sharpfokus
  • Asjmp
  • English
  • ABMM
  • ADMF
  • AVIA
  • BBTN
  • BISI
  • BLTZ
  • BNII
  • BNLI
  • BRMS
  • BUKK
  • BVIC
  • CMNP
  • CMNT
  • DLTA
  • DRMA
  • DVLA
  • DYAN
  • EAST
  • FASW
  • GOTO
  • HEXA
  • INTD
  • IPPE
  • ITMG
  • JIHD
  • KDSI
  • KIJA
  • MEGA
  • MERK
  • MMLP
  • MPMX
  • MTDL
  • MTEL
  • NFCX
  • NISP
  • OKAS
  • SLIS
  • STAA
  • STTP
  • TGKA
  • VICI
  • WEHA
  • WIRG
  • WOMF
  • Home
  • BERK
  • CVX
  • CVX
  • FB
  • GOLD
  • INTC
  • MAR
  • PEP
  • PG
  • TSN
  • TWTR
  • TXN
  • Presents
  • Kenny
  • Ranks
  • Palmweekly
  • Stockbit
  • TIRA
  • Meeting
  • MBAP
  • HTUFS
  • 7Steps
  • INTA
  • Model
  • MCOL
  • ESTI
  • Intern
  • Stockbitapp
  • SONA
  • Model1
  • Pdf
  • OBMD
  • PSKT
  • DGIK
  • Data
  • Above
  • IATA
  • mm
  • Untitled
  • Capital
Picture

MHAL at 4X cashflow

MHAL Current 0.061 Target 0.164 + 169%

Aug 18, 2022
1 minute read


  • Last 12 months cash flow + 20% of market cap
  • Last 12 months Capital + 24% of market cap
  • Latest net cash -89% of market cap
​
Sales declined -5%
Last 3 semesters growth & sales million Singapore dollars
1% 7% -5%
125.4 133.7 127.2
  • Sales declined -5% in the first semester to 127.2 million Singapore dollars ; our forecasts v sales is -15% now.
  • This brings the average to 1% growth.
  • We predict average growth of 2% in this next 12 months to bring sales to 131.1 million Singapore dollars in the first semester 2023.
​
Costs down profit down
Last 3 semesters cost ratio & profit million Singapore dollars
-71.8% -67.8% -66.0%
21.4 22.1 20.0
  • The cash cost ratio went from -68% to -66.0% profit from 22.1 to 20.0 million Singapore dollars in the first semester.
  • The average cost ratio is at -66.9% now.
  • We use the average -67% cost ratio to predict a 19.3 million Singapore dollars profit in the first semester 2023.
​
Cashflow higher
Last 3 semesters operating & investment million Singapore dollars
29.1 36.1 37.9
-15.4 -11.1 -12.4
  • Free cashflow went from 25.0 to 25.5 million Singapore dollars in the first quarter with -12.4 investment cashflow.
  • Average quarterly Cashflow is at 25.3 million Singapore dollars now.
  • We assume -11.7 million Singapore dollars investment cashflow which with higher sales gives 31.4 million Singapore dollars average Cashflow in the next 12 months.
​
Net cash up
Last 3 semesters cash & liabilities million Singapore dollars
48.5 44.6 37.5
323.4 299.6 266.3
  • Cash declined 44.6 to 37.5 million Singapore dollars in the first semester.
  • Liabilities declined 299.6 to 266.3 million Singapore dollars so net cash was up -255 to -229 million Singapore dollars .
  • With our forecast cashflow & a -11.4 million Singapore dollars equity payout -26.0 million Singapore dollars liabilities payment net cash will be -178 million Singapore dollars in 12 months time.
​
Capital improved
Last 3 semesters cumulative capital , liabilities & equity
-163.0 -133.2 -100.9
23.0 27.0 32.2
0 0 0
  • MHAL cumulative capital improved 0 to 0 million Singapore dollars with 0 & 0 million Singapore dollars from liabilities, equity in the first semester & will be -63 million Singapore dollars in12 months time.
  • At the current market value of 256 million Singapore dollars based on our forecasts it’s at 0.4 X assets with a 10 years payback & a 4% yield.
  • Our cashflow forecast is 63 million Singapore dollars which means a 4 X valuation. A 11 X valuation gives a 169% higher target price 0.164 Singapore dollars.
Picture
SUBSCRIBE
  • Asjmp
  • English
  • ABMM
  • ADMF
  • AVIA
  • BBTN
  • BISI
  • BLTZ
  • BNII
  • BNLI
  • BRMS
  • BUKK
  • BVIC
  • CMNP
  • CMNT
  • DLTA
  • DRMA
  • DVLA
  • DYAN
  • EAST
  • FASW
  • GOTO
  • HEXA
  • INTD
  • IPPE
  • ITMG
  • JIHD
  • KDSI
  • KIJA
  • MEGA
  • MERK
  • MMLP
  • MPMX
  • MTDL
  • MTEL
  • NFCX
  • NISP
  • OKAS
  • SLIS
  • STAA
  • STTP
  • TGKA
  • VICI
  • WEHA
  • WIRG
  • WOMF
  • Home
  • BERK
  • CVX
  • CVX
  • FB
  • GOLD
  • INTC
  • MAR
  • PEP
  • PG
  • TSN
  • TWTR
  • TXN
  • Presents
  • Kenny
  • Ranks
  • Palmweekly
  • Stockbit
  • TIRA
  • Meeting
  • MBAP
  • HTUFS
  • 7Steps
  • INTA
  • Model
  • MCOL
  • ESTI
  • Intern
  • Stockbitapp
  • SONA
  • Model1
  • Pdf
  • OBMD
  • PSKT
  • DGIK
  • Data
  • Above
  • IATA
  • mm
  • Untitled
  • Capital