Select LTM Revenue Multiple | | | | | | | | |
| | | | | | | | |
| Benchmark Companies | | | |
| AHB | CYPARK | HHHCORP | TEXCYCL | TAFI | | CABNET | |
| KLSE:AHB | KLSE:CYPARK | KLSE:HHHCORP | KLSE:TEXCYCL | KLSE:TAFI | | KLSE:CABNET | |
Historical Revenue Growth | | | | | | | | |
5Y CAGR | 19.0% | -12.3% | 22.4% | 3.4% | 33.4% | | 25.6% | |
3Y CAGR | 33.0% | -13.9% | 31.3% | 8.0% | 38.2% | | 19.0% | |
Latest Twelve Months | 46.2% | -14.2% | 80.0% | 9.2% | 67.1% | | -33.7% | |
| | | | | | | | |
Historical EBIT Profit Margin | | | | | | | | |
5 Year Average Margin | -328.7% | 20.7% | 8.6% | 23.9% | 0.2% | | 0.9% | |
Prior Fiscal Year | -86.7% | -10.8% | 14.4% | 25.6% | 2.5% | | 3.5% | |
Latest Fiscal Year | -104.7% | 55.0% | 5.1% | -20.8% | 18.3% | | 3.3% | |
Latest Twelve Months | -104.7% | 55.0% | 5.1% | 21.4% | 18.3% | | 3.3% | |
| | | | | | | | |
Current Trading Multiples | | | | | | | | |
EV / LTM Revenue | 0.60x | 13.78x | 1.67x | 6.51x | 1.96x | | 0.40x | |
EV / LTM EBIT | -0.6x | 25.1x | 32.9x | 30.4x | 10.7x | | 12.1x | |
Price / LTM Sales | 0.93x | 4.80x | 0.32x | 7.73x | 1.72x | | 0.40x | |
| | | | | | | | |
| | | | | | | | |
| Low | Mid | High | | | | | |
| | | | | | | | |
Benchmark EV / LTM Revenue | 0.60x | 1.96x | 13.78x | | | | | |
Historical EV / LTM Revenue | 0.40x | 0.68x | 0.80x | | | | | |
| | | | | | | | |
Selected EV / LTM Revenue | 0.52x | 0.55x | 0.58x | | | | | |
(x) LTM Revenue | 132 | 132 | 132 | | | | | |
(=) Implied Enterprise Value | 69 | 73 | 76 | | | | | |
(-) Non-shareholder Claims * | 0 | 0 | 0 | | | | | |
(=) Equity Value | 69 | 73 | 76 | | | | | |
(/) Shares Outstanding | 178.8 | 178.8 | 178.8 | | | | | |
Implied Value Range | 0.39 | 0.41 | 0.43 | | | | | |
FX Rate: MYR/MYR | 1.0 | 1.0 | 1.0 | | Market Price | | | |
Implied Value Range (Trading Cur) | 0.39 | 0.41 | 0.43 | | 0.30 | | | |
Upside / (Downside) | 31.0% | 37.8% | 44.7% | | | | | |