Stock price estimation of Kossan, Hartalega, Karex, Scientex & SAM 

KOSSAN RUBBER INUDSTRIES BHD

2013 – 16B pieces

2016 - 26B pieces

2020 – 50B pieces (?plants)

http://klse.i3investor.com/blogs/ss2020_Kossan/79020.jsp

Average PBT margin 11.8%, possible stock price in 2020 = RM 12.05

CAGR = 17.8%

HARTALEGA HOLDINGS BHD

2013 – 13.5B pieces

2020 – 42B pieces (13 plants)

Possible stock price in 2020 = RM 8.40 (estimated by the company & adjusted for bonus 1:1 on 14 Sep 2015)

http://klse.i3investor.com/blogs/ss2020_Harta/60289.jsp

CAGR = 15.6%

KAREX

2013-2017 to increase condoms from 3B to 7B

http://klse.i3investor.com/blogs/ss2020_Karex/63488.jsp

In FY 2014 - 4B with share price RM3.00, 2017 - 7B = 7/4 X RM3.00 = RM5.25

Possible stock price in 2017 = RM 3.50 (adjusted for bonus 1:2 on 20 Apr 2015)

CAGR = 20.5%

SCIENTEX BHD

2014-2018 – to double revenue in 5 years

http://klse.i3investor.com/blogs/ss2020/59454.jsp

Possible stock price in 2018 = RM 5.64 (adjusted for bonus 1:1 on 10 Aug 2016)

CAGR = 16.3%

SAM ENGINEERING & EQUIPMENT (M) BERHAD

To acheive 1 billion turnover target in 3 years ie ~ 2017

http://klse.i3investor.com/blogs/ss2020_SAM/79741.jsp

The turnover in 2015 is 451 million and target of 1,000 million in 2017 thus RM5.36 X 1,000/451 = RM11.88

Possible stock price in 2017 = RM 11.88

CAGR = 30.4%

以上纯粹个人投资推测记录，且本人非专业分析员，故买卖亏盈自负。

by ss2020

Created - 22 Sep 2014

Updated - 29 Sep 2016 | 04 Dec 2015 | 26 Jan 2015