thundery

thundery | Joined since 2018-08-01

Investing Experience -
Risk Profile -

Followers

0

Following

0

Blog Posts

0

Threads

195

Blogs

Threads

Portfolio

Follower

Following

Summary
Total comments
195
Past 30 days
3
Past 7 days
0
Today
0

User Comments
Stock

1 week ago | Report Abuse

This is the time to take out all money from stock market, go holiday and buy luxury car for an enjoy ride, no point wasting time now

Stock

1 month ago | Report Abuse

Taukeh sudah cabut

Stock

1 month ago | Report Abuse

Oil price trend up not direct impact to UZMA as UZMA just a supplier solution to upstream oil industrial

Stock

1 month ago | Report Abuse

just find a good reason to drop for such no making money company, speechless, anyway its make sense also haha

Stock

1 month ago | Report Abuse

chop away your hand to run, if not your whole body will eat by big buaya.

News & Blogs

2022-06-28 13:12 | Report Abuse

Yes, get rid of stock market

General

2022-06-28 13:11 | Report Abuse

Don't invest in KLSE anymore, that's simple and clear

Stock

2022-06-28 12:30 | Report Abuse

Uncle V cabut lo

Stock

2022-06-28 12:20 | Report Abuse

I agreed with you Investorz88, the big 4 should work together to reduce the production and up the ASP, make the demand more than supply will do, anyway work or not must see how well the big 4 Chinese Tycoon could work together or not? don't happened pull leg at behind will do

Stock

2022-06-14 07:39 | Report Abuse

Stock Market is all about money, no money no sound, thats all and simple

Stock
Stock

2022-06-01 07:40 | Report Abuse

Normal saja the rise for a classical old stock, the growth era for it already passed during 2018-2019

Stock

2022-04-19 08:53 | Report Abuse

Hi all GASMSIA investors, may I know who are the main suppliers of GASMSIA?

Stock

2022-03-17 13:39 | Report Abuse

Bank is not high growth company, expected after bought hold 3 years

Stock

2022-03-09 11:10 | Report Abuse

Quickly run, this stock give chance to escape if you hold previously

Stock

2022-03-09 10:34 | Report Abuse

Employee all millionaires now

Stock

2022-03-03 08:40 | Report Abuse

Flour is end product from Wheat, so it would have negative impact if management lost control

Stock

2022-03-03 08:33 | Report Abuse

This company is making good progress, good job. At least the directors cares not like others same sector companies

Stock

2022-02-24 09:17 | Report Abuse

The core of company no change, watch out further, don't look on surface by all this one time profit

General

2022-02-24 07:54 | Report Abuse

Summary is old and rotten must be totally replace with young and fresh for this country, doesn't mean old and experience will have more integrity than young and talented.

Stock

2022-02-22 10:16 | Report Abuse

Only need to believe when everything in downtrend, any support will being break

Stock

2022-02-22 09:31 | Report Abuse

Ukrain is one of the world wheat exporter, if war, what will affected on Flour?

Stock

2022-02-21 10:35 | Report Abuse

Sentimental of overall technology still weak, so Coraza cannot ride on the wind

Stock

2022-02-21 10:29 | Report Abuse

Ya manipulation very much, SEC should take action

Stock

2022-02-18 10:40 | Report Abuse

Run guys, don't be trap

Stock

2022-02-16 13:08 | Report Abuse

so now who want to buy and who want to sell??

Stock

2022-02-16 07:41 | Report Abuse

Still the core intrinsic value are too high, be very careful

Stock

2022-02-14 10:50 | Report Abuse

Boss masih muda, tak nak retire lagi, jadi tak apa la, kasi share tak jalan begitula, masa ada lagi bagi dia ingat-ke?? lol

Stock

2022-02-14 10:01 | Report Abuse

Poh Kong gap up

Stock

2022-01-28 08:42 | Report Abuse

So easy ar, up up on the way

Stock

2021-12-14 10:08 | Report Abuse

This stock only playing by retailers, bankers or sharks all scare away. No big money cannot move as smart money as the name said, won't coming in and help all the retailers to take profits. Can temporally put away this stock, even contra you will lost in short terms

Stock

2021-12-01 09:51 | Report Abuse

This stock has too many attention, banker will not like this kind of stocks, all only playing by retailers ikan bilis makan each other, big ikan bilis makan small ikan bilis. wait till it out from everyone eyes then just buy lo

Stock

2021-11-30 15:39 | Report Abuse

Hopeless stock, you can earn else where, honestly.

Stock

2021-11-17 07:31 | Report Abuse

Typical pump and dump, run before too late. Insiders and Directors all threw their stock like no tomorrow since Sept

Stock

2021-10-21 13:25 | Report Abuse

PA in Distribution stage, don't be fool to buy in

Stock

2021-10-15 12:28 | Report Abuse

NTA = 0.3806 compare to current stock price, up to you

Stock

2021-10-15 10:12 | Report Abuse

Money all goes in Opcom, sini tak laku, if you play contra don't come this counter, go play Opcom where volatility more chances

Stock

2021-10-11 15:23 | Report Abuse

@cytew 请问你的英雄帖下了吗?

Stock
Stock

2021-10-11 12:56 | Report Abuse

DNEX everyone knew his good news, everyone bought at very low value price, so any sense bankers or big sharks will help to pull the price high just to let retailers take profits at this time?, make sense right?

Stock

2021-09-22 14:51 | Report Abuse

New directors need cheap tickets to enter, price push down already foresee

Stock

2021-09-22 14:04 | Report Abuse

@ToneeFa, good news, will wait your green light to buy more lol, hehe!!

Stock

2021-09-19 17:13 | Report Abuse

Ride on the wind of Printer selling like hot cake as Pandemic many parents bought printer and usage of inks hike, including those work from home

Stock

2021-09-14 13:14 | Report Abuse

Aiyo why no 0.17, still waiting lo

Stock

2021-09-09 08:52 | Report Abuse

Data Point Source Value
Valuation Model 2 Stage Free Cash Flow to Equity
Levered Free Cash Flow Extrapolated from most recent financials. See below
Discount Rate (Cost of Equity) See below 9.8%
Perpetual Growth Rate 5-Year Average of MY Long-Term Govt Bond Rate 3.6%
An important part of a discounted cash flow is the discount rate, below we explain how it has been calculated.

Calculation of Discount Rate/ Cost of Equity for KLSE:PA
Data Point Calculation/ Source Result
Risk-Free Rate 5-Year Average of MY Long-Term Govt Bond Rate 3.6%
Equity Risk Premium S&P Global 5.9%
Metals and Mining Unlevered Beta Simply Wall St/ S&P Global 1.06
Re-levered Beta = 0.33 + [(0.66 * Unlevered beta) * (1 + (1 - tax rate) (Debt/Market Equity))]
= 0.33 + [(0.66 * 1.064) * (1 + (1 - 24.0%) (1.38%))] 1.05
Levered Beta Levered Beta limited to 0.8 to 2.0
(practical range for a stable firm) 1.05
Discount Rate/ Cost of Equity = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= 3.62% + (1.05 * 5.88%) 9.79%
Discounted Cash Flow Calculation for KLSE:PA using 2 Stage Free Cash Flow to Equity

The calculations below outline how an intrinsic value for P.A. Resources Berhad is arrived at by discounting future cash flows to their present value using the 2 stage method. We use analyst's estimates of cash flows going forward 10 years for the 1st stage, the 2nd stage assumes the company grows at a stable rate into perpetuity.

KLSE:PA DCF 1st Stage: Next 10 years cash flow forecast
Levered FCF (MYR, Millions) Source Present Value
Discounted (@ 9.79%)
2022 20.17 Est @ 83.21% 18.37
2023 32.14 Est @ 59.33% 26.66
2024 45.84 Est @ 42.62% 34.63
2025 60.01 Est @ 30.92% 41.3
2026 73.66 Est @ 22.73% 46.16
2027 86.17 Est @ 17% 49.19
2028 97.36 Est @ 12.98% 50.62
2029 107.27 Est @ 10.17% 50.79
2030 116.07 Est @ 8.21% 50.06
2031 124 Est @ 6.83% 48.71
Present value of next 10 years cash flows MYR416
KLSE:PA DCF 2nd Stage: Terminal Value
Calculation Result
Terminal Value FCF2031 × (1 + g) ÷ (Discount Rate – g)
= MYR124.003 x (1 + 3.62%) ÷ (9.79% - 3.62% ) MYR2,080.89
Present Value of Terminal Value = Terminal Value ÷ (1 + r)10
MYR2,081 ÷ (1 + 9.79%)10 MYR817.39
KLSE:PA Total Equity Value
Calculation Result
Total Equity Value = Present value of next 10 years cash flows + Terminal Value
= MYR416 + MYR817 MYR1,233.39
Equity Value per Share
(MYR) = Total value / Shares Outstanding
= MYR1,233 / 1,242 MYR0.99
KLSE:PA Discount to Share Price
Calculation Result
Value per share (MYR) From above. MYR0.99
Current discount Discount to share price of MYR0.41
= (MYR0.99 - MYR0.41) / MYR0.99 58.2%