Stock Market Enthusiast
PBA - Unsung Hero: This Undervalued Water Utility is Poised to Make Waves (New Intrinsic Value is RM3.60) - KingKKK
New Intrinsic Value = RM3.60
1. My new Intrinsic Value for PBA is RM3.60 after the news of new tariff yesterday. The news article is as below.
Penang's water tariff still among the lowest [Updated] (nst.com.my)
52% of Penang users will only pay RM6.20 per month | The Star
My 2024 EPS estimate is increased to RM120 million
2. This is after increasing domestic water tariff assumption.
| RM million | FY2021 | FY2022 | FY2023F | FY2024F | FY2025F |
| Revenue | 342.10 | 347.99 | 431.33 | 511.53 | 541.49 |
| PBT | 35.40 | 33.00 | 81.57 | 157.76 | 168.73 |
| Net Profit | 44.03 | 77.12 | 61.99 | 119.90 | 128.23 |
| EPS | 0.1330 | 0.2330 | 0.1873 | 0.3622 | 0.3874 |
How do I get Intrinsic Value of RM3.60? 10 * 36.22 = 3.62
3. Based on the RM120 million net profit, I get my EPS of 36.22 sen for 2024. Using 10x PE I get RM3.62 as my new Intrinsic Value.
| Valuation | |
| PE | 10 |
| EPS 2024 | 0.3622 |
| Intrinsic Value | 3.62 |
10x PE is OK because it is below TENAGA, YTLPOWER and RANHILL. It is also about 20%-25% below RANHILL PE.
| PE | |
| YTLP | 11x |
| TENAGA | 20x |
| RANHILL | 14x |
Background of PBA:
PBA was established in May 2000 as a holding company. It is listed on the Main Board of Bursa Malaysia in April 2002. The company was originally formed to manage the water supply needs of Penang, Malaysia. It has since expanded its operations to include water treatment, training, and renewable energy. Overall, PBA Holdings Berhad has established itself as a leading water supplier in Malaysia with a strong commitment to serving the community and protecting the environment.
Some useful charts, source gurufocus:
Related Stocks
| Chart | Stock Name | Last | Change | Volume |
|---|
More articles on Stock Market Enthusiast
APOLLO: The Consumer Sector's RISING STAR? (KingKKK) - (New Intrinsic Value is RM11.30; 60% upside)
Created by KingKKK | Apr 04, 2024
Q1 Sector SHOWDOWN (KingKKK): Unveiling Winners and Losers. YTLPOWER, YTL, CIMB, TENAGA, MAYBANK
Created by KingKKK | Mar 31, 2024
APM: Latest TIV drop to affect growth (New Intrinsic Value: RM3.00)
Created by KingKKK | Mar 21, 2024
Featured Posts
Apps
Top Articles
1
AmInvest Research Reports
2
3
4
Stock Pick Contest Year 2024
6
7
8
RHB Investment Research Reports
#
Stock
Score
Daily Stocks
Stock Name
Last
Change
Volume
Stock Name
Last
Change
Volume
Stock Name
Last
Change
Volume
Featured Advertisers / Partners
Ride The Bull Short The Bear
CS Tan
4.9 / 5.0
This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....
