Is PE Multiple Heading Towards 4 Times ?
Publish date: Thu, 22 May 2014, 08:10 PM
On 22 May 2014, OSK Prop reported net profit of RM22.9 mil for Q1 of FY2014. This translates into quarterly EPS of 9.5 sen.
| FYE 31 Dec | Full year | |||||
| (RM mil) | Q1 2013 | Q2 2013 | Q3 2013 | Q4 2013 | 2013 | Q1 2014 |
| Revenue | 56.9 | 103.7 | 149.1 | 146.0 | 455.7 | 139.7 |
| Net profit | 6.3 | 11.2 | 20.1 | 17.8 | 55.4 | 24.1 |
| EPS (sen) | 2.6 | 4.7 | 8.4 | 7.4 | 23.1 | 9.5 |
As explained in Part 1 of my article dated 26 March 2014, OSK Prop targets to open Atria Mall by Q4 2014. Based on preliminary calculation, net profit contribution from the new Mall could potentially amount to RM19 mil. Based on number of shares of 240 mil, that would add another 8 sen EPS to the Group.
Based on annualised EPS of 38 sen (being 9.5 sen x 4) and additional 8 sen from Atria Mall, could we be looking at potential EPS of 46 sen next year ?
Based on latest closing price of RM1.90 and EPS of 46 sen, Prospective PE multiple works out to be 4 times only.
Based on PE multiple of 7 times, fair value for mother share would work out to be RM3.22.
Based on exercise price of RM1.00, fair value for Warrants C ("WC") would work out to be RM2.22, an upside of 131% based on latest closing price of RM0.97.
No wonder Tan Sri Ong Leong Huat has been actively buying back WC at price as high as 85.5 sen recently (please refer to table below).
| Acquisition of OSKProp-WC by Tan Sri Ong Leong Huat Since January 2014 | ||||
| Highest | ||||
| Units | Price Paid | units | ||
| Date | acquired | (RM) | held | % |
| 21 Apr 2014 | 40,000 | 0.855 | 81,223,509 | 76.52 |
| 18 Apr 2014 | 126,800 | 0.841 | ||
| 17 Apr 2014 | 59,700 | 0.844 | 81,056,709 | 76.36 |
| 15 Apr 2014 | 32,500 | 0.810 | ||
| 9 Apr 2014 | 149,000 | 0.799 | 80,964,509 | 76.28 |
| 8 Apr 2014 | 61,100 | 0.796 | ||
| 1 Apr 2014 | 2,100 | 0.779 | 80,754,409 | 76.08 |
| 28 Mac 2014 | 478,600 | 0.787 | 80,752,309 | 76.08 |
| 27 Mac 2014 | 41,500 | 0.710 | ||
| 26 Mac 2014 | 146,800 | 0.688 | ||
| 21 Mac 2014 | 590,100 | 0.611 | 80,085,409 | 75.45 |
| 20 Mac 2014 | 229,000 | 0.600 | ||
| 19 Mac 2014 | 122,000 | 0.592 | 79,266,309 | 74.68 |
| 18 Mac 2014 | 645,400 | 0.600 | ||
| 17 Mac 2014 | 652,900 | 0.606 | ||
| 16 Jan 2014 | 227,300 | 0.528 | 76,646,809 | 72.21 |
| 10 Jan 2014 | 363,300 | 0.547 | 76,419,509 | 71.99 |
Do not use all of these Private Money Lender here.They are located in Nigeria, Ghana Turkey, France and Israel.My name is Mrs.Ramirez Cecilia, I am from Philippines. Have you been looking for a loan?Do you need an urgent personal or business loan?contact Fast Legitimate Loan Approval he help me with a loan of $78.000 some days ago after been scammed of $19,000 from a woman claiming to be a loan lender from Nigeria but i thank God today that i got my loan worth $78.000.Feel free to contact the company for a genuine financial call/whats-App Contact Number +918929509036 Email:(fastloanoffer34@gmail.com)
ReplyDelete