看來載入頁面時發生了錯誤.
我們的團隊已收到通知，但若此問題持續，請透過電郵支援widget工具聯絡我們。
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Pb Multiple | 2.8x - 3.1x | 3.0x |
| Historical Pb Multiple | 2.6x - 77.3x | 49.9x |
| Fair Value | RM3.84 - RM4.25 | RM4.05 |
| Upside | 7.1% - 18.3% | 12.7% |
| Benchmarks | - | Full Ticker |
| Axiata Group Berhad | - | KLSE:AXIATA |
| XOX Berhad | - | KLSE:XOX |
| XOX Technology Berhad | - | KLSE:XOXTECH |
| mTouche Technology Berhad | - | KLSE:MTOUCHE |
| Watta Holding Berhad | - | KLSE:WATTA |
| Celcomdigi Berhad | - | KLSE:CDB |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| AXIATA | XOX | XOXTECH | MTOUCHE | WATTA | CDB | |||
| KLSE:AXIATA | KLSE:XOX | KLSE:XOXTECH | KLSE:MTOUCHE | KLSE:WATTA | KLSE:CDB | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -8.3% | NM- | NM- | NM- | NM- | -0.8% | ||
| 3Y CAGR | NM- | NM- | NM- | NM- | NM- | 5.8% | ||
| Latest Twelve Months | 268.5% | 81.9% | 958.1% | 76.1% | 29.8% | -11.2% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 11.0% | -21.7% | -2.3% | -263.6% | -10.3% | 15.8% | ||
| Prior Fiscal Year | -2.5% | -24.7% | -1.3% | -448.5% | -22.9% | 12.1% | ||
| Latest Fiscal Year | 4.2% | -5.0% | 5.3% | -98.9% | -21.3% | 10.8% | ||
| Latest Twelve Months | 4.2% | -6.0% | 5.3% | -130.8% | -21.3% | 10.8% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | -1.6% | -29.4% | -5.2% | -25.0% | -1.7% | 109.5% | ||
| Prior Fiscal Year | -2.4% | -34.5% | -6.3% | -56.9% | -3.7% | 9.5% | ||
| Latest Twelve Months | 4.4% | -10.8% | 49.2% | -20.2% | -2.7% | 8.5% | ||
| Next Fiscal Year | 4.5% | -2.6% | 57.1% | #NUM! | #NUM! | 11.7% | ||
| Two Fiscal Years Forward | 5.4% | -2.7% | 63.9% | -24.7% | -2.7% | 12.5% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.8x | 0.3x | 0.2x | 2.8x | 5.6x | 3.3x | ||
| Price / LTM EPS | 18.1x | -4.9x | 4.5x | -2.1x | -26.3x | 30.6x | ||
| Price / Book | 0.8x | 0.5x | 1.8x | 0.5x | 0.7x | 2.6x | ||
| Price / Fwd Book | 0.8x | 0.5x | 1.0x | 0.5x | 0.7x | 2.6x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.5x | 0.7x | 1.8x | |||||
| Historical P/B Ratio | 2.6x | 49.9x | 77.3x | |||||
| Selected P/B Multiple | 2.8x | 3.0x | 3.1x | |||||
| (x) Book Value | 16,076 | 16,076 | 16,076 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | AXIATA | XOX | XOXTECH | MTOUCHE | WATTA | CDB | |
| Value of Common Equity | 17,177 | 73 | 45 | 32 | 36 | 42,116 | |
| (/) Shares Outstanding | 9,185.5 | 185.5 | 893.6 | 926.7 | 84.5 | 11,731.5 | |
| Implied Stock Price | 1.87 | 0.40 | 0.05 | 0.04 | 0.43 | 3.59 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 1.87 | 0.40 | 0.05 | 0.04 | 0.43 | 3.59 | |
| Trading Currency | MYR | MYR | MYR | MYR | MYR | MYR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |