asset after IPO: 1.644 (Debt: 63.657 mil, Non-Current Asset: 38.712 mil, Current asset: 81.368mil)
Dividend policy: No fix dividend policy.
Financial Ratio
Trade receivable: 80 days
Trade Payable: 103 days
Inventory turnover: 105 days
Past Financial Proformance (Revenue, EPS)
2019 (until Nov): RM104.084 mil (EPS: 0.0237)
2019: RM134.373 mil (EPS: 0.0275)
2018: RM124.193 mil (EPS: 0.0173)
2017: RM114.509 mil (EPS: 0.0153)
Net Profit Margin
2019: 5.52%
2018: 4.03%
2017: 3.89%
After IPO Sharesholding
Ir. Tang Pee Tee @ Tan Chang Kim: 62.79%
Jin Siew Yen: 7.85%
Tan Yushan: 7.85%
Directors Remuneration for FYE2021 (from gross profit 2019)
Ir.Tang Pee Tee: RM0.502 mil
Tan Yushan: RM0.437 mil
Chai Poh Choo: RM0.218 mil
Yap Koon Roy: RM68k
Dr.Tee Chee Ghee: RM68k
Ir. Dr.Ng Kok Chiang: RM56k
Total director remuneration from gross profit: RM1.349 mil or 6.07%
Key Management Remuration for FYE2021 (from gross profit 2019)
Ooi Gin Hui: RM250k-300k
Chong Su Yee: RM150k-200k
Lim Lee Hua: RM150k-200k
Low Swee Ching: RM150k-200k
Foong Kah Hong: RM150k-200k
key management remuneration from gross profit: RM0.85mil-RM1.1 mil or 3.83%-4.95%
Use of fund
New Sales Outlet: RM4.2 mil (25.86%)
New head office & distribution in Johor: RM2.5 mil (15.39%)
Purchase new trucks & upgrade IT system: RM2 mil (12.32%)
Working Capital: RM4.24 mil (26.11%)
Listing expenses: RM3.3 mil (20.32%)
Industry CAGR%
Cables & wires CAGR: 0.4% (2015-2019)
Electrical Distribution, Protection, & Control Devices: 16.5% (2015-2019, *2019 drop -5.8%)
Lighting Equipment: -0.6% (2015-2019)
Conclusions
Good thing is:
1. PE11.34 & ROE13% is reasonable.
2. Set up new sales outlet & office will impove sales but will not have fast impact on revenue.
The bad things:
1. Debt to currnet asset ratio is high.
2. No fix dividend policy.
3. Revenue grwoing around 8% per year, but after deduct inflation will have only little improvement.
3. Net profit margin is low than 10%.
4. Director fee is expensive.
5. CAGR% of their industry grow rate is not at healthy level.
6. Listing expenses 20.32% is too expensive.
7. Doesn't explain more on how to improve business line with online sales, because business should not too depend on normal distribution method.
Conclusions
Is not a attractive IPO. Unable to expect high grow in the company revenue in 1-2 year.
IPO Price: RM0.28
Good time: RM0.32 (PE13)
Bad time: RM0.19 (PE8)
*Valuation only valid until new quarter result release. Reader 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/
Date
Open to apply: 27/02/2020
Close to apply: 06/03/2020
Listing date: 18/03/2020
Share Capital
Market Cap: RM84 mil
Total Shares: 300mil shares (Public :15 mil, Company Insider/Miti/Private Placement: 43 mil)
Business
Distribution of electrical products and accessories.
Industrial User: 74.46%
Reseller: 25.54%
Fundamental
Market: Ace Market
Price: RM0.28 (EPS:0.0247)
P/E & ROE: PE11.34 (Prospectus book is) ROE13%
Cash & fixed deposit after IPO: RM0.05 per shares
NA after IPO: RM0.19
Total debt to current asset after IPO: 1.644 (Debt: 63.657 mil, Non-Current Asset: 38.712 mil, Current asset: 81.368mil)
Dividend policy: No fix dividend policy.
Financial Ratio
Trade receivable: 80 days
Trade Payable: 103 days
Inventory turnover: 105 days
Past Financial Proformance (Revenue, EPS)
2019 (until Nov): RM104.084 mil (EPS: 0.0237)
2019: RM134.373 mil (EPS: 0.0275)
2018: RM124.193 mil (EPS: 0.0173)
2017: RM114.509 mil (EPS: 0.0153)
Net Profit Margin
2019: 5.52%
2018: 4.03%
2017: 3.89%
After IPO Sharesholding
Ir. Tang Pee Tee @ Tan Chang Kim: 62.79%
Jin Siew Yen: 7.85%
Tan Yushan: 7.85%
Directors Remuneration for FYE2021 (from gross profit 2019)
Ir.Tang Pee Tee: RM0.502 mil
Tan Yushan: RM0.437 mil
Chai Poh Choo: RM0.218 mil
Yap Koon Roy: RM68k
Dr.Tee Chee Ghee: RM68k
Ir. Dr.Ng Kok Chiang: RM56k
Total director remuneration from gross profit: RM1.349 mil or 6.07%
Key Management Remuration for FYE2021 (from gross profit 2019)
Ooi Gin Hui: RM250k-300k
Chong Su Yee: RM150k-200k
Lim Lee Hua: RM150k-200k
Low Swee Ching: RM150k-200k
Foong Kah Hong: RM150k-200k
key management remuneration from gross profit: RM0.85mil-RM1.1 mil or 3.83%-4.95%
Use of fund
New Sales Outlet: RM4.2 mil (25.86%)
New head office & distribution in Johor: RM2.5 mil (15.39%)
Purchase new trucks & upgrade IT system: RM2 mil (12.32%)
Working Capital: RM4.24 mil (26.11%)
Listing expenses: RM3.3 mil (20.32%)
Industry CAGR%
Cables & wires CAGR: 0.4% (2015-2019)
Electrical Distribution, Protection, & Control Devices: 16.5% (2015-2019, *2019 drop -5.8%)
Lighting Equipment: -0.6% (2015-2019)
Conclusions
Good thing is:
1. PE11.34 & ROE13% is reasonable.
2. Set up new sales outlet & office will impove sales but will not have fast impact on revenue.
The bad things:
1. Debt to currnet asset ratio is high.
2. No fix dividend policy.
3. Revenue grwoing around 8% per year, but after deduct inflation will have only little improvement.
3. Net profit margin is low than 10%.
4. Director fee is expensive.
5. CAGR% of their industry grow rate is not at healthy level.
6. Listing expenses 20.32% is too expensive.
7. Doesn't explain more on how to improve business line with online sales, because business should not too depend on normal distribution method.
Conclusions
Is not a attractive IPO. Unable to expect high grow in the company revenue in 1-2 year.
IPO Price: RM0.28
Good time: RM0.32 (PE13)
Bad time: RM0.19 (PE8)
*Valuation only valid until new quarter result release. Reader should do own homework to follow up every quarter result to adjust forecast of fundamental value of the company.
Friday, January 31, 2020
Innature Berhad
IPO Rating (2.25 out of 5.0 Stars)
Copyright@http://lchipo.blogspot.com/
Follow us on facebook: https://www.facebook.com/LCH-Trading-Signal-103388431222067/
Date
Open to apply: 29/01/2020
Close to apply: 06/02/2020
Listing date: 20/02/2020
Share Capital
Market Cap: RM480 mil
Total Shares: 705.881mil shares (Public Ballting: 16.1315 mil, Company Insider/Miti/Private Placement: 161.142 mil)
Business
The group hold The Body Shop franchises (beauty product) and operate TBS point-of-sale in Malaysia, Vietnam, & Combodia.
Geo
M'sia: 85.3%
Vietnam: 14.7%
Fundamental
Market: Main Market
Price: RM0.68 (9mth eps: RM0.0352)
*if final retail price is lower the RM0.68, difference will refund to applicants.
P/E & ROE: PE13.3 (Prospectus book is) ROE24%
Cash & fixed deposit after IPO: RM0.0132 per shares
NA after IPO: RM0.17
Total debt to current asset after IPO: 1.175 (Debt: 60.027 mil, Non-Current Asset: 129.622 mil, Current asset: 51.074 mil)
*Intangible asset: 52.973 mil
Dividend policy: Suggest 30% dividend policy profit after tax.
Financial Ratio
Trade receivable: 4.65 days
Trade Payable: 63.37 days
Inventory turnover: 191.84 days
Past Financial Proformance (Revenue, EPS)
2019 (9mths): RM138.195 mil (EPS: 0.0352)
2018: RM184.474 mil (EPS: 0.0722)
2017: RM171.919 mil (EPS: 0.0381)
2016: RM159.902 mil (EPS: 0.0424)
Net Profit Margin
2019: 18.0%
2018: 19.6%
2017: 17.8%
2016: 16.9%
After IPO Sharesholding
Dato' Simon (indirect): 71.89%
Datin Mina (indirect): 74.89%
Darly Foong: 3%
Molly Fong: 0.02%
Tengku Zatashah: 0.01%
Directors Remuneration for FYE2019 (from gross profit 2018)
Dato' Simon: RM60k
Datin Mina: RM0.693 mil
Darly Foong: -
Molly Fong: RM0.866 mil
Dato' Maznah: RM90k
Tengku Zatashah: RM80k
Total director remuneration from gross profit: RM1.789 mil or 1.43%
Key Management Remuration for FYE2019 (from gross profit 2018)
Jesse Siew: 500k-550k
Mae Chan: 400k-450k
Cang Yang: 400k-450k
Meng Leong: 250k-300k
Lily-Hue Nguyen: 800k-850k
Julie Wong: 300k-350k
key management remuneration from gross profit: RM2.650-2.950 mil or 2.13-2.37 %
Use of fund
Capital Expenditure: RM34.50 mil (68.5%)
Working Capital: RM3.80 mil (7.5%)
New Business development: RM5.7 mil (11.3%)
Listing expenses: RM6.37 mil (18.75%)
Industry CAGR%
Msia 2013-2018: 6.2% CARG on CPC (Cosmestics Personal Care)
Msia 2018-2023: 8.0% (forecast)
Vietnam 2013-2018: 12%
Vietnam 2018-2023: 11.6% (forecast)
*2002-2018 income per capital CAGR urban 14.8%, CAGR rural 16.1%
*Increase of female spending power.
*Increase of internet, mobile business & e-commerce.
*Growing of acceptance of natural products.
*Vietnam CPC (cosmetics personal care) CAGR 12% 2013-2018
Conclusions
Good thing is:
1. PE13 & ROE24% is attractive.
2. Every year net profit more than 15%
3. Revenue is increasing.
4. Director remuration & management fee is acceptable.
5. Cosmetics Personal Care market/industry expanding every year.
6. IPO fund is to expand into new business NATURA (also own by The Body Shop and Aesop brands).
The bad things:
1. Total debt is higher then current asset & cash per shares after IPO is low.
2. Net asset per shares RM0.17 & the group have Intangible asset 52.9mil (equal 29.3% of total asset).
3. Liting expenses 18.75% from IPO fund is too high (market average is around 11%-13%).
Conclusions
Is a attractive business. Increase of female spending power in Msia, Vietnam, & Combodia will continue to increase the growth of Comestics Personal Care industry. The business have intention to pay out 30% PAT as dividend, it should be an attractive dividend holding counter. This IPO is now perfer, because having Intangible asset 29.3% (normal acceptable level is less than 15%).
IPO Price: RM0.68
Good time: RM0.75 (PE16)
Bad time: RM0.42 (PE9)
*Valuation only valid until new quarter result release. Reader 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/
Date
Open to apply: 29/01/2020
Close to apply: 06/02/2020
Listing date: 20/02/2020
Share Capital
Market Cap: RM480 mil
Total Shares: 705.881mil shares (Public Ballting: 16.1315 mil, Company Insider/Miti/Private Placement: 161.142 mil)
Business
The group hold The Body Shop franchises (beauty product) and operate TBS point-of-sale in Malaysia, Vietnam, & Combodia.
Geo
M'sia: 85.3%
Vietnam: 14.7%
Fundamental
Market: Main Market
Price: RM0.68 (9mth eps: RM0.0352)
*if final retail price is lower the RM0.68, difference will refund to applicants.
P/E & ROE: PE13.3 (Prospectus book is) ROE24%
Cash & fixed deposit after IPO: RM0.0132 per shares
NA after IPO: RM0.17
Total debt to current asset after IPO: 1.175 (Debt: 60.027 mil, Non-Current Asset: 129.622 mil, Current asset: 51.074 mil)
*Intangible asset: 52.973 mil
Dividend policy: Suggest 30% dividend policy profit after tax.
Financial Ratio
Trade receivable: 4.65 days
Trade Payable: 63.37 days
Inventory turnover: 191.84 days
Past Financial Proformance (Revenue, EPS)
2019 (9mths): RM138.195 mil (EPS: 0.0352)
2018: RM184.474 mil (EPS: 0.0722)
2017: RM171.919 mil (EPS: 0.0381)
2016: RM159.902 mil (EPS: 0.0424)
Net Profit Margin
2019: 18.0%
2018: 19.6%
2017: 17.8%
2016: 16.9%
After IPO Sharesholding
Dato' Simon (indirect): 71.89%
Datin Mina (indirect): 74.89%
Darly Foong: 3%
Molly Fong: 0.02%
Tengku Zatashah: 0.01%
Directors Remuneration for FYE2019 (from gross profit 2018)
Dato' Simon: RM60k
Datin Mina: RM0.693 mil
Darly Foong: -
Molly Fong: RM0.866 mil
Dato' Maznah: RM90k
Tengku Zatashah: RM80k
Total director remuneration from gross profit: RM1.789 mil or 1.43%
Key Management Remuration for FYE2019 (from gross profit 2018)
Jesse Siew: 500k-550k
Mae Chan: 400k-450k
Cang Yang: 400k-450k
Meng Leong: 250k-300k
Lily-Hue Nguyen: 800k-850k
Julie Wong: 300k-350k
key management remuneration from gross profit: RM2.650-2.950 mil or 2.13-2.37 %
Use of fund
Capital Expenditure: RM34.50 mil (68.5%)
Working Capital: RM3.80 mil (7.5%)
New Business development: RM5.7 mil (11.3%)
Listing expenses: RM6.37 mil (18.75%)
Industry CAGR%
Msia 2013-2018: 6.2% CARG on CPC (Cosmestics Personal Care)
Msia 2018-2023: 8.0% (forecast)
Vietnam 2013-2018: 12%
Vietnam 2018-2023: 11.6% (forecast)
*2002-2018 income per capital CAGR urban 14.8%, CAGR rural 16.1%
*Increase of female spending power.
*Increase of internet, mobile business & e-commerce.
*Growing of acceptance of natural products.
*Vietnam CPC (cosmetics personal care) CAGR 12% 2013-2018
Conclusions
Good thing is:
1. PE13 & ROE24% is attractive.
2. Every year net profit more than 15%
3. Revenue is increasing.
4. Director remuration & management fee is acceptable.
5. Cosmetics Personal Care market/industry expanding every year.
6. IPO fund is to expand into new business NATURA (also own by The Body Shop and Aesop brands).
The bad things:
1. Total debt is higher then current asset & cash per shares after IPO is low.
2. Net asset per shares RM0.17 & the group have Intangible asset 52.9mil (equal 29.3% of total asset).
3. Liting expenses 18.75% from IPO fund is too high (market average is around 11%-13%).
Conclusions
Is a attractive business. Increase of female spending power in Msia, Vietnam, & Combodia will continue to increase the growth of Comestics Personal Care industry. The business have intention to pay out 30% PAT as dividend, it should be an attractive dividend holding counter. This IPO is now perfer, because having Intangible asset 29.3% (normal acceptable level is less than 15%).
IPO Price: RM0.68
Good time: RM0.75 (PE16)
Bad time: RM0.42 (PE9)
*Valuation only valid until new quarter result release. Reader should do own homework to follow up every quarter result to adjust forecast of fundamental value of the company.
Thursday, January 30, 2020
Comment from blog
Recently this blog received some bad comment from reader (kindly refer to comment under IPO Powerwell page)
Kindly please take note that this blog is to provide long-term view on the IPO counter.
Main responsibilities from this blog is to help reader avoid unnecessary losses.
Even if there is some possibilities of the counter posted can make some profit, but in case the possibilities of losses is bigger than profit, blog will continue to rise opinion as "avoid".
IPO that rating at this blog at 2 stars & below (As per date 31/01/2020)
1. Pwrwell IPO RM0.25 > now RM0.25 (+/-)
2. Spring IPO 0.25 > now 0.225 (loss)
3. AME IPO 1.30 > now 1.76 (Profit)
4. SDS IPO 0.23 > now 0.215 (loss)
5. Mtag IPO 0.53 > now 0.505 (loss)
6. Tashin IPO 0.58 > now 0.265 (loss)
7. I-Stone IPO 0.16 > now 0.21 (Profit)
8. Meston IPO 0.16 > now 0.115 (loss)
*successful avoid losses rate 75% (6 over 8 counter to avoid)
IPO that rating 2.01 start & above (as per date 31/01/2020)
1. Slvest IPO 0.35 > now 0.775 (profit)
2. KHJ IPO 0.43 > now 0.25 (loss)
3. UMW IPO 0.82 > now 4.08 (profit)
4. HPMT IPO 0.56 > now 0.415 (loss)
5. Greatech IPO 0.61 > now 2.57 (profit)
6. Leonghup IPO 1.10 > now 0.765 (loss)
*Successful profit rate 50% (3 over 6 counter)
**this comparison use 2019 IPO & remember 2019 is a very bad year for market. This blog are still can filter out potential IPO.
**for more comparison can try compare more years like 2018,2017,2016 & 2015.
***This blog is encourage reader to point out their comment. However it will be great if reader comment base on data and facts.
***Base on above data & facts, we are very happy in 2019 able to help reader avoid so many unnecessary losses.
Friday, January 3, 2020
Powerwell Holdings Berhad
IPO Rating (1.00 out of 5.0 Stars)

Copyright@http://lchipo.blogspot.com/
Date
Open to apply: 02/01/2020
Close to apply: 10/01/2020
Listing date: 22/01/2020
Share Capital
Market Cap: RM145.138 mil
Total Shares: 580.552mil shares (Public Ball0ting: 23.8 mil, Company Insider/Miti/Private Placement: 121.655mil)
Business
Manufacturing & trading of electricity distribution product.
-LV switchboards, MV switchgears, & related product.
Fundamental
Market: Ace Market
Price: RM0.25 (7mth eps: RM0.0059)
P/E & ROE: PE17.12 (Prospectus book is PE11.96), ROE9.12%
Cash & fixed deposit after IPO: RM0.0298 per shares
NA after IPO: RM0.11
Total debt to current asset after IPO: 0.45 (Debt: 32.834 mil, Non-Current Asset: 24.885 mil, Current asset: 72.383 mil)
Dividend policy: No formal dividend policy.
Financial Ratio
Trade receivable: 168.6 days
Trade Payable: 179.3 days
Inventory turnover: 127.5 days
Past Financial Proformance (Revenue, EPS)
2019 (7mths): RM44.499 mil (EPS: 0.0059)
*order books RM52.21, billed progressively 24mths
2018: RM105.352 mil (EPS: 0.0209)
2017: RM106.393 mil (EPS: 0.0239)
2016: RM92.539 mil (EPS: 0.0146)
Net Profit Margin
2019: 7.7%
2018: 11.5%
2017: 13.0%
2016: 9.1%
After IPO Sharesholding
PW Synergy 51% (Indirect Jason Tham, Catherine Wong)
Jason Tham: 7.18%
Catherine Wong: 7.02%
Ricky Lee: 3.04%
Directors Remuneration for FYE2019 (from gross profit 2018)
Tang Yuen Kin: RM57k
Dr.Tou Teck Yong: RM51k
Selma Enolil Binti Mustapha Khalil: RM51k
Jason Tham: RM0.867 mil
Catherine Wong: RM0.706 mil
Ricky Lee: RM0.664 mil
Total director remuneration from gross profit: RM2.396 mil or 8.31%
Key Management Remuration for FYE2019 (from gross profit 2018)
Hoh Moon Heng: 300k-500k
Thong Kok Meng: 200k-250k
Ir.Leong Yek Loong: 350k-400k
Soh Wei Wei: 300k-350k
Chai Jsung Kek: 100k-150k
key management remuneration from gross profit: RM1.250mil-1.65mil or 4.34-5.73%
Use of fund
Capital Expenditure: RM10.270 (47%)
Certification expenditure : RM3.865 mil (17.69%)
Working Capital: RM3.615 mil (16.55%)
Listing expenses: RM4.1 mil (18.75%)
Competitors (Market Player PAT)
ABB Malaysia S/B: 3.85%
Tamco Switchgear: 2.8%
Toshiba Transmission & Distribution: losses
SRS Power Enginnering: 10.34%
Sun System Engineering S/B: 3.31%
INDKOM: 21.65%
Swift Energy S/B: 5.35%
Fuji SMBE: 7.56%
MCC Techique: 1.67%
Matrix Power Network: 1.27%
Gathergates Industries (M)S/B: losses
Conclusions
Good thing is:
1. Major sharesholder hold big portion on company stock.
2. Most of the IPO fund use to business expansion.
The bad things:
1.PE17.12 is not attractive.
2.Business natural need long time to collect payment trade receivable 168days.
3.Revenue & net profit margin is dropping over 3 years.
4.Director remuration + key management remuration is 12.65%-14.04% from gross profits, this is too high.
5.Compare with many competitors, most of them unable to make net profit over 10%, this industry is likely not given high margin return.
6.Listing in Ace Market.
Conclusions
Avoid this IPO.
IPO Price: RM0.25
Good time: RM0.16 (PE11)
Bad time: RM0.115 (PE8)

Copyright@http://lchipo.blogspot.com/
Date
Open to apply: 02/01/2020
Close to apply: 10/01/2020
Listing date: 22/01/2020
Share Capital
Market Cap: RM145.138 mil
Total Shares: 580.552mil shares (Public Ball0ting: 23.8 mil, Company Insider/Miti/Private Placement: 121.655mil)
Business
Manufacturing & trading of electricity distribution product.
-LV switchboards, MV switchgears, & related product.
Fundamental
Market: Ace Market
Price: RM0.25 (7mth eps: RM0.0059)
P/E & ROE: PE17.12 (Prospectus book is PE11.96), ROE9.12%
Cash & fixed deposit after IPO: RM0.0298 per shares
NA after IPO: RM0.11
Total debt to current asset after IPO: 0.45 (Debt: 32.834 mil, Non-Current Asset: 24.885 mil, Current asset: 72.383 mil)
Dividend policy: No formal dividend policy.
Financial Ratio
Trade receivable: 168.6 days
Trade Payable: 179.3 days
Inventory turnover: 127.5 days
Past Financial Proformance (Revenue, EPS)
2019 (7mths): RM44.499 mil (EPS: 0.0059)
*order books RM52.21, billed progressively 24mths
2018: RM105.352 mil (EPS: 0.0209)
2017: RM106.393 mil (EPS: 0.0239)
2016: RM92.539 mil (EPS: 0.0146)
Net Profit Margin
2019: 7.7%
2018: 11.5%
2017: 13.0%
2016: 9.1%
After IPO Sharesholding
PW Synergy 51% (Indirect Jason Tham, Catherine Wong)
Jason Tham: 7.18%
Catherine Wong: 7.02%
Ricky Lee: 3.04%
Directors Remuneration for FYE2019 (from gross profit 2018)
Tang Yuen Kin: RM57k
Dr.Tou Teck Yong: RM51k
Selma Enolil Binti Mustapha Khalil: RM51k
Jason Tham: RM0.867 mil
Catherine Wong: RM0.706 mil
Ricky Lee: RM0.664 mil
Total director remuneration from gross profit: RM2.396 mil or 8.31%
Key Management Remuration for FYE2019 (from gross profit 2018)
Hoh Moon Heng: 300k-500k
Thong Kok Meng: 200k-250k
Ir.Leong Yek Loong: 350k-400k
Soh Wei Wei: 300k-350k
Chai Jsung Kek: 100k-150k
key management remuneration from gross profit: RM1.250mil-1.65mil or 4.34-5.73%
Use of fund
Capital Expenditure: RM10.270 (47%)
Certification expenditure : RM3.865 mil (17.69%)
Working Capital: RM3.615 mil (16.55%)
Listing expenses: RM4.1 mil (18.75%)
Competitors (Market Player PAT)
ABB Malaysia S/B: 3.85%
Tamco Switchgear: 2.8%
Toshiba Transmission & Distribution: losses
SRS Power Enginnering: 10.34%
Sun System Engineering S/B: 3.31%
INDKOM: 21.65%
Swift Energy S/B: 5.35%
Fuji SMBE: 7.56%
MCC Techique: 1.67%
Matrix Power Network: 1.27%
Gathergates Industries (M)S/B: losses
Conclusions
Good thing is:
1. Major sharesholder hold big portion on company stock.
2. Most of the IPO fund use to business expansion.
The bad things:
1.PE17.12 is not attractive.
2.Business natural need long time to collect payment trade receivable 168days.
3.Revenue & net profit margin is dropping over 3 years.
4.Director remuration + key management remuration is 12.65%-14.04% from gross profits, this is too high.
5.Compare with many competitors, most of them unable to make net profit over 10%, this industry is likely not given high margin return.
6.Listing in Ace Market.
Conclusions
Avoid this IPO.
IPO Price: RM0.25
Good time: RM0.16 (PE11)
Bad time: RM0.115 (PE8)
Subscribe to:
Posts (Atom)




