Loading...

You're on the old version of Simply Wall St. We will no longer be supporting this site, so we recommend you switch to our brand new platform.

Pan Asia Environmental Protection Group

DB:4P9
Snowflake Description

Adequate balance sheet and fair value.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
4P9
DB
HK$588M
Market Cap
  1. Home
  2. DE
  3. Commercial Services
Company description

Pan Asia Environmental Protection Group Limited sells environmental protection (EP) products and equipment in the People’s Republic of China. The last earnings update was 195 days ago. More info.


Add to Portfolio Compare Print
  • Pan Asia Environmental Protection Group has significant price volatility in the past 3 months.
4P9 Share Price and Events
7 Day Returns
5.1%
DB:4P9
5.4%
DE Commercial Services
9.9%
DE Market
1 Year Returns
-22.5%
DB:4P9
-31.6%
DE Commercial Services
-17.5%
DE Market
4P9 Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
Pan Asia Environmental Protection Group (4P9) 5.1% -11.4% -15.1% -22.5% -33.3% -64.4%
DE Commercial Services 5.4% -21.4% -33.5% -31.6% -33.3% -43.3%
DE Market 9.9% -16.6% -24.8% -17.5% -24.5% -28.1%
1 Year Return vs Industry and Market
  • 4P9 outperformed the Commercial Services industry which returned -31.6% over the past year.
  • 4P9 underperformed the Market in Germany which returned -17.5% over the past year.
Price Volatility
4P9
Industry
5yr Volatility vs Market

4P9 Value

 Is Pan Asia Environmental Protection 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 Pan Asia Environmental Protection 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 Pan Asia Environmental Protection Group.

DB:4P9 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 4.5%
Perpetual Growth Rate 10-Year DE Government Bond Rate -0.4%

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 DB:4P9
Data Point Calculation/ Source Result
Risk-Free Rate 10-Year DE Govt Bond Rate -0.4%
Equity Risk Premium S&P Global 6.1%
Commercial Services Unlevered Beta Simply Wall St/ S&P Global 0.61
Re-levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 0.607 (1 + (1- 25%) (9.38%))
0.765
Levered Beta Levered Beta limited to 0.8 to 2.0
(practical range for a stable firm)
0.8
Discount Rate/ Cost of Equity = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= -0.39% + (0.8 * 6.07%)
4.47%

Discounted Cash Flow Calculation for DB:4P9 using 2 Stage Free Cash Flow to Equity Model

The calculations below outline how an intrinsic value for Pan Asia Environmental Protection 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.

Note: Free cash flow to equity valuations ignore the company's cash or debt.

DB:4P9 DCF 1st Stage: Next 10 year cash flow forecast
Levered FCF (CNY, Millions) Source Present Value
Discounted (@ 4.47%)
2020 615.02 Est @ 37.66% 588.73
2021 776.43 Est @ 26.24% 711.47
2022 918.16 Est @ 18.25% 805.37
2023 1,034.41 Est @ 12.66% 868.55
2024 1,124.88 Est @ 8.75% 904.13
2025 1,192.42 Est @ 6% 917.45
2026 1,241.15 Est @ 4.09% 914.11
2027 1,275.20 Est @ 2.74% 899.04
2028 1,298.20 Est @ 1.8% 876.13
2029 1,313.07 Est @ 1.15% 848.28
Present value of next 10 years cash flows CN¥8,333.00
DB:4P9 DCF 2nd Stage: Terminal Value
Calculation Result
Terminal Value = FCF2029 × (1 + g) ÷ (Discount Rate – g)
= CN¥1,313.07 × (1 + -0.39%) ÷ (4.47% – -0.39%)
CN¥26,934.71
Present Value of Terminal Value = Terminal Value ÷ (1 + r)10
= CN¥26,934.71 ÷ (1 + 4.47%)10
CN¥17,400.54
DB:4P9 Total Equity Value
Calculation Result
Total Equity Value = Present value of next 10 years cash flows + Terminal Value
= CN¥8,333.00 + CN¥17,400.54
CN¥25,733.54
Equity Value per Share
(CNY)
= Total value / Shares Outstanding
= CN¥25,733.54 / 840.00
CN¥30.64
DB:4P9 Discount to Share Price
Calculation Result
Exchange Rate CNY/HKD
(Reporting currency to currency of SEHK:556)
1.095
Value per Share
(HKD)
= Value per Share in CNY x Exchange Rate (CNY/HKD)
= CN¥30.64 x 1.095
HK$33.53
Non-primary Listing Adjustment Factor 1 share in DB:4P9 represents 0.08857x of SEHK:556
(This could be a different class, a depositary receipt, a different currency, or all of these things.)
0.08857x
Value per Share
(Listing Adjusted, EUR)
= Value per Share (HKD) x Listing Adjustment Factor
= HK$ 33.53 x 0.08857
€2.97
Value per share (EUR) From above. €2.97
Current discount Discount to share price of €0.06
= -1 x (€0.06 - €2.97) / €2.97
97.9%

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

Current Discount
Amount off the current price Pan Asia Environmental Protection Group is available for.
Intrinsic value
>50%
Share price is €0.06 vs Future cash flow value of €2.97
Current Discount Checks
For Pan Asia Environmental Protection Group to be considered undervalued it must be available for at least 20% below the current price. Less than 40% is even better.
  • Pan Asia Environmental Protection Group's share price is below the future cash flow value, and at a moderate discount (> 20%).
  • Pan Asia Environmental Protection 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 Pan Asia Environmental Protection Group's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are Pan Asia Environmental Protection Group's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
DB:4P9 PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2019-06-30) in CNY CN¥-0.02
SEHK:556 Share Price ** SEHK (2020-03-31) in HKD HK$0.7
SEHK:556 Share Price converted to CNY reporting currency Exchange rate (HKD/ CNY) 0.914 CN¥0.64
Germany Commercial Services Industry PE Ratio Median Figure of 6 Publicly-Listed Commercial Services Companies 95.54x
Germany Market PE Ratio Median Figure of 399 Publicly-Listed Companies 16.31x

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

** Primary Listing of Pan Asia Environmental Protection Group.

DB:4P9 PE (Price to Earnings) Ratio Calculation
Calculation Outcome
PE Ratio

= SEHK:556 Share Price ÷ EPS (both in CNY)

= 0.64 ÷ -0.02

-41.34x

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

  • Pan Asia Environmental Protection Group is loss making, we can't compare its value to the DE Commercial Services industry average.
  • Pan Asia Environmental Protection Group is loss making, we can't compare the value of its earnings to the Germany market.
Price based on expected Growth
Does Pan Asia Environmental Protection Group's expected growth come at a high price?
Raw Data
DB:4P9 PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section -41.34x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 0 Analysts
Not available
Europe Commercial Services Industry PEG Ratio Median Figure of 50 Publicly-Listed Commercial Services Companies 1.06x
Germany Market PEG Ratio Median Figure of 255 Publicly-Listed Companies 1.18x

*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 Pan Asia Environmental Protection Group, we can't assess if its growth is good value.
Price based on value of assets
What value do investors place on Pan Asia Environmental Protection Group's assets?
Raw Data
DB:4P9 PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2019-06-30) in CNY CN¥1.41
SEHK:556 Share Price * SEHK (2020-03-31) in HKD HK$0.7
SEHK:556 Share Price converted to CNY reporting currency Exchange rate (HKD/ CNY) 0.914 CN¥0.64
Germany Commercial Services Industry PB Ratio Median Figure of 9 Publicly-Listed Commercial Services Companies 2.48x
Germany Market PB Ratio Median Figure of 571 Publicly-Listed Companies 1.43x
DB:4P9 PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

= SEHK:556 Share Price ÷ Book Value per Share (both in CNY)

= 0.64 ÷ 1.41

0.45x

* Primary Listing of Pan Asia Environmental Protection Group.

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

  • Pan Asia Environmental Protection Group is good value based on assets compared to the DE Commercial Services industry average.
X
Value checks
We assess Pan Asia Environmental Protection 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 Commercial Services 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 Commercial Services industry average (and greater than 0)? (1 check)
  5. Pan Asia Environmental Protection Group has a total score of 3/6, 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.

4P9 Future Performance

 How is Pan Asia Environmental Protection 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 Pan Asia Environmental Protection 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
22%
Expected Commercial Services industry annual growth in earnings.
Earnings growth vs Low Risk Savings
Is Pan Asia Environmental Protection Group expected to grow at an attractive rate?
  • Unable to compare Pan Asia Environmental Protection Group's earnings growth to the low risk savings rate as no estimate data is available.
Growth vs Market Checks
  • Unable to compare Pan Asia Environmental Protection Group's earnings growth to the Germany market average as no estimate data is available.
  • Unable to compare Pan Asia Environmental Protection Group's revenue growth to the Germany market average as no estimate data is available.
Annual Growth Rates Comparison
Raw Data
DB:4P9 Future Growth Rates Data Sources
Data Point Source Value (per year)
Germany Commercial Services Industry Earnings Growth Rate Market Cap Weighted Average 22%
Germany Commercial Services Industry Revenue Growth Rate Market Cap Weighted Average 2.9%
Germany Market Earnings Growth Rate Market Cap Weighted Average 14.4%
Germany Market Revenue Growth Rate Market Cap Weighted Average 4.1%

*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
DB:4P9 Analysts Growth Expectations Data Sources
Data Point Source Value
Past Financials Company Filings (9 months ago) See Below
Future Estimates Average of up to 0 Analyst Estimates (S&P Global) See Below
All numbers in CNY Millions and using Trailing twelve months (TTM) annual period rather than quarterly.
DB:4P9 Past Financials Data
Date (Data in CNY Millions) Revenue Cash Flow Net Income *
2019-06-30 158 448 -13
2019-03-31 160 507 -15
2018-12-31 162 565 -17
2018-09-30 158 -41
2018-06-30 155 245 -64
2018-03-31 372 121 -14
2017-12-31 589 -3 36
2017-06-30 751 -271 113
2017-03-31 695 -99 85
2016-12-31 638 73 58
2016-09-30 896 58

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • Unable to determine if Pan Asia Environmental Protection Group is high growth as no earnings estimate data is available.
  • Unable to determine if Pan Asia Environmental Protection 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
DB:4P9 Past and Future Earnings per Share
Data Point Source Value
Past Financials Company Filings (9 months ago) See Below
Future Estimates Average of up to 0 Analyst Estimates (S&P Global) See Below

All data from Pan Asia Environmental Protection Group Company Filings, last reported 9 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

DB:4P9 Past Financials Data
Date (Data in CNY Millions) EPS *
2019-06-30 -0.02
2019-03-31 -0.02
2018-12-31 -0.02
2018-09-30 -0.05
2018-06-30 -0.08
2018-03-31 -0.02
2017-12-31 0.04
2017-06-30 0.13
2017-03-31 0.10
2016-12-31 0.07
2016-09-30 0.07

*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 Pan Asia Environmental Protection Group will efficiently use shareholders’ funds in the future without estimates of Return on Equity.

Next steps:

  1. Examine whether Pan Asia Environmental Protection Group is trading at Pan Asia Environmental Protection Group'san attractive price based on how much it is expected to earn in the future, and relative to its industry peers and the wider market.
  2. Pan Asia Environmental Protection 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 Commercial Services companies here
  3. Pan Asia Environmental Protection 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 Pan Asia Environmental Protection 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 Germany market? (1 check)
  3. Is the annual revenue growth rate expected to beat the average growth rate in revenue of the Germany 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.
Pan Asia Environmental Protection 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.

4P9 Past Performance

  How has Pan Asia Environmental Protection Group performed over the past 5 years?

  • Pan Asia Environmental Protection Group's last earnings update was 195 days ago.
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 Pan Asia Environmental Protection Group's growth in the last year to its industry (Commercial Services).
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.
  • Pan Asia Environmental Protection Group does not make a profit and their year on year earnings growth rate was negative over the past 5 years.
  • Unable to compare Pan Asia Environmental Protection Group's 1-year earnings growth to the 5-year average as it is not currently profitable.
  • Unable to compare Pan Asia Environmental Protection Group's 1-year growth to the Europe Commercial Services industry average as it is not currently profitable.
Earnings and Revenue History
Pan Asia Environmental Protection 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 Pan Asia Environmental Protection Group Company Filings, last reported 9 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

DB:4P9 Past Revenue, Cash Flow and Net Income Data
Date (Data in CNY Millions) Revenue Net Income * G+A Expenses R&D Expenses
2019-06-30 157.85 -12.99 24.11
2019-03-31 160.02 -15.17 25.35
2018-12-31 162.19 -17.35 26.59
2018-09-30 158.42 -40.60 29.84
2018-06-30 154.65 -63.85 33.08
2018-03-31 371.60 -13.87 32.40
2017-12-31 588.55 36.10 31.71
2017-06-30 751.30 112.63 8.67
2017-03-31 694.58 85.16 21.05
2016-12-31 637.85 57.68 33.44
2016-09-30 895.59 58.07 89.70
2016-06-30 976.83 40.70 100.09
2016-03-31 1,022.71 53.76 103.84
2015-12-31 1,068.59 66.82 107.60
2015-06-30 816.20 59.99 81.84
2015-03-31 696.87 49.79 70.49
2014-12-31 577.53 39.60 59.14
2014-09-30 607.28 34.01 64.93
2014-06-30 627.41 39.66 64.20
2014-03-31 607.69 9.28 70.50
2013-12-31 587.98 -21.10 76.80
2013-09-30 523.94 -32.26 76.37
2013-06-30 459.90 -43.41 75.94

*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 Pan Asia Environmental Protection 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 Pan Asia Environmental Protection Group has efficiently used its assets last year compared to the DE Commercial Services industry average (Return on Assets) as it is loss-making.
  • It is difficult to establish if Pan Asia Environmental Protection 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 Pan Asia Environmental Protection 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 Commercial Services 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.
Pan Asia Environmental Protection 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.

4P9 Health

 How is Pan Asia Environmental Protection 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 Pan Asia Environmental Protection Group's finances.

The net worth of a company is the difference between its assets and liabilities.
Net Worth
  • Pan Asia Environmental Protection Group is able to meet its short term (1 year) commitments with its holdings of cash and other short term assets.
  • Pan Asia Environmental Protection Group's cash and other short term assets cover its long term commitments.
Balance sheet
This treemap shows a more detailed breakdown of Pan Asia Environmental Protection 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.
  • Low level of unsold assets.
  • Debt is covered by short term assets, assets are 26.3x 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 Pan Asia Environmental Protection Group Company Filings, last reported 9 months ago.

DB:4P9 Past Debt and Equity Data
Date (Data in CNY Millions) Total Equity Total Debt Cash & Short Term Investments
2019-06-30 1,188.26 48.75 1,225.98
2019-03-31 1,188.26 48.75 1,225.98
2018-12-31 1,204.02 48.04 1,037.88
2018-09-30 1,204.02 48.04 1,037.88
2018-06-30 1,202.97 21.36 567.15
2018-03-31 1,202.97 21.36 567.15
2017-12-31 1,233.68 20.44 368.21
2017-06-30 1,413.38 0.00 246.30
2017-03-31 1,413.38 0.00 246.30
2016-12-31 1,379.44 0.00 349.74
2016-09-30 1,379.44 0.00 349.74
2016-06-30 1,329.56 0.00 514.63
2016-03-31 1,329.56 0.00 514.63
2015-12-31 1,304.58 0.00 275.96
2015-06-30 1,275.92 9.00 491.84
2015-03-31 1,275.92 9.00 491.84
2014-12-31 1,240.02 14.00 379.24
2014-09-30 1,240.02 14.00 379.24
2014-06-30 1,196.16 14.00 710.71
2014-03-31 1,196.16 14.00 710.71
2013-12-31 1,165.90 14.00 571.33
2013-09-30 1,165.90 14.00 571.33
2013-06-30 1,155.22 14.00 593.87
  • Pan Asia Environmental Protection Group's level of debt (4.1%) compared to net worth is satisfactory (less than 40%).
  • The level of debt compared to net worth has increased over the past 5 years (1.2% vs 4.1% today).
  • Debt is well covered by operating cash flow (918.4%, greater than 20% of total debt).
  • Unable to confirm if the interest payments on Pan Asia Environmental Protection Group's debt are well covered by earnings due to lack of past financial data.
X
Financial health checks
We assess Pan Asia Environmental Protection 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. Pan Asia Environmental Protection 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.

4P9 Dividends

 What is Pan Asia Environmental Protection 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 Pan Asia Environmental Protection Group dividends.
If you bought €2,000 of Pan Asia Environmental Protection Group shares you are expected to receive €0 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 Pan Asia Environmental Protection Group's dividend yield against the bottom 25% of dividend payers as the company has not reported any payouts.
  • Unable to evaluate Pan Asia Environmental Protection 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
DB:4P9 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
Germany Commercial Services Industry Average Dividend Yield Market Cap Weighted Average of 6 Stocks 4.9%
Germany Market Average Dividend Yield Market Cap Weighted Average of 323 Stocks 3.8%
Germany Minimum Threshold Dividend Yield 10th Percentile 0.9%
Germany Bottom 25% Dividend Yield 25th Percentile 1.7%
Germany Top 25% Dividend Yield 75th Percentile 5%

Industry and Market average data is calculated daily.

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

DB:4P9 Past Annualized Dividends Data
Date (Data in CN¥) Dividend per share (annual) Avg. Yield (%)
2016-09-19 0.000 0.000
2016-08-30 0.000 0.000
2016-04-26 0.000 0.000
2016-03-30 0.000 0.000
2015-04-23 0.016 1.868
2015-03-27 0.016 1.224
2011-09-21 0.000 0.000
2011-08-31 0.000 0.000
2011-04-20 0.000 0.000
2011-03-29 0.000 0.000
2010-04-27 0.035 2.667
2010-04-20 0.035 2.050
2009-09-28 0.000 0.000
2009-09-17 0.000 0.000
2009-04-28 0.000 0.000
2009-04-17 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 Pan Asia Environmental Protection Group has not reported any payouts.
  • Unable to verify if Pan Asia Environmental Protection Group's dividend has been increasing as the company has not reported any payouts.
Current Payout to shareholders
What portion of Pan Asia Environmental Protection Group's earnings are paid to the shareholders as a dividend.
  • Unable to calculate sustainability of dividends as Pan Asia Environmental Protection 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 Pan Asia Environmental Protection Group's dividend by checking for:
  1. Firstly is the company paying a notable dividend (greater than 0.9%) - 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 Pan Asia Environmental Protection Group afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
  7. Pan Asia Environmental Protection 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.

4P9 Management

 What is the CEO of Pan Asia Environmental Protection 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
Xin Jiang
COMPENSATION CN¥925,000
AGE 34
TENURE AS CEO 3.3 years
CEO Bio

Mr. Xin Jiang has been Chief Executive Officer and Executive Director at Pan Asia Environmental Protection Group Limited since December 22, 2016. Mr. Jiang has been General Manager at China Rare Earth Holdings Ltd. since 2012. He has been Chairman of Pan Asia Environmental Protection Group Limited since September 15, 2017. Mr. Jiang is responsible for the marketing aspect of China Rare Earth Holdings Ltd and its subsidiaries (Group)business. He joined China Rare Earth in 2008. Mr. Jiang obtained Bachelor's degree in Arts majoring in International Business, Finance and Economics from University of Manchester and a Bachelor degree in Arts majoring in Business Studies from University of Wales.

CEO Compensation
  • Xin's compensation has increased whilst company is loss making.
  • Xin's remuneration is lower than average for companies of similar size in Germany.
Management Team

Xin Jiang

TITLE
Chairman & CEO
COMPENSATION
CN¥925K
AGE
34
TENURE
3.3 yrs

Vincent Wan

TITLE
CFO, Secretary & Financial Controller
AGE
46

Li Shen

TITLE
Chief Investment Officer
AGE
35

Dongping Wu

TITLE
Financial Controller of Wuxi Pan Asia
AGE
36
Board of Directors Tenure

Average tenure and age of the Pan Asia Environmental Protection Group board of directors in years:

12.3
Average Tenure
56
Average Age
  • The average tenure for the Pan Asia Environmental Protection Group board of directors is over 10 years, this suggests they are a seasoned and experienced board.
Board of Directors

Xin Jiang

TITLE
Chairman & CEO
COMPENSATION
CN¥925K
AGE
34
TENURE
2.4 yrs

Wing Lee Lai

TITLE
Independent Non-Executive Director
COMPENSATION
CN¥51K
AGE
80
TENURE
12.3 yrs

Sunny Leung

TITLE
Independent Non-Executive Director
COMPENSATION
CN¥185K
AGE
56
TENURE
12.3 yrs

Yajun Fan

TITLE
Non-Executive Director
COMPENSATION
CN¥103K
AGE
51
TENURE
13 yrs

Guozhen Wang

TITLE
Independent Non-Executive Director
COMPENSATION
CN¥51K
AGE
83
TENURE
12.3 yrs
Who owns this company?
Recent Insider Trading
  • No 3 month open market individual insider trading information.
Recent Insider Transactions
Announced Type Name Entity Role Start End Shares Max Price (€) Value (€)
24. Apr 19 Buy Yue Sun Individual 18. Apr 19 18. Apr 19 78,700,000 €0.10 €7,764,068
24. Apr 19 Buy China Silver Asset Management Hong Kong Limited Company 17. Apr 19 17. Apr 19 852,000 €0.10 €81,424
15. Apr 19 Sell China Silver Asset Management Hong Kong Limited Company 10. Apr 19 10. Apr 19 -256,000 €0.10 €-24,435
X
Management checks
We assess Pan Asia Environmental Protection 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. Pan Asia Environmental Protection 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.

4P9 News

Simply Wall St News

4P9 Company Info

Description

Pan Asia Environmental Protection Group Limited sells environmental protection (EP) products and equipment in the People’s Republic of China. It operates in two segments, EP Products and Equipment, and EP Construction Engineering services. The company offers water treatment products and equipment for the treatment of industrial and urban waste water; and flue gas treatment products and equipment. It also undertakes EP construction engineering projects. The company was founded in 1998 and is headquartered in Admiralty, Hong Kong.

Details
Name: Pan Asia Environmental Protection Group Limited
4P9
Exchange: DB
Founded: 1998
HK$69,030,289
840,000,000
Website: http://www.paep.com.cn
Address: Pan Asia Environmental Protection Group Limited
Tower One,
Room 1101, 11th Floor,
Admiralty,
Hong Kong
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
SEHK 556 Ordinary Shares The Stock Exchange of Hong Kong Ltd. HK HKD 21. Dec 2007
DB 4P9 Ordinary Shares Deutsche Boerse AG DE EUR 21. Dec 2007
Number of employees
Current staff
Staff numbers
110
Pan Asia Environmental Protection Group employees.
Industry
Environmental and Facilities Services
Commercial Services
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2020/03/31 21:33
End of day share price update: 2020/03/31 00:00
Last earnings filing: 2019/09/18
Last earnings reported: 2019/06/30
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.