kcchongnz blog

Valuing excess cash: A case study on Pintaras Jaya kcchongnz

kcchongnz
Publish date: Mon, 17 Feb 2014, 02:26 PM
kcchongnz
0 408
This a kcchongnz blog

Valuing excess cash: A case study on Pintaras Jaya kcchongnz

In the article appended below, we used Katsenelson’s Absolute PE valuation method to obtain a fair Price-earnings ratio of 14.9 for Pintaras. With the last earnings per share of 33 sen for year ended 30th June 2013, the fair price of Pintaras is RM4.90. This provides a wide margin of safety of 39% for investing in the stock of Pintaras at the closing price of RM2.98 on 16th February 2014.

http://klse.i3investor.com/blogs/kcchongnz/46422.jsp

However a closer look at the adjusted income statement in the appendix below shows that out of the total 52.3m net profit, 12.1m or 20% is from the gain on disposal of financial assets (stocks of listed companies) and income from the dividends and cash holding in banks. This income, especially for the former is non-recurring as it depends on the performance of the equity market of the year. The “actual” income from the ordinary business of construction and metal can manufacture amounts to only 55m as shown in the appendix, or about 43m after tax. This is equivalent to after-tax profit of 27 sen per share.

Hence if we are using the Katsenelson’s Absolute PE valuation, the fair price of Pintaras is about RM4.00 (14.9*0.27), instead of RM4.90 previously. But what about its cash holding which includes cash in banks and traded securities amounting to RM157m or RM1.00 per share and zero debt? Is this cash of no use at all and we should totally ignore it? Is the management likely squandering away all this cash? I don’t think so.

Financial theory postulates two motives for management to hold cash -- the transactions motive and the precautionary motive. Pintaras’s management has been saying that they need to hold cash for short-term working capital needs and future investments in new plant and equipment. But are those reasons valid for holding that huge amount of cash? With the consistent profit and cash flows from its operations, don’t you think it can get any loan from banks in case they need those cash?

In my opinion, Pintaras could distribute all this cash amounting to RM1.00 a share and will not affect the performance of its ordinary business a wee bit. As a shareholder, I would prefer to have the cash in my control such as investing myself rather than by others. In such circumstance, Pintaras’s fair value would be about RM5.00 (4.00+1.00) with its EPS of ordinary business alone of 27 sen.

In fact, Pintaras could recapitalize its balance sheet, not only distributing the excess cash, but using an optimal capitalization structure of 60:40 equity-to-debt ratio, borrowing some money from banks and distribute to shareholders, and still would not affect the performance of its ordinary business much. Its fair value could even be higher. This is because of the lower cost of debts plus the tax shield as interest charge is tax deductible for the company.

Do you think Dr Chiu will do any of the above? I highly doubt so, not until he employs this engineer (me loh) as his finance director (just kidding here). However, I am still very happy as a shareholder of Pintaras with its great performance and most of all its inexpensive price, and yes, also the huge pile of cash it has. At least I know I would be quite safe investing in its stock and good and growing dividends in the future will likely to continue. I am actually quite confident that the management of Pintaras will manage the cash well too. Somehow I am different from some super-investors who prefer the companies they invest in to have huge debts.

 

K C Chong (17/2/14)

 

Appendix

Financial performance

2013

Revenue

172,845

Cost of sales

(112,899)

Gross profit

59,946

Other operating income

3,300

Administrative expenses

(3,321)

Other operating expenses

(4,859)

Operating income

55,066

Gain on disposal of financial assets

8,032

Interest & dividend income

4,054

Finance cost

0

Profit before taxation

67,152

Taxation

(14,835)

Net Profit for the period

52,317

No. of shares

160,128

EPS, RM

0.33

Price 16/2/14

2.98

PE

9.1

 

 

 

Related Stocks
Market Buzz
Discussions
1 person likes this. Showing 4 of 4 comments

francis5269

Hi mr.chong,

1)when i check "other operating income" is 15386.

2)may i know how u get interest & dividend income bcs i still show variance 118.
dividend income received : 1088
interest income received : 2848
ttl Interest & dividend income : 3936

3)may i know how get the operation income?55066. bcs i check "Cash generated from operations" is 59593.

2014-03-12 11:56

kcchongnz

1) I adjust this operating income by deducting the "gain from disposal of financial assets", interest and dividend income. I treat these as non-operating income which may be different from accounting rules. I do this for my valuation purpose using this subjective "true" operating income.

2) I got those from cash flows from operations. Do not worry about a small difference of just 118,000. It is insignificant considering the art of interpretation of financial statement and valuation.

3) This is because of the tweaking I did as in (1) above. I like to separate interest and dividend income and "Gain in disposal of financial assets" from operating income. I treat them as excess cash and not wanting to double count incomes. Again this is an art. Noting right or wrong.

2014-03-12 13:07

francis5269

hi mr.chong, thx for explanation...i like the word "art" u mentioned. it's really quite meaningful to me.i'm very appreciate it.

for (2), u said "Interest & dividend income"from cash flows from operations.

may i know how to get it? bcs i take dividend income from "CASH FLOWS FROM INVESTING ACTIVITIES"...sorry,im not good in accounting...

2014-03-12 21:58

lching

how i wish Panamy also distributes its huge cash pile.

care to value Panamy, kcchongnz ?

2014-03-12 22:14

Post a Comment