Translated by Google Translator:

WILMAR INTL (F34)

+ watchlist

You are not login

LOGIN NOW

Last Price 3.080 0.000 (0.00%)
Trading Volume 861,200
Related News (Click on blue bubble to read news/announcements related to the selected day)Jul 25, 10:24am MYT
1.40 / 3.00*

Valuation

0.80 / 3.00*

Fundamental

*Valuation Score: This score tells you if a stock is attractively value or not.

0 = not attractive, the stock is not cheap 3 = attractive, it is a good investment

*Fundamental Score: Snapshot of a company's profitability and balance sheet strength based on historical numbers.

0 = weak fundamentals 3 = strong fundamentals

N/A = insufficient data to calculate all the required ratios.

Volatility

Low

Likelihood of corporate exercise

Last 200 days average volume

3,455,810

Stock Beta

0.00

Explanatory Notes

Valuation Score

The score is a snapshot of the stock’s attractiveness in terms of valuations calculated based on historical numbers. The score ranges from 0-3. A Valuation Score of 0 means valuations are not attractive and a score of 3 means valuations are attractive. The relative weights of the score are customisable by the user according to his preference.

Fundamental Score

The score is a snapshot of the company’s profitability and balance sheet strength derived from historical numbers. The score ranges from 0-3. A score of 0 means weak fundamentals and a score of 3 means strong fundamentals. The relative weights of the score are customisable by the user according to his preference.

Likelihood of Corporate Exercise

An indicator of a company in a state which lends itself to corporate exercise (whether merger & acquisition, take-over or otherwise) based on a predefined set of criteria.

Volatility

This reflects the volatility of a company’s share price relative to the market. Low volatility means the share price has been historically stable. High volatility means share price is volatile over a predefined period of time.

Liquidity

This is the average number of shares transacted daily in the past 200 trading days.


For any queries, please email to [email protected]

Disclaimer

The information provided by The Edge/The Edge Markets is intended for general reference only.

The Edge/The Edge Markets uses its proprietary technology to capture, curate, manage and process data and contents gathered from various sources, including the World Wide Web to generate the information.

While The Edge/The Edge Markets has taken care to ensure the information provided is correct, no warranty, express or implied, is given as to its accuracy or its reliability.

The Edge/The Edge Markets does not accept any liability for error or omission, nor will it be held responsible for how the information is used, how it is interpreted or what reliance is placed on it.

The Edge/The Edge Markets does not guarantee that the information is fit for any particular purpose.

The Edge/The Edge Markets recommends that users exercise their own skill and care with respect to their use of the information provided and that users carefully evaluate the accuracy, currency, completeness and relevance of the information for their purposes.

The information provided is not a substitute for independent professional advice and users should obtain appropriate professional advice relevant to their particular circumstances.

Last updated: 1 June 2015

Description of Business

Palm and Laurics, Oilseeds and Grains, Consumer Products, Plantations and Palm Oil Mills, Sugar Milling, Sugar Merchandising and Processing, and Others.

Market Capitalisation

SGD 20,683.0 M

Annual (TTM) Revenue

USD 38,367.9 M

Current P/E

14.48

Total Assets

USD 21,683.5 M

Key Personalities

Chairman: KUOK KHOON HONG
MD/CEO: KUOK KHOON HONG

Substantial Shareholders (as at latest annual report date)

PPB GROUP BERHAD18.55%
ARCHER DANIELS MIDLAND ASIA-PACIFIC LTD8.44%
ADM AG HOLDINGS LTD5.93%

RATIO

Key RatiosFY13 (2013-12-31)FY14 (2014-12-31)FY15 (2015-12-31)Rolling 12-mth
PEG-1.03
PE/ROE (x)1.9
Price/NAV (x)1.04
Dividend Yield (%)3.05 %
ROE (%)8.99 %7.58 %6.9 %6.94 %
Net Margin (%)2.99 %2.68 %2.72 %2.75 %
Current Ratio (x)1.2 1.28 1.28 1.27
Cash Ratio (x)0.52 0.4 0.27 0.3
Gearing (%)94.66 %94.88 %88.67 %76.18 %
Interest Cover (x)4.04 3.77 4.4 4.83

Financials

Currency : USD
Income Statement - Generic2013
(2013-12-31)
2014
(2014-12-31)
2015
(2015-12-31)
FY2016Q1
(2016-03-31)
Turnover44,085.0 M 43,084.9 M 38,776.6 M 9,002.7 M
EBITDA2,296.2 M 2,077.4 M 2,053.2 M 531.8 M
Add: Depreciation and amortisation608.9 M 660.4 M 677.2 M 194.1 M
EBIT1,687.3 M 1,417.0 M 1,376.0 M 337.7 M
Less: Associates103.8 M 80.7 M 100.9 M 12.8 M
Interest Income520.7 M 600.5 M 470.5 M 57.4 M
Interest Expense567.9 M 550.9 M 466.8 M 101.0 M
Extraordinary Gain/(Loss)31.6 M -9.7 M -52.0 M 14.5 M
Pre-tax Profit1,775.5 M 1,537.6 M 1,428.7 M 321.3 M
Net profit1,318.9 M 1,156.2 M 1,056.1 M 239.4 M
Balance Sheet - Generic2013
(2013-12-31)
2014
(2014-12-31)
2015
(2015-12-31)
FY2016Q1
(2016-03-31)
Fixed Assets – PPE9,337.2 M 9,477.3 M 8,983.5 M 8,999.7 M
Biological Assets1,879.7 M 1,860.8 M 1,794.6 M 738.2 M
Intangibles & Goodwill4,420.6 M 4,401.9 M 4,368.9 M 4,378.5 M
Closing cash11,992.6 M 7,660.7 M 4,011.3 M 4,055.1 M
Total Current Assets27,841.5 M 24,515.4 M 18,801.1 M 17,071.4 M
ST Borrowings19,391.7 M 15,204.2 M 11,076.3 M 9,796.8 M
Total Current Liabilities23,191.4 M 19,197.1 M 14,690.8 M 13,448.9 M
Total Assets23,440.4 M 24,361.0 M 23,247.8 M 21,683.5 M
Shareholders Fund15,004.8 M 15,494.9 M 15,126.8 M 14,738.7 M
Long Term Borrowings6,803.9 M 7,158.2 M 6,347.5 M 5,486.4 M
Cashflow - Generic2013
(2013-12-31)
2014
(2014-12-31)
2015
(2015-12-31)
FY2016Q1
(2016-03-31)
Net profit1,318.9 M 1,156.2 M 1,056.1 M 239.4 M
Less: Non-cash gains/(losses)-2,565.4 M 4,576.8 M 2,386.0 M 166.2 M
Less: Associates103.8 M 80.7 M 100.9 M 12.8 M
Add: Depreciation and amortisation608.9 M 660.4 M 677.2 M 194.1 M
Net cash before WC chgs4,389.4 M -2,840.9 M -753.7 M 254.6 M
Inc/(Dec) in working capital391.9 M -1,023.6 M -35.5 M -837.6 M
Cash from operations3,997.4 M -1,817.3 M -718.2 M 1,092.2 M
Less: Net PPE1,315.4 M 1,003.8 M 694.1 M 116.6 M
Free Cash Flow2,682.0 M -2,821.1 M -1,412.3 M 975.6 M
Other investing use of cash144.3 M 267.3 M 673.3 M 9.4 M
Net cash used in investing1,459.7 M 1,271.1 M 1,367.3 M 126.0 M
Dividend paid to shareholders281.4 M 383.6 M 380.1 M 0.0 M
Loans drawdown/(repayment)3,950.3 M -3,833.2 M -4,938.5 M -2,140.6 M
Proceeds from equity5.8 M -8.9 M -148.9 M 0.0 M
Other sources/(use) of funds-3,099.9 M 2,982.3 M 3,903.6 M 1,218.3 M
Net cash from financing574.8 M -1,243.5 M -1,563.8 M -922.4 M
Net inc/(dec) in cash3,112.5 M -4,331.9 M -3,649.4 M 43.8 M
Forex changes0.0 M 0.0 M 0.0 M 0.0 M
Opening cash8,880.1 M 11,992.6 M 7,660.7 M 4,011.3 M
11,992.6 M 7,660.7 M
Trade Debtors4,084.7 M 4,044.8 M 3,752.7 M 3,499.3 M
Stocks7,220.9 M 6,581.0 M 6,317.5 M 5,693.3 M
Propery Dev cost0.0 M 0.0 M 0.0 M 0.0 M
Less: Trade Creditors1,403.1 M 1,746.9 M 1,226.9 M 1,186.9 M
Working Capital9,902.5 M 8,878.9 M 8,843.4 M 8,005.8 M

Our Partners, Malaysia Click for your favourite trading platform below

Our Partners, Singapore Click for your favourite trading platform below