Sponsor by Innity

Sponsor by cwyeoh

Sponsor by Nuffnang

Thursday, July 28, 2011

KLCI Stock - AIRPORT / 5014 - 2011 Quarter 2

Company Info
Market Capital (Capital Size)7,139,000,000 (Very Large)
Par ValueRM 1.00

My Analysis
Forecast P/E now(6.49-0.1975)/0.298 = 21.12 (High)
Target Price4.77+0.1975 = 4.97 (PE 16.0, EPS 0.298, DPS 0.1975)
DecisionNot interested unless profit increase more
Comment
Revenue increased 7.2% and is fourth consecutive quarter increasing (higher than preceding year corresponding quarter 24.6%), eps decreased 7% and is second consecutive quarter decreasing but still higher than preceding year corresponding quarter 37.5%, cash generated from operating enough for financing expenses but not for investing expenses, weaker liquidity ratio but still at high level now, higher gearing ratio at high level now, receivables and payables ratio also slightly high, KLIA2 target completed by April 2012
First Support Price6.5
Second Support Price6.35
Risk RatingMODERATE

Research House
HLG Target Price6.58 (2010-12-28)
Macquarie Target Price7.5 (2011-01-14)
OSK Target Price8.47 (2011-02-11)
TA Target Price6.6 (2011-02-17)
RHB Target Price7.67 (2011-03-07)
Kenanga Target Price6.64 (2011-04-11)
HwangDBS Target Price7.6 (2011-04-15)
MIDF Target Price7.2 (2011-06-01)
Maybank Target Price7.55 (2011-07-26)

Accounting Ratio
Return on Equity9.88%
Dividend Yield3.04%
Profit Margin20.50%
Tax Rate39.01%
Asset Turnover0.3137
Net Asset Value Per Share3.08
Net Tangible Asset per share-0.48
Price/Net Tangible Asset Per Share-13.52
Cash Per Share1.0
Liquidity Current Ratio3.3331
Liquidity Quick Ratio3.2198
Liquidity Cash Ratio1.8193
Gearing Debt to Equity Ratio1.0747
Gearing Debt to Asset Ratio0.5176
Working capital per thousand Ringgit sale63.8%
Days to sell the inventory27
Days to collect the receivables140
Days to pay the payables200

My notes based on 2011 quarter 2 report (number in '000):-
- The improved revenue was mainly attributed to the effects of adopting IC 12 which resulted in recognition of construction revenue in relation to the construction of Klia2 and expansion of Penang International Airport in the current quarter of RM182.0 million

- Stripping out the construction revenue, the consolidated revenue for the current quarter under review was higher than the same corresponding period in the previous year by 8.4% or RM36.4 million

- The improvement in revenue for current quarter under review was mainly contributed by a positive growth of 7.3% from airport operations, driven by an increase in non-aeronautical revenue of 14.9% which was mostly derived from the Group’s retail business

- Passenger movements for the current quarter under review were 6.8% higher than the corresponding period last year, in which the international and domestic passenger movements increased by 2.6%

- The Group’s airport operations revenue was, however, impacted by airline incentives accrued in financial period-to-date of RM60.0 million which will be given out to airlines in the current financial year, as compared to RM10.0 million incurred in the corresponding period in the previous year. The airline incentives were granted to eligible airlines under the Airlines Recovery Program (“ARP”) announced on 18 November 2009 and effective for a period of three years ending 31 December 2011

- Despite the lower total crop harvested as a result of the 1,721 hectares of land surrendered for the construction of Klia2, revenue from the agriculture segment increased due to the higher fresh fruit bunch price which had increased by RM258 per MT ( 2011: 39,316MT / RM751, 2010:42,136MT/ RM493 )

- Hotel revenue grew 12.0% or RM3.6 million due to higher revenue from food and beverage related services and rooms occupancy rate

- The favourable PBT variance was attributed to the positive growth in revenue. The adoption of IC 12 has no impact to the PBT in the current quarter and financial period-to-date under review as no mark-up was applied to the construction cost incurred in deriving the construction revenue
recognized

- In addition, the improvement in PBT was also as a result of lower interest on borrowings due to the settlement of short term borrowings at the end of 2010

- The favourable variance was also contributed by lower share of associate losses, as well as the MAHB Group’s cost saving initiatives resulting in lower utilities, repair maintenance and administrative expenses

- Estimate next 4Q eps after 2011 Q2 result announced = 0.0745*4 = 0.298, estimate PE on current price 6.49 = 21.12(DPS 0.1975)
- Estimate next 4Q eps after 2011 Q1 result announced = 0.0801*4*1.1 = 0.3524, estimate highest/lowest PE = 18.57/17.26 (DPS 0.1975)
- Estimate next 4Q eps after 2010 Q4 result announced = 0.0764*4*1.1 = 0.3362(deduct 16 million other income for adjustment), estimate highest/lowest PE = 20.64/17.31 (DPS 0.1975)
- Estimate next 4Q eps after 2010 Q3 result announced = 0.06*4*1.1 = 0.264(associates increasing loss), estimate highest/lowest PE = 23.49/21.41 (DPS 0.149)
- Estimate next 4Q eps after 2010 Q2 result announced = 0.3233*0.95 = 0.3071, estimate highest/lowest PE = 19.12/16.55 (DPS 0.229)
- Estimate next 4Q eps after 2010 Q1 result announced = 0.3429*0.9 = 0.3086 (10% drop from 0.3429), estimate highest/lowest PE = 17.24/14.81 (DPS 0.229)
- Estimate next 4Q eps after 2009 Q4 result announced = 0.086*4 = 0.344, estimate highest/lowest PE = 13.97/12.89 (DPS 0.233)
- Estimate next 4Q eps after 2009 Q3 result announced = 0.0758*4 = 0.3032, estimate highest/lowest PE = 15.72/11.36 (DPS 0.233)
- Estimate next 4Q eps after 2009 Q2 result announced = 0.068*4 = 0.272, estimate highest/lowest PE = 13.18/11.6 (DPS 0.1855)
- Estimate next 4Q eps after 2009 Q1 result announced = 0.0695*4 = 0.278, estimate highest/lowest PE = 13.07/10.27 (DPS 0.1855)
- Estimate next 4Q eps after 2008 Q4 result announced = 0.069*4 = 0.276, estimate highest/lowest PE = 12.37/7.63 (DPS 0.1855)

AIRPORT latest news (English)

AIRPORT latest news (Chinese)



KLCI Stock - PWROOT / 7237 - 2012 Quarter 1

Company Info
Market Capital (Capital Size)172,500,000 (Small)
Par ValueRM 0.20

My Analysis
Forecast P/E now(0.575-0.04)/0.0427 = 12.53 (High)
Target Price0.30+0.04 = 0.34 (PE 7.0, EPS 0.0427, DPS 0.04)
DecisionNot interested unless revenue and profit increase more
Comment
Revenue increased 13.9% and is second consecutive quarter increasing and also higher than preceding year corresponding quarter 1.4%, eps increased 89.3% and is second consecutive quarter increasing and also higher than preceding year corresponding quarter 4.6%, cash generated from operating enough to cover all expenses, weaker liquidity ratio but still at high level now, higher gearing ratio at below moderate level now, all accounting ratio are slightly high
First Support Price0.55
Second Support Price0.52
Risk RatingHIGH

Research House
JF Apex Target Price0.61 (2011-01-26)

Accounting Ratio
Return on Equity6.61%
Dividend Yield13.91%
Profit Margin11.83%
Tax Rate19.90%
Asset Turnover0.8038
Net Asset Value Per Share0.62
Net Tangible Asset per share0.6
Price/Net Tangible Asset Per Share0.95
Cash Per Share0.1
Liquidity Current Ratio3.6787
Liquidity Quick Ratio2.9658
Liquidity Cash Ratio0.8048
Gearing Debt to Equity Ratio0.2323
Gearing Debt to Asset Ratio0.1885
Working capital per thousand Ringgit sale56.4%
Days to sell the inventory114
Days to collect the receivables154
Days to pay the payables137

My notes based on 2012 quarter 1 report (number in '000):-
- The increase of revenue and profit mainly attributable to the increase in the sales from the Group's Fast Moving Consumer Goods business

- Estimate next 4Q eps after 2011 Q4 result announced = 0.0407*1.05 = 0.0427, estimate PE on current price 0.575 = 12.53(DPS 0.04)
- Estimate next 4Q eps after 2011 Q4 result announced = 0.0407*1.05 = 0.0427, estimate highest/lowest PE = 13.47/11.83 (DPS 0.02)
- Estimate next 4Q eps after 2011 Q3 result announced = (0.0323+0.0038)*1.1 = 0.0397, estimate highest/lowest PE = 14.74/11.08 (DPS 0.08)
- Estimate next 4Q eps after 2011 Q2 result announced = 0.0285*2*0.95 = 0.0542, estimate highest/lowest PE = 13.56/8.67 (DPS 0.08)
- Estimate next 4Q eps after 2011 Q1 result announced = 0.0338*1.1 = 0.0372(10% increase from 0.0338), estimate highest/lowest PE = 18.55/13.98 (DPS 0.04)
- Estimate next 4Q eps after 2010 Q4 result announced = 0.0338(follow 2010 cumulative eps), estimate highest/lowest PE = 16.57/13.46 (DPS 0.04)
- Estimate next 4Q eps after 2010 Q3 result announced = 0.04, estimate highest/lowest PE = 14.25/11.13 (DPS 0.04)
- Estimate next 4Q eps after 2010 Q2 result announced = 0.0395, estimate highest/lowest PE = 14.68/12.03 (DPS 0.04)
- Estimate next 4Q eps after 2010 Q1 result announced = 0.034, estimate highest/lowest PE = 17.94/12.35 (DPS 0.03)

PWROOT latest news (English)

PWROOT latest news (Chinese)



Tuesday, July 26, 2011

KLCI Stock - PBBANK / 1295 - 2011 Quarter 2

Company Info
Market Capital (Capital Size)33,327,252,172 (Very Large)
Par ValueRM 1.00

My Analysis
Forecast P/E now(13.48-0.5)/1.0056 = 12.91 (Moderate)
Target Price14.08+0.5 = 14.58 (PE 14.0, EPS 1.0056, DPS 0.5)
DecisionBUY
Comment
Revenue increased 6% and is continuous increasing since FY09Q2 (higher than preceding year corresponding quarter 18.3%) and also is highest all the time, eps increased 6.4% and also higher than preceding year corresponding quarter 19.9%, no cash generated from operating and still not yet generate cash from financing activities, mainly spent 23.1% of Group's cash to cover, except investment banking division revenue decreasing, most division also growth, in term of profit from other country, investment banking and hire purchase got decreasing trend but others still better
First Support Price13.2
Second Support Price13.0
Risk RatingLOW

Research House
RHB Target Price15.4 (2011-01-17)
AMMB Target Price14.3 (2011-01-21)
ECM Target Price14.2 (2011-01-26)
HwangDBS Target Price13.1 (2011-01-26)
TA Target Price14.8 (2011-01-26)
Maybank Target Price14.1 (2011-03-29)
OSK Target Price14.4 (2011-04-18)
CIMB Target Price16 (2011-04-19)
Kenanga Target Price14.8 (2011-04-19)
MIDF Target Price14.3 (2011-04-19)
Affin Target Price15 (2011-07-14)
HLG Target Price14.22 (2011-07-26)

Accounting Ratio
Return on Equity24.07%
Dividend Yield3.93%
Profit Margin36.67%
Tax Rate23.32%
Asset Turnover0.051
Net Asset Value Per Share3.95
Net Tangible Asset per share3.4
Price/Net Tangible Asset Per Share3.93
Cash Per Share8.42
Liquidity Current Ratio1.0873
Liquidity Quick Ratio0.9233
Liquidity Cash Ratio0.1386
Gearing Debt to Equity Ratio15.9804
Gearing Debt to Asset Ratio0.9385
Working capital per thousand Ringgit sale154.7%
Days to sell the inventory5888
Days to collect the receivables4997
Days to pay the payables35200

My notes based on 2011 quarter 2 report (number in '000):-
- The improved earnings was mainly due to higher net interest and net income from Islamic banking business by RM269.8 million (10.4%), higher net fee and commission income by RM73.7 million (15.2%) and lower loan impairment allowance by RM10.0 million (3.2%) despite the strong loan growth. The higher net fee and commission income was mainly due to higher income from the fund management business

- The growth in the Group’s net interest income and net income from Islamic banking business was driven by continued strong loans and core deposits growth coupled with sustained strong asset quality. Gross loans had grown by 13.2% year-on-year to RM167.2 billion as at 30 June 2011 as compared to RM147.6 billion as at 30 June 2010 mainly arising from property financing, financing of passenger vehicles and small- and medium-sized enterprises (“SMEs”). Total core deposits from customers had also grown by 12.0% or RM16.2 billion as compared to 30 June 2010 which partly contributed to the higher net interest income for the current period. The Group impaired loan ratio had improved to 1.0% from 1.3% a year ago

- The Group's domestic commercial bank, Public Bank, recorded a pre-tax profit of RM2,004.0 million for the current financial half year and was 20.1% higher than the pre-tax profit of RM1,669.1 million achieved in the previous corresponding half year. This was mainly due to higher net interest income, higher net fee and commission income and higher dividend income from subsidiaries

- Pre-tax profit contribution from the Group's overseas operations decreased by RM5.9 million or 3.8% from the previous corresponding half year to RM149.0 million, due to 8.5% impact of strengthening of Ringgit Malaysia against US Dollar and Hong Kong Dollar over the period

- Estimate next 4Q eps after 2011 Q2 result announced = 0.2514*4 = 1.0056, estimate PE on current price 13.48 = 12.91(DPS 0.5)
- Estimate next 4Q eps after 2011 Q1 result announced = 0.2363*4*1.05 = 0.9925, estimate highest/lowest PE = 12.98/12.49 (DPS 0.58)
- Estimate next 4Q eps after 2010 Q4 result announced = 0.2416*4 = 0.9664, estimate highest/lowest PE = 13.41/12.69 (DPS 0.58)
- Estimate next 4Q eps after 2010 Q3 result announced = 0.2235*4 = 0.894, estimate highest/lowest PE = 14.65/13.42 (DPS 0.5)
- Estimate next 4Q eps after 2010 Q2 result announced = 0.2096*4 = 0.8384, estimate highest/lowest PE = 14.69/13.62 (DPS 0.5)
- Estimate next 4Q eps after 2010 Q1 result announced = 0.197*4 = 0.788, estimate highest/lowest PE = 14.87/13.59 (DPS 0.55)
- Estimate next 4Q eps after 2009 Q4 result announced = 0.1965*4 = 0.786, estimate highest/lowest PE = 14.64/13.22 (DPS 0.55)
- Estimate next 4Q eps after 2009 Q3 result announced = 0.1852*4 = 0.7408, estimate highest/lowest PE = 15.65/13.59 (DPS 0.55)
- Estimate next 4Q eps after 2009 Q2 result announced = 0.177*4 = 0.708, estimate highest/lowest PE = 14.34/13.12 (DPS 0.55)
- Estimate next 4Q eps after 2009 Q1 result announced = 0.1744*4 = 0.6976, estimate highest/lowest PE = 14.19/11.11 (DPS 0.5)
- Estimate next 4Q eps after 2008 Q4 result announced = 0.1949*4 = 0.7796, estimate highest/lowest PE = 11.22/8.34 (DPS 0.5)

PBBANK latest news (English)

PBBANK latest news (Chinese)



KLCI Stock - GTRONIC / 7022 - 2011 Quarter 2

Company Info
Market Capital (Capital Size)266,168,509 (Small)
Par ValueRM 0.50

My Analysis
Forecast P/E now(0.995-0.045)/0.1141 = 8.33 (Moderate)
Target Price1.03+0.045 = 1.07 (PE 9.0, EPS 0.1141, DPS 0.045)
DecisionNot interested unless stock price break resistance 1.04
Comment
Revenue increased 3.3% and also higher than preceding year corresponding quarter 0.2%, eps increased 17% but lower than preceding year corresponding quarter 1.4%, cash generated from operating is more than enough to cover all expenses, stronger liquidity ratio at moderate level now, higher gearing ratio at below moderate level now, all accounting ratio are good
First Support Price1.0
Second Support Price0.9
Risk RatingMODERATE

Research House
MIDF Target Price1.4 (2011-04-27)

Accounting Ratio
Return on Equity12.29%
Dividend Yield6.18%
Profit Margin12.18%
Tax Rate10.98%
Asset Turnover0.92
Net Asset Value Per Share0.94
Net Tangible Asset per share0.94
Price/Net Tangible Asset Per Share1.06
Cash Per Share0.3
Liquidity Current Ratio2.6704
Liquidity Quick Ratio2.4385
Liquidity Cash Ratio1.5209
Gearing Debt to Equity Ratio0.2346
Gearing Debt to Asset Ratio0.19
Working capital per thousand Ringgit sale31.1%
Days to sell the inventory18
Days to collect the receivables62
Days to pay the payables61

My notes based on 2011 quarter 2 report (number in '000):-
- Higher revenue & pbt than FY10Q2 due to slightly better volume loadings

- Higher revenue & pbt than FY10Q2 due to continuous higher volume loadings from some of the Group’s key customers. The higher net profit is also caused by one-off events in quarter 1 i.e. Chinese New Year shutdown and lesser working days

- Estimate next 4Q eps after 2011 Q2 result announced = 0.0282*3*1.05+0.0241*1.05 = 0.1141, estimate PE on current price 0.995 = 8.33(DPS 0.045)
- Estimate next 4Q eps after 2011 Q1 result announced = 0.1139*1.1 = 0.1253, estimate highest/lowest PE = 7.53/7.05 (DPS 0.0965)
- Estimate next 4Q eps after 2010 Q4 result announced = 0.0326*4 = 0.1304(no decrease due to high tax expenses), estimate highest/lowest PE = 8.46/6.85 (DPS 0.0965)
- Estimate next 4Q eps after 2010 Q3 result announced = 0.0326*4 = 0.1304, estimate highest/lowest PE = 8.97/7.67 (DPS 0.09)
- Estimate next 4Q eps after 2010 Q2 result announced = 0.026*4 = 0.104(0.026 is average of latest recent quarter), estimate highest/lowest PE = 13.94/8.94 (DPS 0.09)
- Estimate next 4Q eps after 2010 Q1 result announced = 0.0904+0.0007+(0.0911*0.05) = 0.0957(adjustment from 0.0233-0.0226 and 5% grow adjustment), estimate highest/lowest PE = 16.61/12.85 (DPS 0.08)
- Estimate next 4Q eps after 2009 Q4 result announced = 0.0226*4 = 0.0904, estimate highest/lowest PE = 18.36/9.07 (DPS 0.07)
- Estimate next 4Q eps after 2009 Q3 result announced = 0.0183*4 = 0.0732, estimate highest/lowest PE = 15.64/8.74 (DPS 0.055)
- Estimate next 4Q eps after 2009 Q2 result announced = 0.0137*4 = 0.0548, estimate highest/lowest PE = 15.78/13.05 (DPS 0.025)

GTRONIC latest news (English)

GTRONIC latest news (Chinese)



KLCI Stock - DXN / 5074 - 2012 Quarter 1

DXN HOLDINGS BERHAD

Company Description
DXN HOLDINGS BERHAD is a Malaysia-based investment holding and provision of management services. The Company operates in five business segments: multi-level marketing, which is engaged in the manufacture and sale of health supplements, and other products on a multi-level marketing basis; property development, which is engaged in housing developing and contracting; energy, which is engaged in the manufacture and sale of biodiesel, and other incidental products; investment holding, which is engaged in investment holding and provision of management services, and others, which is engaged in travel agency and tour operation, information technology consultancy and advisory wholesale and retail of stationeries, household items, gifts and accessories. During the fiscal year ended February 29, 2008, the Company incorporated a 65%-owned subsidiary, Borneo Bio Best (Sabah) Sdn. Bhd. Its product lines include dietary supplements, food and beverages, personal care products and household products.

Company Info
Listing Date2003-09-30
Market Capital (Capital Size)351,515,440 (Small)
Par ValueRM 0.25
BoardMain
SectorConsumer Products
Major IndustryMulti-level Marketing of Healthcare Products
Sub IndustryProperty Development
Websitehttp://www.dxn2u.com/

My Analysis
Forecast P/E now(1.46-0.09)/0.1693 = 8.09 (Moderate)
Target Price1.52+0.09 = 1.61 (PE 9.0, EPS 0.1693, DPS 0.09)
DecisionWatching, buy when macd lower
Comment
Revenue increased 5.6% and also higher than preceding year corresponding quarter 0.4%, eps increased 34.3% but lower than preceding year corresponding quarter 9%, cash generated from operating enough to cover financing expenses and almost all investing expenses, weaker liquidity ratio at moderate level now, lower gearing ratio at below moderate level now, all accounting ratio are good except inventory got slightly high
First Support Price1.16
Second Support Price1.1
Risk RatingMODERATE

Accounting Ratio
Return on Equity18.46%
Dividend Yield6.85%
Profit Margin19.21%
Tax Rate28.82%
Asset Turnover0.9422
Net Asset Value Per Share0.97
Net Tangible Asset per share0.94
Price/Net Tangible Asset Per Share1.55
Cash Per Share0.18
Liquidity Current Ratio2.8984
Liquidity Quick Ratio1.4862
Liquidity Cash Ratio0.6988
Gearing Debt to Equity Ratio0.332
Gearing Debt to Asset Ratio0.2465
Working capital per thousand Ringgit sale40.4%
Days to sell the inventory137
Days to collect the receivables52
Days to pay the payables62

My notes based on 2012 quarter 1 report (number in '000):-
- Higher revenue & pbt due to higher revenue contributed from its Multi Level Marketing segment, despite lower revenue was recorded from Property segment

- Estimate next 4Q eps after 2012 Q1 result announced = 0.0403*4*1.05 = 0.1693, estimate PE on current price 1.46 = 8.09(DPS 0.09)
- Estimate next 4Q eps after 2012 Q4 result announced = (0.03+0.0541)*2*1.05 = 0.1766, estimate highest/lowest PE = 7.96/6.09 (DPS 0.085)
- Estimate next 4Q eps after 2011 Q3 result announced = 0.0505*4*1.05 = 0.2121, estimate highest/lowest PE = 6.91/5.63 (DPS 0.085)
- Estimate next 4Q eps after 2011 Q2 result announced = 0.1465*1.05 = 0.1538, estimate highest/lowest PE = 8.99/4.5 (DPS 0.0375)
- Estimate next 4Q eps after 2010 Q4 result announced = 0.1238*0.9 = 0.1114(10% drop), estimate highest/lowest PE = 6.24/4.44 (DPS 0.035)
- Estimate next 4Q eps after 2010 Q3 result announced = 0.0397*4*0.8 = 0.127, estimate highest/lowest PE = 5.28/4.49 (DPS 0.035)
- Estimate next 4Q eps after 2010 Q2 result announced = 0.0615*2 = 0.123, estimate highest/lowest PE = 5.81/4.11 (DPS 0.035)
- Estimate next 4Q eps after 2010 Q1 result announced = 0.0874*1.1 = 0.0961, estimate highest/lowest PE = 6.87/3.64 (DPS 0.03)

DXN latest news (English)

DXN latest news (Chinese)



Financial Quarter Summary
a_dateyearqrth_pricel_pricedivroec_roerevc_revpbtc_pbtprofc_profepsc_epsassetliabminoequicfocficffcashfcfnetfinalsharec_sharem_capdateprof_mvatasset_tpenavpsntapsp/ntapscpsl_curl_quil_cashg_deg_daavg_winv_drec_dpay_d
2011-07-2520121N/AN/A0.02254.08%4.08%68095680951308413084911791170.04030.04032967777316432482236131079326958248395758098150394252265092265093307032011-05-3119.21%28.82%0.9422-0.970.941.550.182.89841.48620.69880.3320.246540.4%1375262
2011-04-28201141.491.160.023.11%18.86%6450427934211196542636800412040.03000.18152928497439930502184506573213315552930549644018872394212269972269972950962011-02-2817.36%38.77%0.95397.16180.950.911.430.182.9241.5480.71890.34540.254139.9%1305457
2011-01-18201131.551.280.035.47%15.64%64580214838152334306712039344040.05300.151429333673362300121997453005814769731022529245227362492271802271803407702010-11-3023.59%19.95%0.9374-0.960.911.650.173.22041.64640.69930.33810.250144.4%1426153
2010-10-18201121.571.20.02755.80%10.55%82458150258153112783412289223650.05410.09842901617810826932120534471612874131530633460034688353212272172272173090152010-08-3118.57%18.73%0.9399-0.920.871.560.173.09181.54860.67730.37310.269242.8%1415658
2010-07-28201111.420.730.024.90%4.90%6780067800125231252310076100760.04430.044330742810171327382057152093119791760431301229105306366072272242272241636012010-05-3118.47%19.32%0.8553-0.890.840.860.191.9810.98780.4580.50110.330935.4%1596061
2010-04-29201040.730.530.00752.61%14.48%601372599397312367265125284100.02260.1238313029116843-1961863830175673709138464307346357321072272272294831431532010-02-2812.16%29.91%0.83045.08890.850.80.790.191.84370.96110.40350.59560.373334.2%1557252
2010-01-26201030.7050.6050.014.71%12.11%6233919980212072294149061232850.03970.1011321482129139-1923433784417337196073827320507900391732281112303171539742009-11-3019.37%24.94%0.8108-0.840.780.870.221.79930.9850.46710.67140.401733.0%1467251
2009-10-27201020.750.540.014.93%7.62%7268113746310773173429212142240.04000.0615337146150366-1867802301669685328384551604821376598312305432312851452422009-08-3114.82%14.49%0.7982-0.810.750.840.293.76542.1361.15270.8050.44659.5%1467055
2009-07-30201010.690.380.00752.77%2.77%647826478265696569501250120.02160.0216323324142312-181012951946391357383414880623744578232305232305929222009-05-3110.14%23.70%0.8301-0.780.720.560.244.04492.2261.10030.78620.440256.9%1416850
2009-04-29200940.4450.3350.01253.58%11.46%608712767308788272186356203340.02730.0874318304140814-1774903420734311364121153307761713538288232612232612744352009-02-2814.44%27.67%0.86943.66070.760.70.460.214.14562.40211.00060.79340.442454.8%1258152
2009-01-22200930.360.21-2.72%8.74%707682158514079188134652149600.02000.0643308629137492-17113716628395057412082112678693727758232612232612825772008-11-305.76%-0.9171-0.740.720.490.164.48932.57570.84970.80340.445553.8%1219035
2008-10-29200920.40.27-3.69%6.12%719781450838666147346224103080.02670.0443317660149165-16849563603271783217773089387225649232689232689651522008-08-3112.04%28.18%0.8417-0.720.710.390.143.71962.13560.60130.88530.469655.3%13410749
2008-07-24200910.430.28-2.53%2.53%731057310560686068408440840.01750.0175315493153986-1615079188293813782165062507628292782328732328731094502008-05-318.30%32.70%0.7962-0.690.680.690.173.45272.08280.66840.95340.488156.2%13211160
2008-04-29200840.560.345-2.20%12.19%671832251528227286713503194490.01500.0839304855145356-1594997862187948198414671093219130223372329032318121304252008-02-2912.25%57.42%0.75536.67460.690.670.840.143.86982.24960.66130.91130.476861.3%14811555
2008-01-29200830.560.42-2.94%10.07%551071630706966214774614158170.01980.0684299358142358-8157000428192966767414211886825635157862329042312431164522007-11-3012.64%33.81%0.7121-0.680.660.760.14.17772.33070.52910.90670.475565.5%16312962
2007-10-29200820.580.485-3.94%7.34%557851079637518145116006112030.02600.0486301708149103-51526051788155371283411961732518608225882312662305141433842007-08-3113.48%20.16%0.5239-0.660.650.950.133.61731.97880.56630.9770.494286.1%23116293
2007-07-2620081N/AN/A-3.57%3.57%521785217869936993519751970.02260.0226290168144700-1145468853116392235405851249214727258582300462300461656332007-05-3113.40%25.70%0.3525-0.630.621.160.143.70472.00560.65110.99470.4987130.3%351228146
2007-04-2520074N/AN/A0.01256.34%17.21%501081994596916281858826239510.03780.1012283860144660-13920014833278744159541756427071112406442336222366701436772007-02-2813.80%-0.17656.07710.590.581.060.193.81912.23220.91831.03920.5096277.7%670454305

Financial Quarter Balance Sheet
yearqrtDeferred tax assets (A-0)Goodwill on consolidation (A-0)Intangible assets (A-0)Investment in associated companies (A-0)Investment properties (A-0)Land held for property development (A-0)Other investments (A-0)Prepaid lease payments (A-0)Property, plant and equipment (A-0)Cash and cash equivalents (A-1)Current asset classified as held for sales (A-1)Current tax assets (A-1)Derivative assets (A-1)Inventories (A-1)Other receivables, deposits and prepayments (A-1)Property development costs (A-1)Trade receivables (A-1)Deferred tax liabilities (L-0)Loans & borrowings (L-0)Current tax liabilities (L-1)Derivative financial liabilities (L-1)Derivative liabilities (L-1)Dividend payable (L-1)Loans & borrowings (L-1)Other payables (L-1)Payables and accruals (L-1)Trade and other payables (L-1)Minority interest (M-1)
201211373-8186-2217573783508208400041585-638863553514200963053419743386132651794-51452914914-3217760483248
201141651-8331-2228573783508088278741614-585168749387224083026419048446160672732--637313891-2890559853050
201133305-10351-1076377703508688269038486-564539944698228654192723219135181903650-21055361345724925-72593001
201123851-10987-1070277708509168247037812-573588045856201124029921921150221284193--39761242326492-87462693
201113131-11971-752777708509598722943460-61611127320352002562221229621896627313385-12785425425293-108542738
201043180-117631890761377708501066848414246613895839-33302235625959927899252113383682--17046852623381-7960-
201032272-124671799932290966525147277190250197-4479-33368257485414425436200214684487--17047087322789-7618-
201021888-133111737695840996520148966988966689-5013-30326246516394227227252922592576--34531625426215-9357-
201011825-1413516366352312085231499569820551999745389-29851240336139626076327918182471---1516321484-11049-
200941410-1418216116064141685191498870381482089745062-35698276424830333846466921681967---1145620900-13857-
20093330518151783156560781416852248998325637094-5397-37768326834577537273338934972955---1621319750-4739-
20092334018151783151259821416852649648613232688-5063-42488367154361741619229945784928---1812825254-6048-
20091392518151678144259461416856948238717138470-5024-331373467245701417041076953582963---1892623294-12369-
20084337218151610136856751416856948568571532549-5610-32414356004732536961756953832696---1665923369-6493-
20083382518151521129123591416857450478991023253-3957-31868322644930342955112897282790---1223926714-42058
20082422018151371123123871416857551588733929463-3391-34145298065110040291119495883419--21251535930242-38815
20081337518151270114724191416856851538243932085-2910-33587261895014437651100694415529---1381327838-70991
20074329618151212106324411416858752447028145324-2530-3272929042456003328089694406902--20991063628514-7207-

Financial Quarter Income Statement
yearqrtRevenueIncome tax expenseFinance/interest costsAdministrative/Operating expensesMinority interestFinance/interest incomeShare of profit/ (loss) of associates
2012168095377111954892196--
20114645044341915321755-0
201136458030393549312155-0
2011282458286840466743154-0
201116780024202505509027-63
20104601372187171051318-11093
20103623393011114349377-19162
20102726811561120361110-304101
20101647821557115857080--25
20094608712432121951060-14947
2009370768573121665665-13854
20092719782442108262445-14570
20091731051984127665925-9074
20084671834724121157955-13476
2008355107235587847610328760
20082557851516131147282424185
20081521781797106844444124384
2007450108191291142692232091

Financial Quarter Segments Revenue
yearqrtOthersElimination/AdjustmentProperty developmentInvestment holdingMulti-Level MarketingEnergy
201214263791343-66705-
2011422183261904-60708-
2011316371223419-63747-
2011295647414981-66995-
201113403384046-63752-
2010450434773661321756232-
2010311381175512494218058282-
20102164628508950235762578-
2010146325628489226356129-
2009459627875370257855114-
2009347283173129232426538631
200921153316019365255352067-
2009111472850122352457601151
2008411333559014125144991836-
200832933251795990650064863-
20082489163826763-64915-
200811077213604203-68258-

Financial Quarter Segments Profit
yearqrtOthersElimination/AdjustmentProperty developmentInvestment holdingMulti-Level MarketingEnergy
201211336871-13339-
20114921642419-10156-
2011371612442704-13092-
2011295633181233-18756-
20111243130023-14230-
201041973541373552311371-
2010367340101110212407155
201026524791100419421672779
2010115037857091144676
200945641877429773205
200932452734118277970781447
20092195569620543781384597
20091263429986677172219
2008412861474915341185612635762
2008356013990945031621235
2008224321177228310727104
2008113765336114319197397


Short form reference
a_date = announcement date, yr = financial year end, qrt = quarter
h_price = stock highest price during the quarter, l_price = stock lowest price during the quarter
div = dividend recommend or declare in the quarter, roe = return on equity
c_roe = cumulative of return on equity during the financial year
rev = revenue in the current quarter, c_rev = cumulative of revenue during the financial year
pbt = profit before tax in the current quarter, c_pbt = cumulative of profit before tax during the financial year
eps = earnings per share in the current quarter, c_eps = cumulative of earnings per share during the financial year
asset = total asset, liab = total liability, mino = minority interest, equi = total equity
cfo = net cash flow from operating activities, cfi = net cash flow from investing activities
cff = net cash flow from financing activities, cash = cash and cash equivalents as at beginning of financial year
final = cash and cash equivalents as at current financial period ended
share = diluted/basic weighted average number of ordinary shares
c_share = cumulative of diluted/basic weighted average number of ordinary shares during the financial year
m_cap = market capital at announcement date of quarterly report, date = current financial period ended date
prof_m = profit margin, vat = income tax rate, pe = price earning per share ratio of recent four quarter
navps = net asset value per share, ntaps = net tangible asset per share, cps = cash per share
l_cur = liquidity current ratio, l_qui = liquidity quick ratio, l_cash = liquidity cash ratio
g_de = gearing debt to equity ratio, g_da = gearing debt to assets ratio
avg_w = working capital per thousand Ringgit sale
inv_d = days to sell the inventory, rec_d = days to collect the receivables
pay_d = days to pay the payables






CURRENT


CHANGES IN SHAREHOLDING
ANNUAL REPORTS


HISTORICAL


CHANGES IN SHAREHOLDING


ARCHIVES


CHANGES IN SHAREHOLDING




1-Year Historical Daily Chart


5-Year Historical Weekly Chart


KLCI Stock - HOMERIZ / 5160 - 2011 Quarter 3

Company Info
Market Capital (Capital Size)53,000,000 (Very Small)
Par ValueRM 0.20

My Analysis
Forecast P/E now(0.265-0.0060)/0.037 = 7.00 (High)
Target Price0.22+0.0060 = 0.23 (PE 6.0, EPS 0.037, DPS 0.0060)
DecisionNot interested unless revenue, profit and USD dollar increase more
Comment
Revenue increased 3.2% but lower than preceding year corresponding quarter 21.3%, eps increased 3.5% but lower than preceding year corresponding quarter 63.6%, cash generated from operating is not enough to cover all expenses, stronger liquidity ratio at strong level now, lower gearing ratio at below moderate level now, all accounting ratio are good except inventory got slightly high, affecting by weakeaning USD dollar against Ringgit
First Support Price0.265
Second Support Price0.23
Risk RatingHIGH

Accounting Ratio
Return on Equity18.69%
Dividend Yield10.19%
Profit Margin9.48%
Tax Rate7.87%
Asset Turnover1.1715
Net Asset Value Per Share0.3
Net Tangible Asset per share0.3
Price/Net Tangible Asset Per Share0.88
Cash Per Share0.05
Liquidity Current Ratio4.2825
Liquidity Quick Ratio2.0418
Liquidity Cash Ratio1.0331
Gearing Debt to Equity Ratio0.2468
Gearing Debt to Asset Ratio0.198
Working capital per thousand Ringgit sale35.3%
Days to sell the inventory102
Days to collect the receivables37
Days to pay the payables39

My notes based on 2011 quarter 3 report (number in '000):-
- Lower revenue mainly due to lower sales volume and the continued weakening of the US dollar

- Lower pbt mainly attributed by lower revenue generated in current quarter, the continued weakening of the US dollar coupled with the time lag in passing on the higher costs to its customers. Beside this, there are additional expenses of about RM0.2 million incurred in Q32011 for first time participate in International Furniture Fair Singapore 2011

- The average US dollar against Ringgit weakened by 7.1%, (from RM3.27 in Q32010 to RM3.02 in Q32011) during the quarter under review compared with the previous corresponding quarter

- In FY2010, revenue recorded RM110 million and profit RM21.7 million
- In FY2009, revenue recorded RM108.4 million and profit RM22.7 million
- In FY2008, revenue recorded RM92.6 million and profit RM12.4 million
- In FY2007, revenue recorded RM73.8 million and profit RM10.5 million

- Revenue regions percentage: Europe-60%, Australasia-26%, North & South America-8%, Others-6%

- Revenue products percentage: Upholstered Sofas-55%, Upholstered Dining Chairs-30%, Upholstered Bed Frames-13%, Others-2%

- Dividend policy envisage not less than 40% of net profit, intends to recommend and distribute at least 50% of net profits

- Estimate next 4Q eps after 2011 Q3 result announced = 0.0088*4*1.05 = 0.037, estimate PE on current price 0.265 = 7(DPS 0.02)
- Estimate next 4Q eps after 2011 Q2 result announced = (0.0172+0.0085)*2 = 0.0514, estimate highest/lowest PE = 7.2/4.67 (DPS 0.02)
- Estimate next 4Q eps after 2011 Q1 result announced = 0.0172*4*1.05 = 0.0722(revenue incrreased, improved balance sheet), estimate highest/lowest PE = 6.09/4.57 (DPS 0.04)
- Estimate next 4Q eps after 2010 Q4 result announced = 0.0207*4 = 0.0828, estimate highest/lowest PE = 7/4.29 (DPS 0.04)
- Estimate next 4Q eps after 2010 Q3 result announced = 0.0242*4*0.95 = 0.092, estimate highest/lowest PE = 6.47/4.35 (DPS 0.04)
- Estimate next 4Q eps after 2010 Q2 result announced = 0.0268*4*0.95 = 0.1018, estimate highest/lowest PE = 6.04/4.91 (DPS 0.04)

HOMERIZ latest news (English)

HOMERIZ latest news (Chinese)



Sunday, July 24, 2011

KLCI Stock - SEG / 9792 - 2011 Quarter 1

SEG INTERNATIONAL BHD

Company Description
SEG INTERNATIONAL BERHAD is a Malaysia-based company engaged in investment holding and provision of management consultancy services, property management, rental of premises, business advisory services, educational and training services. SEGi has been recruiting international students from over 40 countries, including those students coming from China, Indonesia, Vietnam, Africa, India and Iran. During the year ended December 31, 2009, SEGi launched SEGi Bachelor of Business Management (Hons), the SEGi Bachelor of Accounting (Hons), SEGi MBA (General Management) and SEGi MBA (Global Business). As of December 31, 2009, SEGi’s subsidiaries were SEGi Holdings Sdn. Bhd., SEGi University College (M) Sdn. Bhd., SEGi College (KL) Sdn. Bhd., SEGi College of Technology (KL) Sdn. Bhd., SEGi College (Subang Jaya) Sdn. Bhd., SEGi College (PG) Sdn. Bhd., SEGi College (Sarawak) Sdn. Bhd., SEGi College (PJ) Sdn. Bhd. and Summit Multimedia Education Sdn. Bhd., among others.

Company Info
Listing Date1995-05-16
Market Capital (Capital Size)1,065,089,118 (Large)
Par ValueRM 0.25
BoardMain
SectorTrading/Services
Major IndustryEducational Services
Sub IndustryInvestment Holding
Websitehttp://www.segi.edu.my/

My Analysis
Forecast P/E now(1.95-0.1)/0.2236 = 8.27 (Moderate)
Target Price2.68+0.1 = 2.78 (PE 12.0, EPS 0.2236, DPS 0.1)
DecisionBUY
Comment
Revenue increased 21.4% and is continuos increasing since FY10Q1 (higher than preceding year corresponding quarter 30.9%), eps increased 47.9% and is continuos increasing since FY10Q1 (higher than preceding year corresponding quarter 45.6%), cash generated from operating not enough to cover all financing expenses but managed to generated cash from issuance of new shares, weaker liquidity ratio at low level now, higher gearing ratio at below moderate level now, payables ratio slightly high, dividend policy is 50%
First Support Price1.9
Second Support Price1.7
Risk RatingMODERATE

Research House
Kenanga Target Price1.92 (2011-04-19)
TA Target Price2.76 (2011-04-29)
RHB Target Price2.3 (2011-06-22)
OSK Target Price2.23 (2011-07-08)

Accounting Ratio
Return on Equity26.37%
Dividend Yield10.77%
Profit Margin33.77%
Tax Rate21.03%
Asset Turnover0.8898
Net Asset Value Per Share0.6
Net Tangible Asset per share0.51
Price/Net Tangible Asset Per Share7.78
Cash Per Share0.24
Liquidity Current Ratio1.9483
Liquidity Quick Ratio1.9479
Liquidity Cash Ratio1.265
Gearing Debt to Equity Ratio0.355
Gearing Debt to Asset Ratio0.2609
Working capital per thousand Ringgit sale25.1%
Days to sell the inventory-
Days to collect the receivables58
Days to pay the payables122

My notes based on 2011 quarter 1 report (number in '000):-
- The improvement in performance is generally due to the increase in student enrolments of the Group’s institutions

- Estimate next 4Q eps after 2011 Q1 result announced = 0.0559*4 = 0.2236, estimate PE on current price 1.95 = 8.27(DPS 0.1)

SEG latest news (English)

SEG latest news (Chinese)



Financial Quarter Summary
a_dateyearqrth_pricel_pricedivroec_roerevc_revpbtc_pbtprofc_profepsc_epsassetliabminoequicfocficffcashfcfnetfinalsharec_sharem_capdateprof_mvatasset_tpenavpsntapsp/ntapscpsl_curl_quil_cashg_deg_daavg_winv_drec_dpay_d
2011-04-2820111N/AN/A-9.33%9.33%6847068470231242312418122181220.05590.05592627366856010371941763997033873724878831365836657816632420532420512870932011-03-3133.77%21.03%0.8898-0.60.517.780.241.94831.94791.2650.3550.260925.1%-58122
2011-02-21201044.03.070.075.77%21.16%56380217615141085431411735430590.03780.13512630385955589920348364946146808332368975026641934788313107273187939725752010-12-3125.02%18.28%0.827323.17340.640.555.690.252.64192.64121.70490.2940.226434.9%-6387
2010-11-23201033.132.00.145.65%16.07%56369161235132644020611014313240.03410.09712559636106611051948975888199886493368984889342400792983226153226366678132010-09-3023.53%18.39%0.7854-0.60.514.060.252.47022.46961.65060.31510.238635.1%-5996
2010-08-18201022.811.97-5.62%10.57%52571104866137782694210802203100.12120.22922387094653312941921762388148332643689819048193125621089093886022432232010-06-3026.21%21.25%0.8232-2.151.841.480.633.06323.06231.6430.24380.194935.9%-7861
2010-05-27201014.751.6-5.25%5.25%52295522951316413164950895080.10790.107923281751631136818118615823164217963689814181159775287588105881052651962010-03-3125.17%23.76%0.7715-2.041.731.740.62.58672.58671.37810.28710.221833.9%-8074
2010-02-24200943.191.50.0350.03%5.90%398011663729081460654100230.00070.1209219338493448391699942902611504279214729717522103993689883010829251336462009-12-312.28%122.47%0.76613.32032.041.70.950.442.43612.43611.06350.29170.22529.7%-8768
2009-11-25200931.650.89-1.78%5.95%51844126571383213698297499690.03590.12032275916006510971675262174926635992947376488614815325618289582896770922009-09-307.39%20.20%0.7275-2.011.640.570.422.03312.03310.84520.36090.263925.9%-7883
2009-08-24200920.9750.83-0.18%4.21%35682747271103986630269950.00360.08442125254632010131662054025249766144473762095127095202818289782897746072009-06-303.09%61.11%0.699-1.991.630.550.252.21182.21150.73010.28040.21822.8%-8548
2009-05-29200910.950.8-4.03%4.03%406804068087638763669366930.08070.080722494959046886165903166621736648473761839819046283308289782897663172009-03-3121.54%20.62%0.6295-1.991.630.490.341.92561.92550.56330.35780.262533.1%-16074
2009-02-27200840.80.70.030.18%4.57%373571274071427988428272660.00330.08682139105496362315894726507690584502831619556550537473768487283684653512008-12-313.82%97.20%0.59098.86821.891.530.50.561.95081.95061.05110.34720.256934.0%-10272
2008-11-28200830.7850.6-0.54%4.39%34832900501173845785269840.01000.0835214395552921045159103389101292134211331319030348190450598485483684551552008-09-303.37%27.28%0.5386-1.891.530.420.551.81071.80680.95580.34980.257934.1%111079
2008-08-28200820.780.57-0.22%3.85%2874055218501728434461320.00410.0729213540540631044159477513161315864567881808027034592264128431984075649252008-06-301.74%26.55%0.4804-1.881.530.50.513.2013.1941.60570.34120.253257.7%113363
2008-05-23200810.770.52-3.62%3.62%254782547867836783578857880.06850.0685215105551761019159929591921360554540181807686331462232828450384503536592008-03-3126.62%10.67%0.4262-1.881.520.420.493.23683.231.50230.34720.256567.5%117165
2008-02-27200740.70.60.021.11%3.34%264208626316092479171551560.02000.06033098961555587491543386552423614521922102419101028281808564485459586662007-12-316.09%-0.278411.35361.81.440.480.111.46011.45860.07291.01280.50268.0%1169324
2007-11-30200730.750.6-0.28%2.25%2193759843862408842934410.00500.040230660715380382715280473152290111107210215586447923778600085642602002007-09-303.93%19.61%0.2785-1.771.420.490.112.82662.82450.13811.0120.5016150.7%122875
2007-08-29200720.750.66-0.49%1.96%1785237906176322674830120.00870.03513035561499435631536138513216401373721021312761027128588485923N/A2007-06-300.99%-0.209-1.781.43N/A0.140.90890.90690.17810.97970.494-9.5%126292
2007-05-3020071N/AN/A-1.48%1.48%200542005430503050226422640.02630.0263298829145344557153485875914062427521025303102810748610086100710322007-03-3115.21%25.93%0.1526-1.781.420.580.141.00491.00260.17730.95040.48640.7%1372157
2007-02-2720064N/AN/A0.020.47%1.37%2553774230547286871020730.00810.0236284251132915562151336269285525420015101214031720321028745287705647142006-12-312.14%-0.089831.30811.721.370.540.071.09741.09550.0990.88160.467624.3%2698230

Financial Quarter Balance Sheet
yearqrtAvailable-for-sale financial assets (A-0)Deferred tax assets (A-0)Intangible assets (A-0)Investment in associated companies (A-0)Investment properties (A-0)Property, plant and equipment (A-0)Receivables (A-0)Cash and cash equivalents (A-1)Current asset classified as held for sales (A-1)Current tax assets (A-1)Inventories (A-1)Other investments (A-1)Other receivables, deposits and prepayments (A-1)Prepaid lease payments (A-1)Deferred tax liabilities (L-0)Loans & borrowings (L-0)Bank overdraf (L-1)Loans & borrowings (L-1)Payables and accruals (L-1)Provision for taxation (L-1)Minority interest (M-1)
2011127083090276614944-101823211778166-525429-36944-25784189-38065659013971037
2010427343174276794760-100113242578831-572030-37572-248710831-717038607460899
2010320493274277024984-96601267779298-668030-32668-299510028-6311412674651105
2010218093424278414695-93208293556210-670428-41855-25369785-58912730110201294
20101154038702780656199191445319952875-6974--39398-218211081-6006318145481368
20094245938702780847779191409440036898-7561--40065-218212466-608927971636839
20093295233743025551309290176113583502580015991--35237-1891167332464575333209151097
2009232473374301094909154974601135820438-64448-3477225218911643615779701710027661013
2009138373374302374449156736141176828524-69698-62013-1891651519423386249812079886
200843837337430237451156758481176847545-54628-35224-189178401692270922170184623
200834430300730103706157699711816546226-635318814734942-18744898-236162306818361045
200825830300730099706419692691816543016-521718814737477-187425308-88021653115481044
200815830300730048706421674281816541393-475418814743018-187425651-107051552114251019
20074583030073016570652265296181659152132654400518814740059-187426156-5435973040129749
20073922010983022817065246076040009549132804263314817453431332207981296-52841164581129827
2007292201098302601706529192351810011642-230613017445534506207981527-50006153121019563
20071922010983029217065291806708100116866210196515717446516506207976380-4748218577826557
200648970109830323174553216205896006137128651807119174488176207067125-45775168951050562

Financial Quarter Income Statement
yearqrtRevenueIncome tax expenseCost of salesFinance/interest costsOther incomeAdministrative/Operating expensesMinority interestFinance/interest incomeShare of profit/ (loss) of associatesSelling and distribution costsOther expenses
2011168470486415894307581514465138-186555715124
2010456380257915088238702712982206-222523815531
2010356369243915153318418012401189-302462215093
20102525712928133673255160930948-418560414930
2010152295312812914352194813238528-885325012210
2009439801111211561551397314489258-351321912695
20093518447741431836829141740584-273344315665
20092356826741123738426029924127-471434311764
2009140680180711601391163910038263-20226939035
200843735713871176210821539520242--281413879
200833483232083876171530122591--389910027
200822874013389937561260837424--23778999
2008125478724624554456437003271--28267720
200742642032461050023582834180367831---
200732193716947071903599150692645---
200721785257848121248103712740687---
200712005479147211267392116745266---
2006425537202771713121971190503924---


Short form reference
a_date = announcement date, yr = financial year end, qrt = quarter
h_price = stock highest price during the quarter, l_price = stock lowest price during the quarter
div = dividend recommend or declare in the quarter, roe = return on equity
c_roe = cumulative of return on equity during the financial year
rev = revenue in the current quarter, c_rev = cumulative of revenue during the financial year
pbt = profit before tax in the current quarter, c_pbt = cumulative of profit before tax during the financial year
eps = earnings per share in the current quarter, c_eps = cumulative of earnings per share during the financial year
asset = total asset, liab = total liability, mino = minority interest, equi = total equity
cfo = net cash flow from operating activities, cfi = net cash flow from investing activities
cff = net cash flow from financing activities, cash = cash and cash equivalents as at beginning of financial year
final = cash and cash equivalents as at current financial period ended
share = diluted/basic weighted average number of ordinary shares
c_share = cumulative of diluted/basic weighted average number of ordinary shares during the financial year
m_cap = market capital at announcement date of quarterly report, date = current financial period ended date
prof_m = profit margin, vat = income tax rate, pe = price earning per share ratio of recent four quarter
navps = net asset value per share, ntaps = net tangible asset per share, cps = cash per share
l_cur = liquidity current ratio, l_qui = liquidity quick ratio, l_cash = liquidity cash ratio
g_de = gearing debt to equity ratio, g_da = gearing debt to assets ratio
avg_w = working capital per thousand Ringgit sale
inv_d = days to sell the inventory, rec_d = days to collect the receivables
pay_d = days to pay the payables






CURRENT


CHANGES IN SHAREHOLDING
ANNUAL REPORTS


HISTORICAL


CHANGES IN SHAREHOLDING


ARCHIVES


CHANGES IN SHAREHOLDING




1-Year Historical Daily Chart


5-Year Historical Weekly Chart