|
楼主 |
发表于 2015-12-22 03:19 PM
|
显示全部楼层
本帖最后由 jamesmith 于 2015-12-22 03:25 PM 编辑
英皇娛樂酒店有限公司 (0296HK)
P/E = 3.62, P/B = 0.54, EV/EBITDA = 0.90
Earning reports: http://www.emp296.com/tch/investor/results.php
Earning reports with data up to September 30, 2015
http://www.emp296.com/pdf/Results/(1)%20c-EEH%20interim%20results%20announcement.pdf
Current Asset = $3,682,798,000
Total Liability = $1,464,848,000
NCAV = $2,217,950,000
Shares outstanding = 1.3 Billion
NCAV per share = $1.706
Current price $1.41 is 17.35% below NCAV.
taking another look at assets:
非流動資產 (Non current asset)
投資物業 estimate only worth 50% on fire sale = 360,700,000
物業、機器及設備 estimate only worth 30% on fire sale = 429,828,900
預付租賃款項 prepaid expense worth 0% = 0
購買物業、機器及設備之已付訂金 = $0
商譽 = $0
modified 非流動資產 = 790,528,900
流動資產 (current asset)
存貨,按成本計 inventory worth 50% = 6,518,000
貿易及其他應收款 account receivable worth 75% = 240,239,250
預付租賃款項 prepaid expense 0% = 0
已抵押銀行存款 pledged bank deposit, 这个还真是不知道怎么算, 公司将港元换成人民币给银行抵押,然后换取港元銀行信貸(人民币利息比较高,用作抵押同时收取利息). 用$4.9Bliion HKD 换成人民币抵押赚利息换取$2.0 Billion HKD 信貸. 保守估计减少50% = 704,755,500
短期銀行存款 cash worth 100% = 19,682,000
銀行結餘及現金 cash worth 100% = 1,904,973,000
modified 流動資產 = 2,876,167,750
这样算的话公司资产值 $3,666,696,650 or $1.694 per share. 现价 $1.41 有 16.7% discount, 算的很保守,真正价值应该比这个数要高。。。命运基本上跟Wynn相似,要等澳门赌业恢复,discount 比Wynn高...粗略看了看业绩,VIP房业绩下跌比澳门整体VIP房业绩下跌的少,可能英皇娛樂跟VIP客人关系比较好,在拉客人这方面有竞争力.
可惜我没有IB account, 买不了0296, 我现在持有WYNN, 微微盈利... |
|