01-12-2014, 11:37 AM
Based on the latest (30Sep14) B/S, Nam Lee is sitting on a huge net cash balance of $41.2m - approx. $0.17/share - and the Group's B/S and assets remained substantially funded by its own equity. If we include the large $33.2m trade debtors balance as near-cash, the adjusted net cash balance (including near-cash) will balloon to $74.4m, or approx. $0.308/share.
Despite the weaker NP for FY14 (ended 30Sep14) at $7.05m (-20.8% YoY), Nam Lee continued to generate good FCF (pretax, and before changes in working capital items) which amounted to $12.2m (-4.8% YoY) - approx. $0.0505/share.
If we apply a multiple of just 5.0x on the FCF of $0.0505/share, Nam Lee's well-estabished business is worth at least $0.2525/share. Adding the adjusted net cash of $0.308/share will give a fair value of each Nam Lee share at $0.5605/share, which is a 13% premium over its latest (as at 30Sep14) NAV/share at $0.496.
It is quite clear that based on the last done share price of $0.285, Nam Lee remains grossly under-priced. I suppose the easiest way for Nam Lee's management and BOD to unlock the value of Nam Lee shares is to declare a 'jumbo' special dividend from the group's net cash reserve.
Despite the weaker NP for FY14 (ended 30Sep14) at $7.05m (-20.8% YoY), Nam Lee continued to generate good FCF (pretax, and before changes in working capital items) which amounted to $12.2m (-4.8% YoY) - approx. $0.0505/share.
If we apply a multiple of just 5.0x on the FCF of $0.0505/share, Nam Lee's well-estabished business is worth at least $0.2525/share. Adding the adjusted net cash of $0.308/share will give a fair value of each Nam Lee share at $0.5605/share, which is a 13% premium over its latest (as at 30Sep14) NAV/share at $0.496.
It is quite clear that based on the last done share price of $0.285, Nam Lee remains grossly under-priced. I suppose the easiest way for Nam Lee's management and BOD to unlock the value of Nam Lee shares is to declare a 'jumbo' special dividend from the group's net cash reserve.