Group equity valuation
Analysis of group equity value
31 December 2017
Market value per planted hectare (US$) | Market value attributable to Group (US$) | ||
---|---|---|---|
Plantation | GROUP | ||
Kota Bangun | 21,400 | 215,280 | |
Bumi Mas | 13,700 | 97,235 | |
Bangka | 21,900 | 118,980 | |
Musi Rawas | 11,300 | 32,960 | |
Pangkatan Group | 17,000 | 94,963 | |
Simpang Kiri | 13,900 | 26,352 | |
Kerasaan | 14,800 | 12,996 | |
598,766 | |||
SMALLHOLDERS | |||
Kota Bangun | 6,500 | 28,025 | |
Bangka | 5,100 | 17,784 | |
Musi Rawas | 6,600 | 8,136 | |
53,945 | |||
Property | Bertam Estate | n/a | 36,170 |
Bertam Properties | n/a | 54,612 | |
90,782 | |||
Net cash | n/a | 81,379 | |
Other assets and liabilities | n/a | (12,445) | |
Total equity value | 812,427 | ||
Equity value per share (£) | 10.96 |