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 | ||