Sold

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?

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

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

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

Aiyo why no 0.17, still waiting lo

https://images.simplywall.st/asset/chart/26166687-dcf-1-dark/1631150463276

https://images.simplywall.st/asset/chart/8080981-dcf-1-dark/1631149936381

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%

Quickly buy and push help, pity those who trap and let them loose from trap

quickly buy help those poor peoples out from trap if you dare

Throw before too late, sharks had earn enough

Buy buy buy

Don't fall in love with your stock, can earn better on elsewhere.

Specualtion, run

Speculation

Fake news all flying around nowadays, the best for now is to avoid everyday stare on stock market

PM9 = PN2.0 in foreign investor eyes equally useless

Sick with oldie politicians, when can our country like France and NZ whereby new and more longer vision young politicians emerge to replace those old politicians??

Problems arise because Malaysia too relied on old folks useless politicians and surpressed new generation of open minded young peoples

EPF selling was because Astro just given out the dividen

敏源 indicator to sell is the most accurate indicators in the world

Rubbish, don't be foolish, you can earn elsewhere for your money more efficient rolling

Pump and dumb, because sharks also being trapped, they need to minimally break even and run away

Sharks in distribution mode, don't catch knife

Undervalued stock, look from different perspective

https://simplywall.st/stocks/my/food-beverage-tobacco/klse-msm/msm-malaysia-holdings-berhad-shares

Don't waste your time and money here, you can earn better position else where

This stock is so much under valued, buy before too late

MFLOUR is over valued, director try to flush out at times

Remember for Phamaniaga, the intrinsic value is always 6, this was why every time reach 6 it will drop

GG, gone case, trap trap trap

This is the typical case taukeh thought can cons retailer to buy in, but nowadays retailer were no longer like 10-20 years back kind of dump. Well done retailers

丰成综合上挑RM1.45/敏源 whenever you see this, is the best indicator ask you to cabut before too late

Rubbish stock, later kena cons baru tahu

Cannot enter already as the 2nd TP also reached

Throw this counter, you can earn elsewhere

If you have nothing to buy then buy this, if you have better target then can earn elsewhere will definitely faster than this

Throw this counter, you can earn elsewhere, don't waste your bullet, no point

Run, useless cons counter

Run, useless counter

Many technical chartist dare not to in, when they found out the trend reversal, could be too late as the best price already no longer left.

Thanks KYY give us negative indicators, only we know time to sell

Run

No need to argue with KYY, take it positively treat him and thank him as negative indicators to any stocks that he try to promote. At least he help me many time to run on high price area when he promote a stock

Also treat below this guy as negative indicator too, suspect they all from same gang

https://klse.i3investor.com/blogs/nanyang_stock_expert/2021-03-17-story-h1542839270.jsp

I only treat KYY as opposite market indicators, if he promote then sell haha

Run before too late, don't fall into the trap of that Ipoh old hunter hand

zzz~~~

to seek and bid for hydro projects in Malaysia?? Not yet confirm? Oh no~~~~

Overall market weakened partly due to Anwar going to hold conference call by 4:30pm, really sick with Malaysia old men politicians, old men they already cari cukup makan, they don't care about we who cari makan still. In future please everyone try to kick out all old men politicians who over 55 yrs old, on top of that see what their excuses given not to open Parliament was because parliament full of old folks who have weak immunity, what a sucks reasons, if that case we might as well vote in only young and strong future generation instead of useless old men