1. 超级undervalue stock
单单用BKAWAN 的 associate KLK 来算
2012 的年报资料:
Share Capital: 435,951,000
Treasury share: 19,947,600
Weighted average number of shares on year 2012: 416,774,000
Profit of the year: 611,943,000
Profit of the year: 605,687,000 (attribute to basic share holder)
Basic earning per share: 145.3 (605,687 / 416,774)
KLK Share Issued: 1,067,504,692
KLK Weighed average number of share 2012: 1,064,965,692
BKAWAN have 46.57% of KLK: 495,901,527 (from KLK 2012 report: Thirty Largest Shareholders as in the Register of Members and the Record of Depositors)
从以上的资料来看
每一个BKAWAN 有 495,901,527 / 416,774,000 = 1.189
意思就是讲每一股BKAWAN 有 1.19 股 的 KLK
然而这只是单单 KLK 而已,BKAWAN 还有其他的 subsidiaries and affiliates (请看图)
这些不就是免费的吗?
哪其他的业务值多少钱呢?
我们大概算一下吧
Profit of the year: 605,687,000 (attribute to basic share holder)
Share of results of associates: 563,937,000
Profit excluding results of associates: 605,687,000 - 563,937,000 = 41,741,000
41,741,000 if count in EPS = 41,741,000 / 416,774,000 = 0.10
如果我只用PE 13 来算股价: 0.1 * 13 = 1.3
BKAWAN 的价值现在至少应该要有:
1.19 * 21.14 (2013-08-13 closing price) + 1.3 = 25.1566 + 1.3 = 26.4566
to be 继续。。。
图片是从 http://www.bkawan.com.my/a_subsi.html 来的
本帖最后由 梦醒时分 于 13-8-2013 06:29 PM 编辑
|