Loading...

Regal International Group

SGX:UV1
Snowflake Description

Adequate balance sheet and slightly overvalued.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
UV1
SGX
SGD9M
Market Cap
  1. Home
  2. SG
  3. Real Estate
Company description

Regal International Group Ltd., an investment holding company, engages in the property development activities in Malaysia and Singapore. The last earnings update was 53 days ago. More info.


Add to Portfolio Compare Print
  • Regal International Group has significant price volatility in the past 3 months.
UV1 Share Price and Events
7 Day Returns
0%
SGX:UV1
0%
SG Real Estate
0.6%
SG Market
1 Year Returns
-73.3%
SGX:UV1
-7.4%
SG Real Estate
-6.1%
SG Market
UV1 Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
Regal International Group (UV1) 0% -11.1% -21.6% -73.3% -63.3% -
SG Real Estate 0% 2.7% 6.9% -7.4% 7.2% -4.2%
SG Market 0.6% 3.2% 4.6% -6.1% 10% -2.2%
1 Year Return vs Industry and Market
  • UV1 underperformed the Real Estate industry which returned -7.4% over the past year.
  • UV1 underperformed the Market in Singapore which returned -6.1% over the past year.
Price Volatility
UV1
Industry
5yr Volatility vs Market

UV1 Value

 Is Regal International Group undervalued based on future cash flows and its price relative to the stock market?

Value is all about what a company is worth versus what price it is available for. If you went into a grocery store and all the bananas were on sale at half price, they could be considered undervalued.
INTRINSIC VALUE BASED ON FUTURE CASH FLOWS
Here we compare the current share price of Regal International Group to its discounted cash flow analysis.value.

The discounted cash flow value is simply looking at what the company is worth today, based on estimates of how much money it is expected to make in the future.
Raw Data

Below are the data sources, inputs and calculation used to determine the intrinsic value for Regal International Group.

SGX:UV1 Discounted Cash Flow Data Sources
Data Point Source Value
Valuation Model 2 Stage Free Cash Flow to Equity
Levered Free Cash Flow Extrapolated from most recent financials. See below
Discount Rate (Cost of Equity) See below 14.2%
Perpetual Growth Rate 10-Year SG Government Bond Rate 2.3%

An important part of a discounted cash flow is the discount rate, below we explain how it has been calculated.

Calculation of Discount Rate/ Cost of Equity for SGX:UV1
Data Point Calculation/ Source Result
Risk-Free Rate 10-Year SG Govt Bond Rate 2.3%
Equity Risk Premium S&P Global 6%
Real Estate Unlevered Beta Simply Wall St/ S&P Global 1.1
Re-levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 1.099 (1 + (1- 17%) (276.44%))
2.756
Levered Beta Levered Beta limited to 0.8 to 2.0
(practical range for a stable firm)
2
Discount Rate/ Cost of Equity = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= 2.3% + (2 * 5.96%)
14.22%

Discounted Cash Flow Calculation for SGX:UV1 using 2 Stage Free Cash Flow to Equity Model

The calculations below outline how an intrinsic value for Regal International Group is arrived at by discounting future cash flows to their present value using the 2 stage method. We try to start with analysts estimates of free cash flow, however if these are not available we use the most recent financial results. In the 1st stage we continue to grow the free cash flow over a 10 year period, with the growth rate trending towards the perpetual growth rate used in the 2nd stage. The 2nd stage assumes the company grows at a stable rate into perpetuity.

SGX:UV1 DCF 1st Stage: Next 10 year cash flow forecast
Levered FCF (MYR, Millions) Source Present Value
Discounted (@ 14.22%)
2019 8.64 Est @ 78.36% 7.57
2020 13.44 Est @ 55.54% 10.30
2021 18.76 Est @ 39.57% 12.59
2022 24.09 Est @ 28.39% 14.15
2023 29.05 Est @ 20.56% 14.94
2024 33.43 Est @ 15.09% 15.05
2025 37.19 Est @ 11.25% 14.66
2026 40.37 Est @ 8.57% 13.93
2027 43.07 Est @ 6.69% 13.01
2028 45.39 Est @ 5.37% 12.01
Present value of next 10 years cash flows MYR128.22
SGX:UV1 DCF 2nd Stage: Terminal Value
Calculation Result
Terminal Value = FCF2028 × (1 + g) ÷ (Discount Rate – g)
= MYR45.39 × (1 + 2.3%) ÷ (14.22% – 2.3%)
MYR389.54
Present Value of Terminal Value = Terminal Value ÷ (1 + r)10
= MYR389.54 ÷ (1 + 14.22%)10
MYR103.04
SGX:UV1 Total Equity Value
Calculation Result
Total Equity Value = Present value of next 10 years cash flows + Terminal Value
= MYR128.22 + MYR103.04
MYR231.26
Equity Value per Share
(MYR)
= Total value / Shares Outstanding
= MYR231.26 / 224.92
MYR1.03
SGX:UV1 Discount to Share Price
Calculation Result
Exchange Rate MYR/SGD
(Reporting currency to currency of SGX:UV1)
0.328
Value per Share
(SGD)
= Value per Share in MYR x Exchange Rate (MYR/SGD)
= MYR1.03 x 0.328
SGD0.34
Value per share (SGD) From above. SGD0.34
Current discount Discount to share price of SGD0.04
= -1 x (SGD0.04 - SGD0.34) / SGD0.34
88.1%

Learn more about our DCF calculations in Simply Wall St’s analysis model .

Current Discount
Amount off the current price Regal International Group is available for.
Intrinsic value
>50%
Share price is SGD0.04 vs Future cash flow value of SGD0.33741
Current Discount Checks
For Regal International Group to be considered undervalued it must be available for at least 20% below the current price. Less than 40% is even better.
  • Regal International Group's share price is below the future cash flow value, and at a moderate discount (> 20%).
  • Regal International Group's share price is below the future cash flow value, and at a substantial discount (> 40%).
PRICE RELATIVE TO MARKET
We can also value a company based on what the stock market is willing to pay for it. This is similar to the price of fruit (e.g. Mangoes or Avocados) increasing when they are out of season, or how much your home is worth.

The amount the stock market is willing to pay for Regal International Group's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are Regal International Group's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
SGX:UV1 PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2018-12-31) in MYR MYR-0.16
SGX:UV1 Share Price ** SGX (2019-04-17) in SGD SGD0.04
SGX:UV1 Share Price converted to MYR reporting currency Exchange rate (SGD/ MYR) 3.047 MYR0.12
Singapore Real Estate Industry PE Ratio Median Figure of 38 Publicly-Listed Real Estate Companies 9.39x
Singapore Market PE Ratio Median Figure of 328 Publicly-Listed Companies 13.18x

* Trailing twelve months (TTM) annual GAAP earnings per share excluding extraordinary items.

** Primary Listing of Regal International Group.

SGX:UV1 PE (Price to Earnings) Ratio Calculation
Calculation Outcome
PE Ratio

= SGX:UV1 Share Price ÷ EPS (both in MYR)

= 0.12 ÷ -0.16

-0.76x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Regal International Group is loss making, we can't compare its value to the SG Real Estate industry average.
  • Regal International Group is loss making, we can't compare the value of its earnings to the Singapore market.
Price based on expected Growth
Does Regal International Group's expected growth come at a high price?
Raw Data
SGX:UV1 PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section -0.76x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 0 Analysts
Not available
Singapore Real Estate Industry PEG Ratio Median Figure of 14 Publicly-Listed Real Estate Companies -0.16x
Singapore Market PEG Ratio Median Figure of 119 Publicly-Listed Companies 1.53x

*Line of best fit is calculated by linear regression .

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Unable to calculate PEG ratio for Regal International Group, we can't assess if its growth is good value.
Price based on value of assets
What value do investors place on Regal International Group's assets?
Raw Data
SGX:UV1 PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2018-12-31) in MYR MYR0.06
SGX:UV1 Share Price * SGX (2019-04-17) in SGD SGD0.04
SGX:UV1 Share Price converted to MYR reporting currency Exchange rate (SGD/ MYR) 3.047 MYR0.12
Singapore Real Estate Industry PB Ratio Median Figure of 46 Publicly-Listed Real Estate Companies 0.59x
Singapore Market PB Ratio Median Figure of 432 Publicly-Listed Companies 0.75x
SGX:UV1 PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

= SGX:UV1 Share Price ÷ Book Value per Share (both in MYR)

= 0.12 ÷ 0.06

2.15x

* Primary Listing of Regal International Group.

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Regal International Group is overvalued based on assets compared to the SG Real Estate industry average.
X
Value checks
We assess Regal International Group's value by looking at:
  1. Is the discounted cash flow value less than 20%, or 40% of the share price? (2 checks) ( Click here or on bar chart for details of DCF calculation. )
  2. Is the PE ratio less than the market average, and/ or less than the Real Estate industry average (and greater than 0)? (2 checks)
  3. Is the PEG ratio within a reasonable range (0 to 1)? (1 check)
  4. Is the PB ratio less than the Real Estate industry average (and greater than 0)? (1 check)
  5. Regal International Group has a total score of 2/6, see the detailed checks below.

    Note: We use GAAP Earnings per Share in all our calculations including PE and PEG Ratio.

    Full details on the Value part of the Simply Wall St company analysis model.

UV1 Future Performance

 How is Regal International Group expected to perform in the next 1 to 3 years based on estimates from 0 analysts?

In this section we usually present revenue and earnings growth projections based on the consensus estimates of professional analysts to help investors understand the company’s ability to generate profit. But as Regal International Group has not provided enough past data and has no analyst forecast, its future earnings cannot be reliably calculated by extrapolating past data or using analyst predictions.

This is quite a rare situation as 97% of companies covered by Simply Wall St do have past financial data. You can see them here.

Show me the analysis anyway

The future performance of a company is measured in the same way as past performance, by looking at estimated growth and how much profit it is expected to make.

Future estimates come from professional analysts. Just like forecasting the weather, they don’t always get it right!
Annual Growth Rate
-10.1%
Expected Real Estate industry annual growth in earnings.
Earnings growth vs Low Risk Savings
Is Regal International Group expected to grow at an attractive rate?
  • Unable to compare Regal International Group's earnings growth to the low risk savings rate as no estimate data is available.
Growth vs Market Checks
  • Unable to compare Regal International Group's earnings growth to the Singapore market average as no estimate data is available.
  • Unable to compare Regal International Group's revenue growth to the Singapore market average as no estimate data is available.
Annual Growth Rates Comparison
Raw Data
SGX:UV1 Future Growth Rates Data Sources
Data Point Source Value (per year)
Singapore Real Estate Industry Earnings Growth Rate Market Cap Weighted Average -10.1%
Singapore Real Estate Industry Revenue Growth Rate Market Cap Weighted Average 3.1%
Singapore Market Earnings Growth Rate Market Cap Weighted Average 5.9%
Singapore Market Revenue Growth Rate Market Cap Weighted Average 4.8%

*Line of best fit is calculated by linear regression .

Industry and Market average data is calculated daily.

Learn more about our growth rate calculations in Simply Wall St’s analysis model.

Analysts growth expectations
Raw Data
SGX:UV1 Analysts Growth Expectations Data Sources
Data Point Source Value
Past Financials Company Filings (3 months ago) See Below
Future Estimates Average of up to 0 Analyst Estimates (S&P Global) See Below
All numbers in MYR Millions and using Trailing twelve months (TTM) annual period rather than quarterly.
SGX:UV1 Future Estimates Data
Date (Data in MYR Millions) Revenue Cash Flow Net Income * Avg. No. Analysts
SGX:UV1 Past Financials Data
Date (Data in MYR Millions) Revenue Cash Flow Net Income *
2018-12-31 47 5 -36
2018-09-30 133 14 -2
2018-06-30 146 12 -2
2018-03-31 159 9 -1
2017-12-31 169 -14 0
2017-09-30 142 -48 4
2017-06-30 144 -52 3
2017-03-31 132 -52 1
2016-12-31 149 -38 0
2016-09-30 120 -11 -61
2016-06-30 94 -11 -67
2016-03-31 82 -13 -70

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • Unable to determine if Regal International Group is high growth as no earnings estimate data is available.
  • Unable to determine if Regal International Group is high growth as no revenue estimate data is available.
Past and Future Earnings per Share
The accuracy of the analysts who estimate the future performance data can be gauged below. We look back 3 years and see if they were any good at predicting what actually occurred. We also show the highest and lowest estimates looking forward to see if there is a wide range.
Raw Data
SGX:UV1 Past and Future Earnings per Share
Data Point Source Value
Past Financials Company Filings (3 months ago) See Below
Future Estimates Average of up to 0 Analyst Estimates (S&P Global) See Below

All data from Regal International Group Company Filings, last reported 3 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

SGX:UV1 Future Estimates Data
Date (Data in MYR Millions) EPS * EPS High Estimate EPS Low Estimate Avg. No. Analysts
SGX:UV1 Past Financials Data
Date (Data in MYR Millions) EPS *
2018-12-31 -0.16
2018-09-30 -0.01
2018-06-30 -0.01
2018-03-31 0.00
2017-12-31 0.00
2017-09-30 0.02
2017-06-30 0.02
2017-03-31 0.00
2016-12-31 0.00
2016-09-30 -0.31
2016-06-30 -0.33
2016-03-31 -0.35

*GAAP earnings excluding extraordinary items.

Performance in 3 years
In the same way as past performance we look at the future estimated return (profit) compared to the available funds. We do this looking forward 3 years.
  • Unable to establish if Regal International Group will efficiently use shareholders’ funds in the future without estimates of Return on Equity.

Next steps:

  1. Examine Regal International Group's financial health to determine how well-positioned it is against times of financial stress by looking at its level of debt over time and how much cash it has left.
  2. Regal International Group's future outlook can be gauged by looking at industry trends and market size, and determining how well-positioned the company is compared to its competitors. Take a look at other high-growth Real Estate companies here
  3. Regal International Group's competitive advantages and company strategy can generally be found in its financial reports archived here.
  4. Use fundamentals to screen for another stock to analyse from our database of over 75,000 companies worldwide
X
Future performance checks
We assess Regal International Group's future performance by looking at:
  1. Is the annual earnings growth rate expected to beat the low risk savings rate, plus a premium to keep pace with inflation?
  2. Is the annual earnings growth rate expected to beat the average growth rate in earnings of the Singapore market? (1 check)
  3. Is the annual revenue growth rate expected to beat the average growth rate in revenue of the Singapore market? (1 check)
  4. Is the annual earnings growth rate expected to be above 20%? (1 check)
  5. Is the annual revenue growth rate expected to be above 20%? (1 check)
  6. Is the Return on Equity in 3 years expected to be over 20%? (1 check)
Some of the above checks will fail if the company is expected to be loss making in the relevant year.
Regal International Group has a total score of 0/6, see the detailed checks below.

Note 1: We use GAAP Net Income Excluding Exceptional Items for our Earnings in all our calculations.

Full details on the Future part of the Simply Wall St company analysis model.

UV1 Past Performance

  How has Regal International Group performed over the past 5 years?

The past performance of a company can be measured by how much growth it has experienced and how much profit it makes relative to the funds and assets it has available.
Past earnings growth
Below we compare Regal International Group's growth in the last year to its industry (Real Estate).
Past Earnings growth analysis
We also check if the company has grown in the past 5 years, and whether it has maintained that growth in the year.
  • Regal International Group does not make a profit and their year on year earnings growth rate was negative over the past 5 years.
  • Unable to compare Regal International Group's 1-year earnings growth to the 5-year average as it is not currently profitable.
  • Unable to compare Regal International Group's 1-year growth to the SG Real Estate industry average as it is not currently profitable.
Earnings and Revenue History
Regal International Group's revenue and profit over the past 5 years is shown below, any years where they have experienced a loss will show up in red.
Raw Data

All data from Regal International Group Company Filings, last reported 3 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

SGX:UV1 Past Revenue, Cash Flow and Net Income Data
Date (Data in MYR Millions) Revenue Net Income * G+A Expenses R&D Expenses
2018-12-31 47.07 -36.19 25.23
2018-09-30 132.94 -2.34 30.07
2018-06-30 146.43 -2.26 31.58
2018-03-31 158.81 -1.02 32.98
2017-12-31 168.59 0.03 33.93
2017-09-30 141.63 4.26 34.42
2017-06-30 143.64 3.47 34.47
2017-03-31 131.89 0.55 33.84
2016-12-31 149.01 0.34 33.41
2016-09-30 120.32 -61.44 33.02
2016-06-30 94.26 -66.64 32.84
2016-03-31 81.91 -69.56 31.16
2015-12-31 34.76 -71.12 28.21
2015-09-30 99.90 -23.37 26.17
2015-06-30 100.38 -20.72 22.03
2015-03-31 101.20 -17.28 21.03
2014-12-31 95.30 -17.87 19.56
2014-03-31 128.37 22.38 10.47
2013-12-31 125.73 22.34 8.91
2012-12-31 11.54 1.93 4.72

*GAAP earnings excluding extraordinary items.

Performance last year
We want to ensure a company is making the most of what it has available. This is done by comparing the return (profit) to a company's available funds, assets and capital.
  • It is difficult to establish if Regal International Group has efficiently used shareholders’ funds last year (Return on Equity greater than 20%) as it is loss-making.
  • It is difficult to establish if Regal International Group has efficiently used its assets last year compared to the SG Real Estate industry average (Return on Assets) as it is loss-making.
  • It is difficult to establish if Regal International Group improved its use of capital last year versus 3 years ago (Return on Capital Employed) as it is currently loss-making.
X
Past performance checks
We assess Regal International Group's performance over the past 5 years by checking for:
  1. Has earnings increased in past 5 years? (1 check)
  2. Has the earnings growth in the last year exceeded that of the Real Estate industry? (1 check)
  3. Is the recent earnings growth over the last year higher than the average annual growth over the past 5 years? (1 check)
  4. Is the Return on Equity (ROE) higher than 20%? (1 check)
  5. Is the Return on Assets (ROA) above industry average? (1 check)
  6. Has the Return on Capital Employed (ROCE) increased from 3 years ago? (1 check)
The above checks will fail if the company has reported a loss in the most recent earnings report. Some checks require at least 3 or 5 years worth of data.
Regal International Group has a total score of 0/6, see the detailed checks below.

Note: We use GAAP Net Income excluding extraordinary items in all our calculations.

Full details on the Past part of the Simply Wall St company analysis model.

UV1 Health

 How is Regal International Group's financial health and their level of debt?

A company's financial position is much like your own financial position, it includes everything you own (assets) and owe (liabilities).

The boxes below represent the relative size of what makes up Regal International Group's finances.

The net worth of a company is the difference between its assets and liabilities.
Net Worth
  • Regal International Group is able to meet its short term (1 year) commitments with its holdings of cash and other short term assets.
  • Regal International Group's cash and other short term assets cover its long term commitments.
Balance sheet
This treemap shows a more detailed breakdown of Regal International Group's finances. If any of them are yellow this indicates they may be out of proportion and red means they relate to one of the checks below.
Assets
Liabilities and shares
The 'shares' portion represents any funds contributed by the owners (shareholders) and any profits.
  • High level of physical assets or inventory.
  • Debt is covered by short term assets, assets are 3x debt.
Historical Debt
Nearly all companies have debt. Debt in itself isn’t bad, however if the debt is too high, or the company can’t afford to pay the interest on its debts this may have impacts in the future.

The graphic below shows equity (available funds) and debt, we ideally want to see the red area (debt) decreasing.

If there is any debt we look at the companies capability to repay it, and whether the level has increased over the past 5 years.
Raw Data

All data from Regal International Group Company Filings, last reported 3 months ago.

SGX:UV1 Past Debt and Equity Data
Date (Data in MYR Millions) Total Equity Total Debt Cash & Short Term Investments
2018-12-31 12.65 75.79 6.06
2018-09-30 67.24 78.02 5.92
2018-06-30 67.15 80.58 7.06
2018-03-31 66.72 82.13 7.69
2017-12-31 66.00 87.23 9.38
2017-09-30 57.75 87.42 10.04
2017-06-30 57.16 79.85 8.82
2017-03-31 56.45 72.91 5.75
2016-12-31 53.20 61.96 15.17
2016-09-30 60.80 34.64 4.64
2016-06-30 60.59 33.41 5.75
2016-03-31 79.44 53.04 17.35
2015-12-31 80.91 51.08 22.48
2015-09-30 144.48 41.34 27.46
2015-06-30 142.93 32.74 16.38
2015-03-31 148.57 30.34 17.13
2014-12-31 143.75 30.47 27.70
2014-03-31 28.94 4.40 0.95
2013-12-31 29.53 4.22 1.33
2012-12-31 4.52 5.41 1.22
  • Regal International Group's level of debt (599.3%) compared to net worth is high (greater than 40%).
  • The level of debt compared to net worth has increased over the past 5 years (14.3% vs 599.3% today).
CASH RUNWAY ANALYSIS

For companies that have on average been loss making in the past we assess whether they have at least 1 year of cash runway.

  • Whilst loss making Regal International Group has sufficient cash runway for more than 3 years if it maintains the current positive free cash flow level.
  • Whilst loss making Regal International Group has sufficient cash runway for more than 3 years, even with free cash flow being positive and shrinking by % per year.
X
Financial health checks
We assess Regal International Group's financial health by checking for:
  1. Are short term assets greater than short term liabilities? (1 check)
  2. Are short term assets greater than long term liabilities? (1 check)
  3. Has the debt to equity ratio increased in the past 5 years? (1 check)
  4. Is the debt to equity ratio over 40%? (1 check)
  5. Is the debt covered by operating cash flow? (1 check)
  6. Are earnings greater than 5x the interest on debt (if company pays interest at all)? (1 check)
  7. Regal International Group has a total score of 4/6, see the detailed checks below.
For companies that are loss making and have been so on average in the past we replace the last 2 checks with:
  1. Does cash and short term investments cover stable operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)
  2. Does cash and short term investments cover growing operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)


Full details on the Health part of the Simply Wall St company analysis model.

UV1 Dividends

 What is Regal International Group's current dividend yield, its reliability and sustainability?

Dividends are regular cash payments to you from the company, similar to a bank paying you interest on a savings account.
Annual Dividend Income
Dividend payments
0%
Current annual income from Regal International Group dividends.
If you bought SGD2,000 of Regal International Group shares you are expected to receive SGD0 in your first year as a dividend.
Dividend Amount
Here we look how much dividend is being paid, if any. Is it above what you can get in a savings account? It is up there with the best dividend paying companies?
  • Unable to evaluate Regal International Group's dividend yield against the bottom 25% of dividend payers as the company has not reported any payouts.
  • Unable to evaluate Regal International Group's dividend against the top 25% market benchmark as the company has not reported any payouts.
Annualized Historical and Future Dividends
It is important to see if the dividend for a company is stable, and not wildly increasing/decreasing each year. This graph shows you the historical rate to count toward your assessment of the stock.

We also check to see if the dividend has increased in the past 10 years.
Raw Data
SGX:UV1 Annualized Past and Future Dividends
Data Point Source Value
Past Annualized Dividend Yield S&P Global Market Data See Below
Past Dividends per Share Company Filings/ Annualized Dividend Payments See Below
Future Dividends per Share Estimates Average of up to 0 Analyst Estimates (S&P Global) See Below
Singapore Real Estate Industry Average Dividend Yield Market Cap Weighted Average of 34 Stocks 3%
Singapore Market Average Dividend Yield Market Cap Weighted Average of 278 Stocks 3.9%
Singapore Minimum Threshold Dividend Yield 10th Percentile 1.6%
Singapore Bottom 25% Dividend Yield 25th Percentile 2.5%
Singapore Top 25% Dividend Yield 75th Percentile 5.5%

Industry and Market average data is calculated daily.

Note all dividend per share amounts are annualized and not quarterly or other period.

SGX:UV1 Future Dividends Estimate Data
Date (Data in MYR) Dividend per Share (annual) Avg. No. Analysts
SGX:UV1 Past Annualized Dividends Data
Date (Data in MYR) Dividend per share (annual) Avg. Yield (%)
2015-11-12 0.000 0.000
2015-08-14 0.000 0.000
2015-05-07 0.008 0.983
2015-04-07 0.000 0.000
2015-03-02 0.000 0.000

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Unable to perform a dividend volatility check as Regal International Group has not reported any payouts.
  • Unable to verify if Regal International Group's dividend has been increasing as the company has not reported any payouts.
Current Payout to shareholders
What portion of Regal International Group's earnings are paid to the shareholders as a dividend.
  • Unable to calculate sustainability of dividends as Regal International Group has not reported any payouts.
Future Payout to shareholders
  • Insufficient estimate data to determine if a dividend will be paid in 3 years and that it will be sustainable.
X
Income/ dividend checks
We assess Regal International Group's dividend by checking for:
  1. Firstly is the company paying a notable dividend (greater than 1.6%) - if not then the rest of the checks are ignored.
  2. Is current dividend yield above the bottom 25% of dividend payers? (1 check)
  3. Is current dividend yield above the top 25% of dividend payers? (1 check)
  4. Have they paid a dividend for 10 years, and during this period has the dividend been volatile (drop of more than 25%)? (1 check)
  5. If they have paid a dividend for 10 years has it increased in this time? (1 check)
  6. How sustainable is the dividend, can Regal International Group afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
  7. Regal International Group has a total score of 0/6, see the detailed checks below.


Full details on the Dividends part of the Simply Wall St company analysis model.

UV1 Management

 What is the CEO of Regal International Group's salary, the management and board of directors tenure and is there insider trading?

Management is one of the most important areas of a company. We look at unreasonable CEO compensation, how long the team and board of directors have been around for and insider trading.
CEO
Chung Jye Su
COMPENSATION MYR0
TENURE AS CEO 4.5 years
CEO Bio

Mr. Chung Jye Su has been the Executive Chairman and Chief Executive Officer at Regal International Group Ltd. since October 29, 2014. Mr. Su is involved in all key aspects of Regal International Group’s operations, including setting corporate direction and strategic business developments. He has over 20 years of work experience in the construction and property development business. He served as Executive Chairman and Chief Executive Officer at HISAKA Holdings Ltd. since October 29, 2014. He has been Director of Regal International Group Ltd. since October 29, 2014. He served as Director of HISAKA Holdings Ltd. since October 29, 2014. He also holds a Diploma in Investment Analysis from the Research Institute of Investment Analysts Malaysia in collaboration with the Royal Melbourne Institute of Technology (RMIT), Australia. Mr. Su holds a Degree of Master of Science in Building Science from the National University of Singapore and a Double Degree of Bachelor of Engineering (Electrical Engineering) and a Bachelor of Science from The University of Sydney, Australia.

CEO Compensation
  • Insufficient data for Chung Jye to compare compensation growth.
  • Chung Jye 's remuneration is lower than average for companies of similar size in Singapore.
Management Team Tenure

Average tenure and age of the Regal International Group management team in years:

4.5
Average Tenure
49
Average Age
  • The tenure for the Regal International Group management team is about average.
Management Team

Chung Jye Su

TITLE
Executive Chairman & CEO
TENURE
4.5 yrs

Serena Su

TITLE
Director of Operations and Human Resources
AGE
44
TENURE
5.5 yrs

Pak Kiong Wong

TITLE
Director of Sales & Marketing and Executive Director
TENURE
4.5 yrs

Frederick Eng

TITLE
Director of Project Management - Malaysia Operations

Ngee Ping Liang

TITLE
Director of Corporate Development - Malaysia Operations

Mei Yen Kong

TITLE
Financial Controller

Elizabeth Wong

TITLE
Chief Accountant of Malaysian Operations

Anthony Cheng

TITLE
Managing Director of Precision Business Division
AGE
53

Kuei Lian Siau

TITLE
Company Secretary
TENURE
0.1 yrs

Jackie Cheng

TITLE
Director of Precision Business Division
AGE
49
Board of Directors Tenure

Average tenure and age of the Regal International Group board of directors in years:

4.5
Average Tenure
54
Average Age
  • The tenure for the Regal International Group board of directors is about average.
Board of Directors

Chung Jye Su

TITLE
Executive Chairman & CEO
TENURE
4.5 yrs

Pak Kiong Wong

TITLE
Director of Sales & Marketing and Executive Director
TENURE
4.5 yrs

Goh Goon

TITLE
Lead Independent Director
AGE
76

Weng Hoe Chong

TITLE
Independent Director
AGE
54
TENURE
11.1 yrs

Francis Hwang

TITLE
Independent Director
TENURE
4.5 yrs

Yew Shen Low

TITLE
Non-Independent & Non-Executive Director
AGE
43
TENURE
4.5 yrs
Who owns this company?
Recent Insider Trading
  • No 3 month insider trading information.
Recent Insider Transactions
Announced Type Name Entity Role Start End Shares Max Price (SGD) Value (SGD)
X
Management checks
We assess Regal International Group's management by checking for:
  1. Is the CEO's compensation unreasonable compared to market cap? (1 check)
  2. Has the CEO's compensation increased more than 20% whilst the EPS is down more then 20%? (1 check)
  3. Is the average tenure of the management team less than 2 years? (1 check)
  4. Is the average tenure of the board of directors team less than 3 years? (1 check)
  5. Regal International Group has a total score of 0/6, this is not included on the snowflake, see the detailed checks below.


Note: We use the top 6 management executives and board members in our calculations.

Note 2: Insider trading include any internal stakeholders and these transactions .

Full details on the Management part of the Simply Wall St company analysis model.

UV1 News

Simply Wall St News

How Financially Strong Is Regal International Group Ltd (SGX:UV1)?

While small-cap stocks, such as Regal International Group Ltd (SGX:UV1) with its market cap of S$29.24m, are popular for their explosive growth, investors should also be aware of their balance sheet to judge whether the company can survive a downturn.

Simply Wall St -

Why Regal International Group Ltd (SGX:UV1) Could Be A Buy

Regal International Group Ltd (SGX:UV1), a real estate company based in Singapore, saw significant share price volatility over the past couple of months on the SGX, rising to the highs of SGD0.15 and falling to the lows of SGD0.12. … Let’s take a look at Regal International Group’s outlook and value based on the most recent financial data to see if there are any catalysts for a price change. … In addition to this, it seems like Regal International Group’s share price is quite stable, which could mean two things: firstly, it may take the share price a while to fall back down to an attractive buying range, and secondly, there may be less chances to buy low in the future once it reaches that value.

Simply Wall St -

What Do Current Expectations Tell Us About Regal International Group Ltd's (SGX:UV1) Margins In The Next Few Years?

To get a preliminary understanding, I will try to evaluate Regal International Group's margin behaviour so investors can evaluate the revenue and cost drivers behind future earnings projections and understand how they may impact on returns compared to the industry. … Margin Calculation for UV1 Profit Margin = Net Income ÷ Revenue ∴ Profit Margin = 4.26 Million ÷ 141.63 Million = 3.01% There has been a contraction in Regal International Group's margin over the past five years, with 17.31% in average revenue growth and decline in net income of -23.70% on average, which suggests that a smaller percentage of revenue falls to the bottom line despite the fact revenue has increased over the previous 5 years. … Understanding what could be driving Regal International Group's future earnings Forward looking projections suggest margins will transition into relative stability, with annual revenue growth tipped at 8.91% and 9.88% earnings growth expected annually.

Simply Wall St -

Interested In Real Estate? Why Regal International Group Ltd (SGX:UV1) May Be The Entry Point

Regal International Group Ltd (SGX:UV1), a $30.36M small-cap, operates in the real estate industry which remains the single largest sector globally, and has continued to play a key role in investor portfolios as an asset class. … In this article, I’ll take you through the real estate sector growth expectations, and also determine whether Regal International Group is a laggard or leader relative to its real estate sector peers. … See our latest analysis for Regal International Group What’s the catalyst for Regal International Group's sector growth?

Simply Wall St -

Should You Be Tempted To Sell Regal International Group Ltd (SGX:UV1) Because Of Its PE Ratio?

It compares a stock’s price per share to the stock’s earnings per share. … Formula Price-Earnings Ratio = Price per share ÷ Earnings per share P/E Calculation for UV1 Price per share = MYR0.41 Earnings per share = MYR0.021 ∴ Price-Earnings Ratio = MYR0.41 ÷ MYR0.021 = 19.1x On its own, the P/E ratio doesn’t tell you much; however, it becomes extremely useful when you compare it with other similar companies. … We preferably want to compare the stock’s P/E ratio to the average of companies that have similar features to UV1, such as capital structure and profitability.

Simply Wall St -

What You Must Know About Regal International Group Ltd's (SGX:UV1) Financial Strength

How does UV1’s operating cash flow stack up against its debt? … UV1’s cash flow coverage indicates it could improve its operating efficiency in order to meet demand for debt repayments should unforeseen events arise. … Furthermore, its cash flow coverage of less than a quarter of debt means that operating efficiency could also be an issue.

Simply Wall St -

Regal International Group Ltd (SGX:UV1) Delivered A Better ROE Than The Industry, Here’s Why

View our latest analysis for Regal International Group Breaking down Return on Equity Return on Equity (ROE) is a measure of Regal International Group’s profit relative to its shareholders’ equity. … For now, let’s just look at the cost of equity number for Regal International Group, which is 9.81%. … Since Regal International Group’s return does not cover its cost, with a difference of -2.32%, this means its current use of equity is not efficient and not sustainable.

Simply Wall St -

Should You Buy Regal International Group Ltd (SGX:UV1) Now?

Regal International Group Ltd (SGX:UV1), a real estate management and development company based in Singapore, received a lot of attention from a substantial price increase on the SGX in the over the last few months. … In addition to this, it seems like UV1’s share price is quite stable, which could mean two things: firstly, it may take the share price a while to fall back down to an attractive buying range, and secondly, there may be less chances to buy low in the future once it reaches that value. … Dig deeper into what truly matters – the fundamentals – before you make a decision on Regal International Group.

Simply Wall St -

UV1 Company Info

Description

Regal International Group Ltd., an investment holding company, engages in the property development activities in Malaysia and Singapore. It is involved in the development and sale of shop houses, landed residential properties, condominiums, and commercial and industrial units. The company also engages in the construction works and property investment activities. In addition, it provides mortgage consultancy, real estate and property management, real estate agency and valuation, and asset and portfolio management services; develops, constructs, and trades in construction materials; rents machineries; and undertakes steel and painting works. The company is based in Singapore.

Details
Name: Regal International Group Ltd.
UV1
Exchange: SGX
Founded:
SGD8,996,690
224,917,251
Website: http://www.regalinternational.com.sg
Address: Regal International Group Ltd.
No. 02-01, 63 Sungei Kadut Loop,
Singapore,
729484,
Singapore
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
SGX UV1 Ordinary Shares Singapore Exchange SG SGD 30. Oct 2014
TSEC 911619 TDR EACH REPR 1 ORD SHS Taiwan Stock Exchange TW TWD 31. Oct 2014
Number of employees
Current staff
Staff numbers
0
Regal International Group employees.
Industry
Real Estate Development
Real Estate
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2019/04/23 12:48
End of day share price update: 2019/04/17 00:00
Last estimates confirmation: 2019/03/01
Last earnings filing: 2019/03/01
Last earnings reported: 2018/12/31
Last annual earnings reported: 2018/12/31


All dates and times in UTC. All financial data provided by Standard & Poor’s Capital IQ.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.