Good Articles to Share

[转帖] 顺利实业【KSL】,顺利爆发?- 扬帆启航

Tan KW
Publish date: Sat, 06 Jul 2013, 10:54 PM
Tan KW
0 504,675
Good.

 



 
2010年,顺利实业集团写下光辉灿烂的一页。
 
取得1亿6430万令吉的税前净利,破过去的记录。


2011年年初,股价完全把这亮丽的业绩反映出来。


看会上面第三涨图,会发现一个奇妙的地方。

税前净利1亿6430万令吉,然而营业额才1亿7790万令吉。

找回年报,发现主要是因为当年有一笔投资产业公允价值调整的收益,总共是8225万令吉。

这占了税前净利的50%。

这也解释了为什么股价在2011年年初爆炸式喷出之后,就长期一蹶不振。


2012年,顺利实业集团的营业额和税前净利再次突破2010年创下的记录。

因此股价于年初开始,可以说从谷底再度来到2010年的前期高点附近盘旋。

一朝被蛇咬,十年怕井绳。

没有做深入研究的投资者对于2011年年初,股价爆炸式喷出后就每况愈下还心有余悸。


损益表上,同样的出现了其他收益,共1102万令吉。

不过,这回只占税前净利的6%而已。


从备注6看到,2012年顺利实业集团的其他收益已经没有投资产业公允价值调整这个项目的收益了。

因此,可以得到一个结论,那就是2012年的业绩,是真金白银打拼出来的成效。

2012年的每股净利是33.08仙。


2013年第一季度,同样的只以真金白银打造的业绩。

每股净利是12.39仙。

倘若2013年的其他三个季度,也能维持这样的表现,那么全年每股净利将有可能是49.56【12.39 * 4】。

当前每股净值是2.99令吉。

目前的股价是2.15令吉。

股价对账面价值为0.7倍。

说起来,算是低估了,巴菲特和林区蛮喜欢投资这样的公司。

一切看似美好,按常理,股价起飞是时间上的问题了。

不过,建议先看看这两篇文章,以便对它有多一点的了解。

顺利实业集团【KSL】:有福会同享吗?

朝圣基金局玩转 ~ 顺利实业集团【KSL】

投资风险:

1。2013年年头,市场曾经传出顺利实业可能成为私有化目标,而献购价可能介于1.85至1.95令吉。
 
2。基于大事扩展,是一家没有什么现金的公司,过去2年,也没有派息。
 
3。顺利实业有一个爱趁高价抛售股票的股东,即:朝圣基金局【已经抛售到低于5%了,因此目前在马交易所,不会看到有关其抛售的发布了】。

产业贷款年限最长35年 国行3招抑制家债


4。关于那个投资产业公允价值调整【Fair value adjustments of investment properties】,不要以为它没有出现了,就是好事。

它有时候还会以负数出现,也就是经过评估够,其价值已经下降了,那么下降的幅度是需要认列到损益表去的。

到时候,它影响的就是直接把每股净利拉低。

5。国行3招抑制家债
 
为了抑制不断攀升的家庭债务,大马国家银行昨天【2013年7月5日】祭出三大连环招:

●产业贷款摊还期最长35年
●信贷融资摊还年限少过10年
●禁提供“预先核准”信贷产品
 
这些措施,对产业公司的影响有多深远,有待留意。

以下是摘自南洋商报“股海宝藏”的文章。

股海宝藏:顺利实业估值落后同业
投资观点 2013-07-01 14:55

产 业股在全国大选之后经历一些调整,根据联昌证券报告,产业领域近期因国家银行或废除“发展商承担利息计划”(Developers’ Interest Bearing Scheme,DIBS)的市场传言而面对压力。市场盛传国行会与产业发展商会面,商讨抑制产业市场的投机活动,料国行将向发展商承担利息计划下手。

此外,美联储主席伯南克表明,会收紧购买债券的行动,这使到资金流出亚洲地区,包括马来西亚。

不过,联昌证券认为,产业销量放缓只是暂时性的,长期而言,产业交易将保持稳健,因为我国住宅领域基本因素稳健。

在依斯干达发展区相关的股项当中,顺利实业(KSL,5038,主板产业股)被视为是同侪中本益比最低者。

一般而言,投资者喜爱有参与依斯干达发展区的股项,因为在大选后,依斯干达发展区拥有更清晰的展望。

在全国大选之后,依斯干达发展区主题继续成为投资者目的焦点,因为它获得轻快铁、高速铁路以及新加坡新山轻快铁计划的推动。

此外,很多大型的外国公司也开始进驻依斯干达发展区,这包括CapitaLand、Ascendas Land以及Country Garden。

此外,新加坡采取打房措施,例如提高印花税、低借贷率等,已使一些新加坡潜在买家,转到依斯干达发展区投资。

此外,Iskandar Waterfront控股以及Medini Iskandar Malaysia据悉将会上市,再加上这里的土地买卖非常活络,使实际净资产价值获得上修。尽管产业股处于上涨趋势,但是顺利实业的股价表现还是落后同行。

一月初,市场传言顺利实业将会被私有化后,它的股价由12月12日的1.43令吉,上涨至1月中的1.75令吉。

市场有这样的传言,主要是因为其大股东丘氏家族持有53%的股权,而且实际净资产价值被低估、本益比低廉、地库位于柔佛和巴生谷,这些因素将让市场继续垂青顺利实业。

截至2013年3月31日止,顺利实业在依斯干达发展区拥有2100英亩地库。

这些地库位于新山、峇株巴辖、居銮、昔加末、丰盛港、巴生和吉隆坡的策略地点。

这些地库已经获得批准可以进行发展,料可保持顺利实业中期和长期盈利。

另外,该公司正准备在巴生落实的发展计划,将拥有相等于25亿令吉的发展总值。这地点位于巴生路和万津路旁,到巴生市区只须15分钟,这项混合发展计划料将提升集团未来的盈利。

目前发展项目

1.顺利花园(TAMAN NUSA BESTARI):在新山西北部,与第二大道有很好的连接。227英亩土地总发展价值10亿。

2.顺福花园(TAMAN BESTARI INDAH):在新山东北部,靠近乌鲁地南区。700英亩土地总发展价值21亿。

3.金葩顺利花园(TAMAN KEMPAS INDAH):在新山北部,靠近南北大道和Kempas Toll入口处。237英亩土地总发展价值10亿。

4.KSL综合城(KSL CITY):在新山市区。是南马区最大型的购物中心。离新山的关卡约5分钟车程,非常靠近新加坡。该酒店和住宅已经在2012年年尾竣工;

5.巴生金葩顺利花园(TAMAN KEMPAS INDAH):首个巴生谷综合房地产发展计划。靠近武吉丁宜永旺和武吉拉惹佳世客购物中心。

465英亩土地总发展价值25亿,耗时10年。

2013财年首季核心净利创记录。根据丰隆投银,顺利实业的营业额和税前盈利皆按年增长80%,主要是更高的认购率和旗舰计划,即新山KSL综合城计划进账的激励。

此外,KSL综合城的酒店开始营业也贡献盈利。

保留资金购地

顺利实业2013财年首季的赚幅,已经超越2012财年所取得38.2%,达到48.5%。根据过去记录,顺利实业取得介于45%至50%的强劲赚幅。

顺利实业税后盈利按季增20%,管理层将之归功于新山混合发展计划陆续贡献及KSL综合城酒店开始营业带来贡献。

顺利实业管理层继续采取谨慎的派息措施,相信他们是为了保留资金,充作这些用途,即(1)巴生的发展计划,因为这旗舰计划需要20亿令吉的营运资金,(2)潜在的地库收购行动,目前财务非常稳固,只有约0.16倍负债比,如果负债比增加至0.5倍,将有4亿令吉购地。



免责声明

本文分析仅供参考,并非推荐购买或脱售。

投资前请咨询专业金融师。

慧眼 电邮:shares888@yahoo.com 

 

Related Stocks
Market Buzz
Discussions
1 person likes this. Showing 12 of 12 comments

Ooi Teik Bee

Dear valued members,

It is not a recommendation to buy, I just want to show the Intrinsic value of KSL share. It is really undervalued. This worksheet was done recently when KSL share price is 2.12 and WA is 0.925.

KSL
Total Net profit years 10/10

Total Positive Operating Cash Flow years 9/10

Total Dividend Payout years 9/10

Total Positive Free Cash Flow years 4/10
32/40
Growth
10 years Average Turnover 255,442
31/12/2012 (latest) 404,431 58.3%

10 years Average Net Profit 92,069
31/12/2012 (latest) 131,580 42.9%

2010 2011 2012 Q1 2013 Growth
EPS 32.0 21.5 34.1 39.47 15.92%
PER 6.63 9.86 6.23 5.37 15.92%
ROE 13.8 8.78 12.2 13.34 9.34%
NTA 2.51 2.46 2.79 2.99 7.17%

Price CAGR % (Buy and Hold)
Average return (history) 9.76%
3 years return 14.29%

Method 1
EPS 39.47
g (growth) 7.96
Y 7.0
IV=(EPS*(8.5+1.5g)*4.4)/Y 5.07
Current price 2.12
Margin of Safety 58.19%
Potential gain 139.20%

Method 2
Discounted Cash Flows Calculator
Discount rate 12.00%
EPS 39.47
Earning expected to grow (annually) 7.7
for the next (? Years) 3.0
before leveling off to an annual growth 3.00
Calculate Stock Value per share 5.05
Current price 2.12
Margin of Safety 58.02%
Potential gain 138.21%

Method 3
IV=ROE/Rr*NTA
ROE 13.34%
Rr 12.0%
NTA 2.99
IV 3.32
Current price 2.12
Margin of Safety 56.8%
Potential gain 56.8%

Method 4
(22.5*EPS*Book value per share)^0.5
EPS 0.39
Total equity 1155443
Number of shares 390548
(22.5*EPS*Total Equity/share)^0.5 5.13
Current price 2.12
Margin of Safety 58.64%
Potential gain 141.78%


KSL-WA
Expiration date 19/8/2016
Exercise price 1.60
Price of Mother share (KSL) 2.12
Actual price of WA 0.925
Premium 19.10%
Gearing 2.3

Conclusion

Please note that base on aforesaid calculation, KSL price is about 5.13, KSL-WA is = 4.24.

Technical chart
This stock is very weak technically because Tabung Haji is still selling this stock. This is a down trending stock until big seller completed their selling on this stock. I do not think it is time to buy this stock unless you are willing to hold it for at least 6 months.

I want to cautious valued members here that it is a correct strategy for someone to push down the share price so that this stock can be taken private at a low price. Please reject this takeover unless the takeover price is 110% of its NTA (2.99) which is = 3.29.

Thank you.
Ooi

2013-07-06 23:25

Foong Oi Lai

Thanks for your great sharing, Ooi.

2013-07-07 13:36

Foong Oi Lai

Ooi, refer to method 1, IV=(EPS*(8.5+1.5g)*4.4)/Y,5.07 .IS 5.07 the IV? what is 8.5,1.5 & 4.4 stand for?

2013-07-07 13:47

Ooi Teik Bee

It is the formula. Just follow it. You must know EPS, g=growth rate and y is the cost of fund. I just follow Kcchongnz write up. Please read all Kcchongnz write up in this forum.

Thank you.

2013-07-07 13:52

kcchongnz

Ooi, hope you don't mind I explain here.

IV=(EPS*(8.5+1.5g)*4.4)/Y is the Graham growth model to estimate the intrinsic value of a stock.

IV is the intrinsic value
EPS is earnings per share. Use normalized EPS as much as possible.
8.5 is the PE ratio Graham willing to pay for a stock without growth.
1.5g is the weightage given to a growth company. Graham used 2.0 in his original form.

At that time, the long-term bond yield was 4.4%. so to adjust the formula to the present long-term bond rate, Y%, a factor 4.4/Y is used. So one can see the rationale of the formula.

One thing I realized now is this formula should not be relied too much on to get the intrinsic value of a stock because too much weigh is given to the growth g of a company. Also Graham did not include any risk premium in the formula as modern financial theory would tell you that investing in equity has a higher risk than bond.

Imagine a company earns 10 sen per share but with an expected growth rate of 15%, and using Y as 5% would have an IV of 3.40 compared with no growth of just 75 sen. Would you want to pay so such for this "expected" growth?

But I think the formula would be useful to check whether the share price is too high, or too much expectation is built on the company.

For example TSH EPS is 7.6 sen last year. Its share price is 2.39 now. Using Graham's growth formula, Y=5, iteration of the formula to get the intrinsic value equals to its share price will yield a g of 18.5%. So do you think TSH's earnings can grow at 18.5% a year for the next 5-7 years? If so, the the share price of TSH may be reasonable.

For me, to grow at 18.5% for the next 5-7 years is not an easy feat. So I think the market is paying too much for TSH's expected growth.

2013-07-07 15:52

inwest88

Hi KC, There a few Messaq counters which are making profits consistently but the share prices do not reflect that. One is EA Holdings. what do you think of this company. Thanks.

2013-07-07 16:12

Sky Lim

mr ooi teik bee, do you have a blog or website? are you running a stock group ? because i see your headings in several posts "dear valued members"

2013-07-07 16:26

newbiestock

Post removed.Why?

2013-07-07 16:31

kcchongnz

Posted by inwest88 > Jul 7, 2013 04:12 PM | Report Abuse
Hi KC, There a few Messaq counters which are making profits consistently but the share prices do not reflect that. One is EA Holdings. what do you think of this company. Thanks.

inwest88, go to the appended link for my response:

http://klse.i3investor.com/servlets/forum/900172429.jsp

2013-07-07 17:42

Foong Oi Lai

Thanks a lot all Taiko, I am digesting now :)

2013-07-07 20:24

Foong Oi Lai

Dear kcchongnz, my first question is : what is normalized EPS? Any different with those EPS that announced in Bursa. Appreciate your helping hands

2013-07-07 20:27

kcchongnz

Normalized earnings account for seasonality and economic cycles. For example palm oil companies have high earnings during the up cycle of the price of palm oil, but low earnings in the down cycle owing to change in the prices and hence the margins.

Normalized earnings also exclude onetime off nonrecurring or exceptional items, or gain/loss which is not related to the ordinary business of the company. For example, a gain in revaluation of the property of the company, an exceptional gain due to disposal of assets etc, should be excluded.

In essence, normalized earnings are an indication of the true financial performance of a company.

2013-07-08 12:48

Post a Comment