ABCDEFGHIJKLMNO
1
Dear valued members,
2
3
You should be realistic about your goals. 
4
5
"In this business if you're good, you're right six times out of ten. You're never going to be right nine times out
6
of ten" Peter Lynch 
7
8
Disclaimer: Please be informed that the following mentioned stocks / symbols are solely for the purpose of
9
education only, it is neither a trading advice nor an invitation to trade. For trading advice, please speak to your
10
dealer representive or remisier or financial adviser. Please buy at your own risk. Final decision is yours
11
12
Hapseng-WA
13
14
My trading plan
15
I like the technical chart of this stock because the up trend is very beautiful, slow and steady.
16
Major resistance is 1.08
17
Major support is 0.94 and 0.735. 
18
Target price = 2.28.
19
Margin of safety = 54% 
20
Potential profit gain = 119% 
21
Cut loss at 0.72 = 31% 
22
Risk reward ratio at 1.35 cut loss = 1 : 3.9. 
23
24
Feng Shui element = Metal/Wood
25
26
Buy Hapseng-WA at 1.04 (20/12/2013).
27
28
HapSeng IV CalculationPar value = 1.00
29
Fundamental Rating
30
Total Net Profit Years10/1062.50%
31
32
Total Positive Operating Cash flow Years4/10
33
Current Price
34
Total Dividend Payout Years9/102.76
35
36
Total Positive free Cash flow Year2/10
37
25/40
38
Growth %
39
10 Years Average Turn Over2,354,13352.08%
40
Current 4 Quarters3,580,208
41
42
10 Years Average Net Profit281,004102.20%
43
Current 4 Quarters568,182
44
45
10 Years Average Operating Activities23,5542793.89%
46
2012 Financial year681,627
47
48
201120122013Growth
49
EPS (Cent)18.8519.5827.3139.48%
50
PE Ratio14.6414.1010.1128.30%
51
NTA1.511.611.705.59%
52
Net Profit375,602422,632568,18234.44%
53
Equity 3,293,4173,398,6413,382,897-0.46%
54
ROE11.40512.43516.8035.07%
55
Dividend4.76833.33%
56
Free cash flow-492,580510,708
57
58
Price CAGR % (Buy and Hold)
59
Average Return History9.38%
60
3 yrs Return20.26%
61
62
Method 1
63
EPS0.27
64
g, %20.26
65
Y7.00
66
IV= (EPS*(8.5+1.5g)*4.4)/Y6.68
67
Current price2.76
68
Margin of Safety58.66%
69
Potential gain141.88%
70
71
Method 2
72
Discounted Cash Flows Calculator
73
Discount rate 12.00%
74
EPS0.27
75
Earning expected to grow (annually)20.26
76
for the next (? Years)3.0
77
before leveling off to an annual growth 3.00
78
Calculate Stock Value per share4.76
79
Current price2.76
80
Margin of Safety42.02%
81
Potential gain72.46%
82
83
Method 3
84
ROE16.80%
85
Rr, %8.00%
86
NTA1.7
87
IV= ROE/ Rr*NTA3.57Target price
88
Current Price2.76
89
Margin of Safety22.69%
90
Potential gain29.35%
91
92
Method 4
93
(22.5*EPS*Book value per share)^0.5
94
EPS0.27
95
Total equity3382897
96
Number of shares2187375
97
(22.5*EPS*Total Equity/share)^0.53.08
98
Current price2.76
99
Margin of Safety10.47%
100
Potential gain11.69%