12-05-2013, 07:45 PM
(This post was last modified: 12-05-2013, 07:47 PM by Underdogger.)
Updated breakdown value of New Toyo
1. 54% Stake in Tien Wah market price at 2.56 RM = 53.4 mil SD (cash if sold off in open stock market)
2. 34% stake of SAH = 34% x 160mil = 54.4 mil SD (cash)
3. New Toyo’s own investment properties = $27mil SD (market valuation as at Dec 2012)
4. New Toyo's own specialty paper business = $5mil net profit per annum (Say 5 cents valuation)
5. New Toyo’s 49% stake in MEIL – RM $15mil projected for FY12. Assuming P/E of 7.4, we will get valuation of 10 cents
45.6 cents in all .
Item 1 to 3 = 30.5 cents , approximate current market value of New Toyo.
Has Mr Market conveniently forgotten about valuation for item 4 and 5 of at least 15 cents?
As far as valuation is concerned, New Toyo seems to be at least 50% undervalued by Mr Market...
(And the above has conservatively excluded all the redevelopment potential of land holdings by Tien Wah.)
1. 54% Stake in Tien Wah market price at 2.56 RM = 53.4 mil SD (cash if sold off in open stock market)
2. 34% stake of SAH = 34% x 160mil = 54.4 mil SD (cash)
3. New Toyo’s own investment properties = $27mil SD (market valuation as at Dec 2012)
4. New Toyo's own specialty paper business = $5mil net profit per annum (Say 5 cents valuation)
5. New Toyo’s 49% stake in MEIL – RM $15mil projected for FY12. Assuming P/E of 7.4, we will get valuation of 10 cents
45.6 cents in all .
Item 1 to 3 = 30.5 cents , approximate current market value of New Toyo.
Has Mr Market conveniently forgotten about valuation for item 4 and 5 of at least 15 cents?
As far as valuation is concerned, New Toyo seems to be at least 50% undervalued by Mr Market...
(And the above has conservatively excluded all the redevelopment potential of land holdings by Tien Wah.)