| Select LTM Revenue Multiple | | | | | | | | |
| | | | | | | | |
| Benchmark Companies | | | |
| SBCCORP | KTI | TROP | SYMLIFE | JKGLAND | | ASIAPAC | |
| KLSE:SBCCORP | KLSE:KTI | KLSE:TROP | KLSE:SYMLIFE | KLSE:JKGLAND | | KLSE:ASIAPAC | |
| Historical Revenue Growth | | | | | | | | |
| 5Y CAGR | -18.4% | NM- | 4.3% | -18.7% | 6.9% | | 15.4% | |
| 3Y CAGR | -7.0% | 21.2% | 16.9% | -35.4% | 12.9% | | 49.7% | |
| Latest Twelve Months | -11.7% | 45.9% | -6.3% | -67.0% | 57.2% | | 26.7% | |
| | | | | | | | |
| Historical EBIT Profit Margin | | | | | | | | |
| 5 Year Average Margin | 12.2% | 16.0% | 0.3% | -6.0% | 23.5% | | 9.0% | |
| Prior Fiscal Year | 18.2% | 16.1% | 3.1% | -56.5% | 20.1% | | 11.3% | |
| Latest Fiscal Year | 3.7% | 10.6% | 3.0% | 9.5% | 24.1% | | 15.4% | |
| Latest Twelve Months | 6.9% | 10.6% | 3.0% | 5.4% | 24.1% | | 20.1% | |
| | | | | | | | |
| Current Trading Multiples | | | | | | | | |
| EV / LTM Revenue | 1.17x | 3.52x | 3.37x | 7.99x | 1.16x | | 1.71x | |
| EV / LTM EBIT | 17.0x | 33.2x | 112.1x | 149.0x | 4.8x | | 8.5x | |
| Price / LTM Sales | 1.42x | 1.73x | 1.92x | 4.88x | 0.94x | | 0.40x | |
| | | | | | | | |
| | | | | | | | |
| Low | Mid | High | | | | | |
| | | | | | | | |
| Benchmark EV / LTM Revenue | 1.16x | 3.37x | 7.99x | | | | | |
| Historical EV / LTM Revenue | 2.29x | 2.95x | 6.66x | | | | | |
| | | | | | | | |
| Selected EV / LTM Revenue | 1.76x | 1.86x | 1.95x | | | | | |
| (x) LTM Revenue | 339 | 339 | 339 | | | | | |
| (=) Implied Enterprise Value | 598 | 629 | 661 | | | | | |
| (-) Non-shareholder Claims * | (444) | (444) | (444) | | | | | |
| (=) Equity Value | 154 | 185 | 217 | | | | | |
| (/) Shares Outstanding | 1,488.8 | 1,488.8 | 1,488.8 | | | | | |
| Implied Value Range | 0.10 | 0.12 | 0.15 | | | | | |
| FX Rate: MYR/MYR | 1.0 | 1.0 | 1.0 | | Market Price | | | |
| Implied Value Range (Trading Cur) | 0.10 | 0.12 | 0.15 | | 0.09 | | | |
| Upside / (Downside) | 14.7% | 38.2% | 61.7% | | | | | |