Copyright@http://lchipo.blogspot.com/
Follow us on facebook: https://www.facebook.com/LCH-Trading-Signal-103388431222067/
Follow us on facebook: https://www.facebook.com/LCH-Trading-Signal-103388431222067/
***Important***Blogger is not wrote any recommendation & suggestion. All is personal
opinion and reader should take their own risk in investment decision.
opinion and reader should take their own risk in investment decision.
Open to apply: 21 Jun 2023
Close to apply: 11 July 2023
Balloting: 14 Jul 2023
Listing date: 26 Jul 2023
Close to apply: 11 July 2023
Balloting: 14 Jul 2023
Listing date: 26 Jul 2023
Share Capital
Market cap: RM144 mil
Total Shares: 480 mil shares
Market cap: RM144 mil
Total Shares: 480 mil shares
Industry CARG
Estimated Market Size and Growth Forecast for the GBS Industry in Malaysia, 2020-2027: 6.3%
Industry competitors comparison (PAT%)
Daythree: 9.6%
Scicom: 11.9% (PE12.06)
Aegis BPO Malaysia S/B: 17.4%
TDCX (MY) S/B: 19.9%
Teleperformance Malaysia S/B: 12.1%
Others (6 company) : 7.5% to 11.4%
Others (4 company): -62.17% to 2.2%
Estimated Market Size and Growth Forecast for the GBS Industry in Malaysia, 2020-2027: 6.3%
Industry competitors comparison (PAT%)
Daythree: 9.6%
Scicom: 11.9% (PE12.06)
Aegis BPO Malaysia S/B: 17.4%
TDCX (MY) S/B: 19.9%
Teleperformance Malaysia S/B: 12.1%
Others (6 company) : 7.5% to 11.4%
Others (4 company): -62.17% to 2.2%
Business (FYE 2022)
GBS services provider (Gobal Business Services) focusing on CX lifecycle management services (customer experience) enabled by in-house developed digital tools.
***for easy understanding, is a type outsourcing services company that focus on customer experience segment.
Customer Segment (FYE2022)
1.Energy & utilities: 48.9%
2.Telecommunications & media: 23.4%
3.Fintech & financial services: 15.4%
4.Construction: 3.8%
5.Others: 8.5%
GBS services provider (Gobal Business Services) focusing on CX lifecycle management services (customer experience) enabled by in-house developed digital tools.
***for easy understanding, is a type outsourcing services company that focus on customer experience segment.
Customer Segment (FYE2022)
1.Energy & utilities: 48.9%
2.Telecommunications & media: 23.4%
3.Fintech & financial services: 15.4%
4.Construction: 3.8%
5.Others: 8.5%
Fundamental
1.Market: Ace Market
2.Price: RM0.30
3.Forecast P/E: 23.1 @ EPS0.013
4.ROE(Pro Forma III): 11.01%
5.ROE: 23.60%(FYE2022), 34.12%(FYE2021), 29.43%(FYE2020), 24.68%(FYE2019)
6.Net asset: RM0.12
7.Total debt to current asset IPO: 30.92 (Debt: 19.639mil, Non-Current Asset: 12.874mil, Current asset: 63.521mil)
8.Dividend policy: no formal dividend policy.
9. Shariah status: Yes
1.Market: Ace Market
2.Price: RM0.30
3.Forecast P/E: 23.1 @ EPS0.013
4.ROE(Pro Forma III): 11.01%
5.ROE: 23.60%(FYE2022), 34.12%(FYE2021), 29.43%(FYE2020), 24.68%(FYE2019)
6.Net asset: RM0.12
7.Total debt to current asset IPO: 30.92 (Debt: 19.639mil, Non-Current Asset: 12.874mil, Current asset: 63.521mil)
8.Dividend policy: no formal dividend policy.
9. Shariah status: Yes
Past Financial Performance (Revenue, Earning Per shares, PAT%)
2022 (FYE 31Dec): RM65.105 mil (Eps: 0.013),PAT: 9.6%
2021 (FYE 31Dec): RM58.133 mil (Eps: 0.020),PAT: 16.6%
2020 (FYE 31Dec): RM47.713 mil (Eps: 0.012),PAT: 11.8%
2019 (FYE 31Dec): RM37.463 mil (Eps: 0.008),PAT: 10.2%
2022 (FYE 31Dec): RM65.105 mil (Eps: 0.013),PAT: 9.6%
2021 (FYE 31Dec): RM58.133 mil (Eps: 0.020),PAT: 16.6%
2020 (FYE 31Dec): RM47.713 mil (Eps: 0.012),PAT: 11.8%
2019 (FYE 31Dec): RM37.463 mil (Eps: 0.008),PAT: 10.2%
Order Book/Contract
Currently have: 19 contract
– Renewable: 1 contract
– Non-renewable: 17 contract (RM66.7mil @ 5contract, 13contract by rendered)
– FYE2022 expired & renewed: 1 contract
Currently have: 19 contract
– Renewable: 1 contract
– Non-renewable: 17 contract (RM66.7mil @ 5contract, 13contract by rendered)
– FYE2022 expired & renewed: 1 contract
Operating cashflow vs PBT
2022: 83.39%
2021: 65.12%
2020: 56.55%
2019: 70.74%
2022: 83.39%
2021: 65.12%
2020: 56.55%
2019: 70.74%
Major customer (2022)
Client G: 29.0%
Client F: 19.9%
Client E: 18.4%
Client D: 10.3%
Client A: 4.9%
***total 82.5%
Client G: 29.0%
Client F: 19.9%
Client E: 18.4%
Client D: 10.3%
Client A: 4.9%
***total 82.5%
Major Sharesholders
Dayspring Capital: 36% (direct)
Paul Raymond Raj A/L Davadass: 36% (indirect)
Cloud Marshal: 23.1%
BLM Holdings: 15.4% (direct)
Thanos capital: 23.1% (indirect)
Gan Jhia Jhia: 23.1% (indirect)
Leong Kok Cheng: 23.1% (indirect)
Lee King Loon: 23.1% (indirect)
Bernadine Lee Siew Ling: 15.4% (indirect)
Dayspring Capital: 36% (direct)
Paul Raymond Raj A/L Davadass: 36% (indirect)
Cloud Marshal: 23.1%
BLM Holdings: 15.4% (direct)
Thanos capital: 23.1% (indirect)
Gan Jhia Jhia: 23.1% (indirect)
Leong Kok Cheng: 23.1% (indirect)
Lee King Loon: 23.1% (indirect)
Bernadine Lee Siew Ling: 15.4% (indirect)
Directors & Key Management Remuneration for FYE2023
(from Revenue & other income 2022)
Total director remuneration: RM1.275mil
key management remuneration: RM0.90mil – RM1.15mil
total (max): RM2.425 mil or 14.79%
(from Revenue & other income 2022)
Total director remuneration: RM1.275mil
key management remuneration: RM0.90mil – RM1.15mil
total (max): RM2.425 mil or 14.79%
Use of funds
1. Office expansion: 21.4%
2. Recruit industry experts to capture growth opportunities: 9.1%
3. Capital expenditure in networking infrastructure, IT hardware and software: 9.1%
4. Branding, marketing and promotional activities: 4.5%
5. Working capital: 44.4%
6. Estimated listing expenses: 11.5%
1. Office expansion: 21.4%
2. Recruit industry experts to capture growth opportunities: 9.1%
3. Capital expenditure in networking infrastructure, IT hardware and software: 9.1%
4. Branding, marketing and promotional activities: 4.5%
5. Working capital: 44.4%
6. Estimated listing expenses: 11.5%
Conclusions (Blogger is not wrote any recommendation & suggestion. All is personal opinion and reader should take their own risk in investment decision)
Overall is a good IPO. Their IPO PE is a bit expensive, but the company is having fast growth performance.
Overall is a good IPO. Their IPO PE is a bit expensive, but the company is having fast growth performance.
*Valuation is only personal opinion & view. Perception & forecast will change if any new quarter result release. Reader take their own risk & should do own homework to follow up every quarter result to adjust forecast of fundamental value of the company.
- SEO Powered Content & PR Distribution. Get Amplified Today.
- EVM Finance. Unified Interface for Decentralized Finance. Access Here.
- Quantum Media Group. IR/PR Amplified. Access Here.
- PlatoAiStream. Web3 Data Intelligence. Knowledge Amplified. Access Here.
- Source: http://lchipo.blogspot.com/2023/06/daythree-digital-berhad.html
- :is
- :not
- $UP
- 1
- 10
- 11
- 12
- 14
- 15%
- 16
- 17
- 19
- 2022
- 220
- 23
- 24
- 26
- 30
- 65
- 7
- 70
- 8
- 9
- a
- activities
- All
- and
- any
- Apply
- asset
- Bit
- both
- branding
- business
- but
- by
- cap
- capital
- capture
- Center
- change
- Cheng
- clear
- color
- company
- comparison
- competitors
- construction
- contract
- Current
- customer
- customer experience
- CX
- Date
- Debt
- decision
- developed
- digital
- direct
- Director
- dividend
- do
- e
- Earning
- easy
- enabled
- energy
- estimated
- Ether (ETH)
- Every
- expansion
- expenses
- expensive
- experience
- experts
- FAST
- financial
- financial performance
- financial services
- fintech
- Focus
- focusing
- follow
- For
- Forecast
- formal
- from
- fundamental
- good
- Growth
- Hardware
- Have
- having
- Holdings
- homework
- HTTPS
- if
- iii
- in
- Income
- industry
- industry experts
- Infrastructure
- investment
- IPO
- IT
- July
- Key
- King
- Lee
- left
- lifecycle
- listing
- Loon
- Malaysia
- management
- Market
- Marketing
- max
- Media
- my
- net
- networking
- New
- no
- of
- Office
- on
- only
- Opinion
- opportunities
- or
- Other
- Others
- Outsourcing
- own
- P&E
- perception
- performance
- personal
- plato
- Plato Data Intelligence
- PlatoData
- policy
- price
- Pro
- promotional
- provider
- Quarter
- Reader
- Recommendation
- recruit
- Red
- release
- remuneration
- Renewable
- renewed
- result
- revenue
- Risk
- segment
- Services
- Shares
- Shariah
- should
- Size
- Software
- Status
- Take
- telecommunications
- that
- The
- their
- to
- tools
- Total
- type
- understanding
- us
- utilities
- value
- View
- vs
- will
- working
- zephyrnet