18th Dec 2013 - FLBHD

	Important time-tested proven market rules or tips Author: Ooi Teik Bee   |   Latest post: Wed, 18 Dec 23:31 To educate investors the correct method to invest and trade stocks globally. To educate investors to create a second income without having to quit their jobs. To educate investors to make money from stock market consistently month after month.

FLBHD - TA and FA analysis

Author: Ooi Teik Bee   |   Publish date: Wed, 18 Dec 23:31 

---

Dear valued members,
Enclosed is the technical chart of FLBHD.
Below is the Fundamental analysis of FLBHD.

FLBHD IV Calculation		Par value = 0.50
				Fundamental Rating
Total Net Profit Years		2/2		100.00%
Total Positive Operating Cash flow Years		2/2
				Current Price
Total Dividend Payout Years		2/2		1.2
Total Positive free Cash flow Year		2/2
		8/8
			Growth %
2 Years Average Turn Over		127,477	11.68%
Current 4 Quarters		142,366
2 Years Average Net Profit		12,660	7.73%
Current 4 Quarters		13,638
2 Years Average operating activities		18,182	55.98%
2012 Financial year		28,360
		2011	2012	2013	Growth
EPS (Cent)		13.81	11.24	13.21	17.53%
PE Ratio		8.69	10.68	9.08	14.91%
NTA		1.13	1.12	1.23	9.82%
Net Profit		13,720	11,600	13,638	17.57%
Equity		110,469	115,877	126,623	9.27%
ROE		12.42	10.011	10.77	7.59%
Dividend		6	6	0
Free cash flow		4,225	27,152
Price CAGR % (Buy and Hold)
Average Return History		1.27%
3 yrs Return		0.00%
Method 1
EPS		0.13
g, %		10.00
Y		7.00
IV= (EPS*(8.5+1.5g)*4.4)/Y		1.95
Current price		1.2
Margin of Safety		38.50%
Potential gain		62.61%
Method 2
Discounted Cash Flows Calculator
Discount rate		12.00%
EPS		0.13
Earning expected to grow (annually)		10.00
for the next (? Years)		3.0
before leveling off to an annual growth		3.00
Calculate Stock Value per share		1.79
Current price		1.2
Margin of Safety		32.96%
Potential gain		49.17%
Method 3
ROE		10.77%
Rr, %		8.00%
NTA		1.23
IV= ROE/ Rr*NTA		1.66
Current Price		1.2
Margin of Safety		27.53%
Potential gain		37.99%
Method 4
(22.5*EPS*Book value per share)^0.5
EPS		0.13
Total equity		126623
Number of shares		103200
(22.5*EPS*Total Equity/share)^0.5		1.91
Current price		1.2
Margin of Safety		37.16%
Potential gain		59.14%
Checklist		Goal	Actual	Remarks
2 Years Average Turn Over - any growth ?		> 10%	12%	Excellent
2 Years Average Net Profit - any growth ?		> 10%	8%	ok
EPS (Cent) - any growth ?		> 10%	18%	Excellent
PE Ratio		< = 15	9	Excellent
ROE		> 10%	11%	Excellent
Price CAGR % (Buy and Hold 3 years)		> 10%	0%	-
Dividend		3.0 sen	6.00	Ok
Free cash flow		Positive	Yes	Excellent
Operating activities - any growth ?		>10%	56%	Excellent

Thank you.
Ooi Teik Bee