ABCDEFGHIJK
1
Information Source
http://www.bursamalaysia.com/market/listed-companies/company-announcements/#/?category=EA&sub_category=all&alphabetical=All&company=6599
2
3
4
5
6
7
8
9
10
11
Est.Growth Rate
Total Variance
12
12%0.01
13
Financial YearDividendBonusAccm # of SharesNormalizeDividendGrowth RateEstimated DividendVariance
14
31-Dec-110.193.000 0.57 19% 0.54 0.00
15
31-Dec-100.163.000 0.48 33% 0.48 0.00
16
31-Dec-090.123.000 0.36 0% 0.43 0.01
17
31-Dec-080.1213.000 0.36 -14% 0.39 0.00
18
31-Dec-070.212.000 0.42 31% 0.35 0.01
19
31-Dec-060.162.000 0.32 7% 0.31 0.00
20
28-Feb-060.152.000 0.30 25% 0.28 0.00
21
28-Feb-050.1212.000 0.24 20% 0.25 0.00
22
29-Feb-040.21.000 0.20 0% 0.22 0.00
23
28-Feb-030.21.000 0.20 NA 0.20 0.00
24
25
Risk Factor8%
Your cost of equity - should be higher than the risk free rate - I use something that > EPF rate
26
Intrinsic Value6.62
27
Year
Growth Rate
DividendP.V.
Accm P.V.
28
00.19
29
115%0.22 0.20 0.20
30
210%0.24 0.21 0.41
31
310%0.26 0.21 0.62
32
410%0.29 0.21 0.83
33
510%0.32 0.22 1.05
34
610%0.35 0.22 1.27
35
710%0.39 0.23 1.50
36
810%0.43 0.23 1.73
37
910%0.47 0.23 1.96
38
1010%0.52 0.24 2.20
39
118%0.56 0.24 2.44
40
125%0.58 0.23 2.67
41
135%0.61 0.23 2.90
42
145%0.64 0.22 3.12
43
155%0.68 0.21 3.33
44
165%0.71 0.21 3.54
45
175%0.75 0.20 3.74
46
185%0.78 0.20 3.93
47
195%0.82 0.19 4.12
48
205%0.86 0.19 4.31
49
210%0.86 0.17 4.48
50
220%0.86 0.16 4.64
51
230%0.86 0.15 4.79
52
240%0.86 0.14 4.92
53
250%0.86 0.13 5.05
54
260%0.86 0.12 5.17
55
270%0.86 0.11 5.27
56
280%0.86 0.10 5.37
57
290%0.86 0.09 5.47
58
300%0.86 0.09 5.55
59
310%0.86 0.08 5.63
60
320%0.86 0.07 5.71
61
330%0.86 0.07 5.77
62
340%0.86 0.06 5.84
63
350%0.86 0.06 5.89
64
360%0.86 0.05 5.95
65
370%0.86 0.05 6.00
66
380%0.86 0.05 6.05
67
390%0.86 0.04 6.09
68
400%0.86 0.04 6.13
69
410%0.86 0.04 6.16
70
420%0.86 0.03 6.20
71
430%0.86 0.03 6.23
72
440%0.86 0.03 6.26
73
450%0.86 0.03 6.29
74
460%0.86 0.03 6.31
75
470%0.86 0.02 6.33
76
480%0.86 0.02 6.36
77
490%0.86 0.02 6.38
78
500%0.86 0.02 6.39
79
510%0.86 0.02 6.41
80
520%0.86 0.02 6.43
81
530%0.86 0.01 6.44
82
540%0.86 0.01 6.46
83
550%0.86 0.01 6.47
84
560%0.86 0.01 6.48
85
570%0.86 0.01 6.49
86
580%0.86 0.01 6.50
87
590%0.86 0.01 6.51
88
600%0.86 0.01 6.52
89
610%0.86 0.01 6.53
90
620%0.86 0.01 6.53
91
630%0.86 0.01 6.54
92
640%0.86 0.01 6.55
93
650%0.86 0.01 6.55
94
660%0.86 0.01 6.56
95
670%0.86 0.00 6.56
96
680%0.86 0.00 6.57
97
690%0.86 0.00 6.57
98
700%0.86 0.00 6.58
99
710%0.86 0.00 6.58
100
720%0.86 0.00 6.58