OPPSTAR BERHAD

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

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

Open to apply: 22 Feb 2023
Close to apply: 03 Mar 2023
Balloting: 07 Mar 2023
Listing date: 15 Mar 2023

Share Capital
Market cap: RM400.806mil
Total Shares: 636.200mil shares

Industry CARG (2017-2022)
Semiconductor sales (Global), 2016-2022(e): 9.37%
IC design sales (Global), 2016-2022(e): 8.83%
Industry competitors comparison (net profit%)
Oppstar Group: 32.89%
UST Global (Malaysia) Sdn Bhd (part of UST group of companies):10.94%
Key ASIC Berhad: -63.58%
Infinecs Systems Sdn Bhd: 14.22%
Symmid Corporation Sdn Bhd: -51.23%
Aricent Technologies Malaysia Sdn Bhd (part of Capgemini group of companies): -0.63%
IC Microsystems Sdn Bhd: -92.18%
Other global industry player: 0.62% to 15.28%

Business (FYE 2021)
IC design services covering front-end design, back-end design and complete turnkey solutions.
- mainly focus on the design of ICs such as ASICs, SoCs, CPUs and FPGAs.
- Post-silicon validation services, training and consultancy services
Revenue by Geo
Local: 23.59%
Oversea: 76.41%

Fundamental
1.Market: Ace Market
2.Price: RM0.63
3.P/E: 19.33 @ RM0.0163 (FYE2023, 6mths)
4.ROE(Pro Forma III): 8.19%
5.ROE: 83.35%(FYE2023), 115%(FYE2022), 254%(FYE2021), 31.28%(FYE2020)
6.Net asset: RM0.43
7.Total debt to current asset after IPO: 0.058 (Debt: 7.925mil, Non-Current Asset: 3.039mil, Current asset: 134.846mil)
8.Dividend policy: PAT 25% dividend policy.
9. Shariah status: -

Past Financial Performance (Revenue, Earning Per shares, PAT%)
2023 (FPE 30Sep, 6mths): RM28.815 mil (Eps: 0.0163),PAT: 36.08%
2022 (FYE 31Mar): RM50.561 mil (Eps: 0.0261),PAT: 32.89%
2021 (FYE 31Mar): RM29.262 mil (Eps: 0.0123),PAT: 26.65%
2020 (FYE 31Mar): RM15.965 mil (Eps: 0.0007),PAT: 2.64%

Operating cashflow vs PBT
2023: 83%
2022: 75%
2021: 100%
2020: 113%

Order Book
FYE 2023: RM13.064 mil  
FYE 2024: RM21.228 mil 

Major customer (2023)
1. Xiamen KirinCore: 62.67%
2. Customer A group of companies: 12.33%
3. Customer E group of companies: 9.98%
4. Customer B: 7.17%
5. Synkom Co.Ltd: 3.09%
***total 95.24%

Major Sharesholders
1. Ng Meng Thai: 20.06% (direct)
2. Cheah Hun Wah: 21.09% (direct)
3. Tan Chun Chiat: 13.40% (direct)
4. Bigcore Techonology: 3.34% (direct)

Directors & Key Management Remuneration for FYE2022 (from Revenue & other income 2021)
Total director remuneration: RM2.176mil
key management remuneration: RM1.20mil - RM1.35mil
total (max): RM3.526mil or 20.76% amend typo to 11.70%

Use of funds
1. Business expansion through expansion of workforce: 47.96%
2. Establishment of new offices : 23.98%
3. R&D expenditure: 11.51%
4. Working capital: 12.14%
5. Listing Expenses: 4.41%

Conclusions (Blogger is not wrote any recommendation & suggestion. All is personal opinion and reader should take their own risk in investment decision)
Overall is a fair IPO with high growth opporunities. But investor need take note on the high depend of single China company which contribute 62.67% of their revenue. 

*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.

CAPE EMS BERHAD

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

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

Open to apply: 16/02/2023
Close to apply: 27/02/2023 Amend typo 24/02/2023 (retail)
Price determination: 27/02/2023 
Balloting: 01/03/2023
Listing date: 10/03/2023

Share Capital
Market cap: RM830.7mil
Total Shares: 923mil shares

Industry CARG (2017-2021)
Global exports of E&E products: 7.5%
Global import of E&E products: 7.2%
Industry competitors comparison (net profit%)
Cape Group: 7.6% (PE25.28 is use FYE2022 PAT)
JHM: 11.5% (PE14.66)
Plexus Manufacturing S/B: 11.1%
Benchmark Electronics (M) S/B: 12.8%
NationGate Holdings Bhd: 7.8% (PE21.22)
SKP Resources Bhd: 7.5% (PE14.34)
P.I.E. Industrial Bhd: 5.9% (PE18.62)

Others: -4.6% to 5.7%

Business (FYE 2021)
EMS provider on contract manufacturing services for end-to-end manufacturing services which entail parts and components sourcing and procurement, production, assembly, testing, packaging up to direct shipment fulfilment

Revenue by Segment
1. Industrial electronic products: 58.8%
2. Consumer electronic products: 38.0%
3. Supporting services: 3.2%
Revenue by Geo
1. Asia Pacific: 37.8% (Singapore: 30.7%)
2. USA: 55.1%
3. Europe: 7.1%

Fundamental
1.Market: Main Market
2.Price: RM0.90 (will follow final insti price@27/02/2023)
3.P/E: 25.28 @ RM0.0285 (prospecture pg27 use FYE21 PE31.6, we use EPS RM0.0356 @ FYE22)
4.ROE(Pro Forma III): 10.06%
5.ROE: 18.07%(FYE2022), 15.49%(FYE2021), 24.86%(FYE2020), 18.17%(FYE2019)
6.Net asset: RM0.35
7.Total debt to current asset after IPO: 0.75 (Debt: 282.094mil, Non-Current Asset: 230.615mil, Current asset: 377.704mil)
8.Dividend policy: 30% PAT dividend policy.
9. Shariah status: -

Past Financial Performance (Revenue, Earning Per shares, PAT%)
2022 (FPE 30sep, 6mths): RM319.750 mil (Eps: 0.0267),PAT: 7.7%
2021 (FYE 31Dec): RM344.334 mil (Eps: 0.0285),PAT: 7.6%
2020 (FYE 31Dec): RM168.261 mil (Eps: 0.0219),PAT: 12.0%
2019 (FYE 31Dec): RM43.157 mil (Eps: 0.0041),PAT: 8.8%

Operating cashflow (before tax) vs PBT
2022: 14.66% (trade receivable: RM122mil)
2021: 135% (trade receivable: RM82mil)
2020: -7.74% (trade receivable: RM80mil)
2019: 405% (trade receivable:RM54mil)

Major customer (2022)
Customer A (USA): 27.1%
Tastar Electronics (SG): 19.8%
Airspan group of companies: (USA & UK): 18.4%
NextCentury (USA): 12.6%
K&Q (SG): 10.9%
***total 88.8%

Major Sharesholders
Tee Kim Chin: 40.6% (direct)
Tee Kim Yok: 13.8% (direct)
Fortress: 16.6% (direct)

Directors & Key Management Remuneration for FYE2022 (from Revenue & other income 2021)
Total director remuneration: RM5.098mil
key management remuneration: RM1.250mil - RM1.450mil
total (max): RM7.998mil or 19.09%

Use of funds
1. Construction of New Senai 226 Warehouse and installation of automated storage facilities: 34.1%
2. Setting-up of new cleanroom facility and purchase of new automated production lines for EMS operations: 40.3%
3. Installation of energy saving cooling system: 2.4%
4. Purchase of new machinery and equipment for die cast manufacturing related services: 3%
5. Working capital: 13.2%
5. Listing Expenses: 7.0%

Conclusions (Blogger is not wrote any recommendation & suggestion. All is personal opinion and reader should take their own risk in investment decision)
Overall slightly expensive IPO with the PE above industry average. However, with the new production line will encourage the grow of their revenue.

*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.