Sponsor by Innity

Sponsor by cwyeoh

Sponsor by Nuffnang

Wednesday, August 31, 2011

KLCI Stock - NOTION / 0083 - 2011 Quarter 3

Company Info
Market Capital (Capital Size)282,847,321 (Small)
Par ValueRM 0.50

My Analysis
Forecast P/E now(1.83-0.06)/0.216 = 8.19 (Moderate)
Target Price1.94+0.06 = 2.00 (PE 9.0, EPS 0.216, DPS 0.06)
DecisionNot interested unless stock price can sustain at 1.8
Comment
Revenue increased 12.9% and also higher than preceding year corresponding quarter 0.1%, eps decreased 6.4% and was second consecutive quarter decreasing but still higher than preceding year corresponding quarter 241.7%, cash generated from operating not enough to cover financing & investing activities hence still generate cash from financing activities but still spent 54% of Group cash, weaker liquidity but still at moderate level now, lower gearing ratio at moderate level now, all accounting ratio are good, consumer confidence for digital products seems to be affected by both the weak US and Euro zone economies
First Support Price1.6
Second Support Price1.45
Risk RatingMODERATE

Research House
HwangDBS Target Price2.5 (2011-01-24)
OSK Target Price2.12 (2011-05-11)
RHB Target Price2.1 (2011-08-02)
HLG Target Price2.58 (2011-08-12)
Maybank Target Price2.4 (2011-08-12)
ECM Target Price2.43 (2011-08-15)

Accounting Ratio
Return on Equity16.79%
Dividend Yield4.10%
Profit Margin21.57%
Tax Rate22.47%
Asset Turnover0.5818
Net Asset Value Per Share1.66
Net Tangible Asset per share1.66
Price/Net Tangible Asset Per Share1.17
Cash Per Share0.11
Liquidity Current Ratio2.4096
Liquidity Quick Ratio1.7023
Liquidity Cash Ratio0.3028
Gearing Debt to Equity Ratio0.5232
Gearing Debt to Asset Ratio0.3424
Working capital per thousand Ringgit sale33.9%
Days to sell the inventory75
Days to collect the receivables107
Days to pay the payables44

My notes based on 2011 quarter 3 report (number in '000):-
- The lower PAT of about RM0.6 million is mainly attributable to higher costs and a weaker USD

- In Q3FY2011, HDD parts revenue recorded RM21.7 million (Q2FY2011: RM20.5 million), camera parts recorded RM29.2 million (Q2FY2011: RM24.4 million) whilst the industrial/automotive revenue was at RM9.9 million (Q2FY2011: RM9.0 million). The product mix for Q3FY2011 was HDD:Camera:Industrial/Automotive of 36%:48%:16% compared to previous quarter's mix of 38%:45%:17%

- Estimate next 4Q eps after 2011 Q3 result announced = 0.24*0.9 = 0.216, estimate PE on current price 1.83 = 8.19(DPS 0.06)
- Estimate next 4Q eps after 2011 Q2 result announced = 0.24, estimate highest/lowest PE = 9.13/7.04 (DPS 0.06)
- Estimate next 4Q eps after 2011 Q1 result announced = 0.06*4 = 0.24, estimate highest/lowest PE = 9.6/6.81 (DPS 0.045)
- Estimate next 4Q eps after 2010 Q4 result announced = 0.0523*4*0.9 = 0.1883, estimate highest/lowest PE = 11.44/8.2 (DPS 0.045)
- Estimate next 4Q eps after 2010 Q3 result announced = 0.0192*3+0.0806 = 0.1382(It may take 3Q to apply corrective measures to control costs, minimise rejects and maximise its production capacity), estimate highest/lowest PE = 15.16/10.67 (DPS 0.025)
- Estimate next 4Q eps after 2010 Q2 result announced = 0.3788 (0.1804*2 = 0.3608, 5% grow from 0.3608), estimate highest/lowest PE = 8.65/5.24 (DPS 0.025)
- Estimate next 4Q eps after 2010 Q1 result announced = 0.3674, estimate highest/lowest PE = 9.44/7.57 (DPS 0.03)
- Estimate next 4Q eps after 2009 Q4 result announced = 0.0185*4 = 0.074, estimate highest/lowest PE = 11.62/9.95 (DPS 0.03)
- Estimate next 4Q eps after 2009 Q3 result announced = 0.0158*4 = 0.0632, estimate highest/lowest PE = 8.39/5.49 (DPS 0.01)
- Estimate next 4Q eps after 2009 Q2 result announced = 0.0065*4 = 0.026, estimate highest/lowest PE = 13.46/9.23 (DPS 0.01)
- Estimate next 4Q eps after 2009 Q1 result announced = 0.0103*4 = 0.0412, estimate highest/lowest PE = 6.8/3.64 (DPS 0.01)

NOTION latest news (English)

NOTION latest news (Chinese)



Tuesday, August 30, 2011

KLCI Stock - CSCSTEL / 5094 - 2010 Quarter 2

Company Info
Market Capital (Capital Size)551,000,000 (Medium)
Par ValueRM 1.00

My Analysis
Forecast P/E now(1.45-0.1)/0.1186 = 11.38 (High)
Target Price1.19+0.1 = 1.29 (PE 10.0, EPS 0.1186, DPS 0.1)
DecisionNot interested unless profit increase more
Comment
Revenue decreased 2.6% and also lower than preceding year corresponding quarter 0.5%, eps decreased 73.6% and also lower than preceding year corresponding quarter 79.9%, no cash generated from operating after deduct the expenses for inventories and receivables, spent 7.4% of Group cash to cover all expenses, weaker liquidity ratio but still at very strong level now, higher gearing ratio but still at low level now, all accounting ratio are good, affecting by raw materials increased sharply
First Support Price1.4
Second Support Price1.3
Risk RatingHIGH

Research House
OSK Target Price1.78 (2011-08-15)
HLG Target Price1.62 (2011-08-16)

Accounting Ratio
Return on Equity4.81%
Dividend Yield8.97%
Profit Margin2.76%
Tax Rate23.27%
Asset Turnover1.1831
Net Asset Value Per Share2.07
Net Tangible Asset per share2.07
Price/Net Tangible Asset Per Share0.74
Cash Per Share0.72
Liquidity Current Ratio7.0655
Liquidity Quick Ratio4.6865
Liquidity Cash Ratio3.1611
Gearing Debt to Equity Ratio0.1597
Gearing Debt to Asset Ratio0.1377
Working capital per thousand Ringgit sale48.8%
Days to sell the inventory76
Days to collect the receivables45
Days to pay the payables32

My notes based on 2011 quarter 2 report (number in '000):-
- The small decrease in revenue is due to decreases in selling prices of our steel products albeit at higher sales volume. The significant drop in profit before tax is due to lower selling prices of our steel products coupled with significantly higher raw material cost

- Estimate next 4Q eps after 2011 Q2 result announced = 0.1483*0.8 = 0.1186, estimate PE on current price 1.45 = 11.38(DPS 0.1)
- Estimate next 4Q eps after 2011 Q1 result announced = 0.1483, estimate highest/lowest PE = 11.13/8.56 (DPS 0.13)
- Estimate next 4Q eps after 2010 Q4 result announced = 0.1854*0.8 = 0.1483, estimate highest/lowest PE = 11.4/10.32 (DPS 0.13)
- Estimate next 4Q eps after 2010 Q3 result announced = 0.18*0.9 = 0.162, estimate highest/lowest PE = 10.19/9.57 (DPS 0.14)
- Estimate next 4Q eps after 2010 Q2 result announced = 0.2936*0.9 = 0.2642 (10% decrease due to global steel price decreasing), estimate highest/lowest PE = 6.55/5.6 (DPS 0.2)
- Estimate next 4Q eps after 2009 Q1 result announced = 0.2936 (maintained forecast eps due to lower margin), estimate highest/lowest PE = 5.99/4.67 (DPS 0.2)
- Estimate next 4Q eps after 2009 Q4 result announced = 0.2936 (20% growth from 0.2442, world steel price increasing), estimate highest/lowest PE = 6.13/4.6 (DPS 0.2)
- Estimate next 4Q eps after 2009 Q3 result announced = 0.24, estimate highest/lowest PE = 6.42/4.92 (DPS 0.02)
- Estimate next 4Q eps after 2009 Q2 result announced = 0.1012, estimate highest/lowest PE = 13.83/9.88 (DPS 0.02)
- Estimate next 4Q eps after 2009 Q1 result announced = 0.0612, estimate highest/lowest PE = 18.3/15.44

CSCSTEL latest news (English)

CSCSTEL latest news (Chinese)

World Steel News



Monday, August 29, 2011

KLCI Stock - BHIC / 8133 - 2011 Quarter 2

Company Info
Market Capital (Capital Size)745,372,842 (Medium)
Par ValueRM 1.00

My Analysis
Forecast P/E now(3.0-0.065)/0.162 = 18.12 (High)
Target Price1.94+0.065 = 2.01 (PE 12.0, EPS 0.162, DPS 0.065)
DecisionNot interested unless revenue and profit increase more
Comment
Revenue increased 3.5% and also higher than preceding year corresponding quarter 15.6%, eps decreased 86.2% and was third consecutive quarter decreasing and also lower than preceding year corresponding quarter 91.2%, no cash generated from operating however cash from financing still more than enough to cover all expenses, better liquidity ratio but still at low level now, lower gearing ratio but still at high level now, receivables & payables ratio still very high
First Support Price3.0
Second Support Price2.8
Risk RatingHIGH

Research House
AMMB Target Price5.2 (2011-08-15)
HwangDBS Target Price5.15 (2011-08-15)

Accounting Ratio
Return on Equity10.71%
Dividend Yield2.17%
Profit Margin2.27%
Tax Rate-
Asset Turnover0.5725
Net Asset Value Per Share1.71
Net Tangible Asset per share1.7
Price/Net Tangible Asset Per Share1.92
Cash Per Share0.43
Liquidity Current Ratio1.1984
Liquidity Quick Ratio1.1494
Liquidity Cash Ratio0.1591
Gearing Debt to Equity Ratio1.7271
Gearing Debt to Asset Ratio0.6061
Working capital per thousand Ringgit sale19.4%
Days to sell the inventory20
Days to collect the receivables353
Days to pay the payables203

My notes based on 2011 quarter 2 report (number in '000):-
- The decline of pbt was partly attributed to cost overruns in completing certain commercial shipbuilding projects, increase in finance charges due to higher borrowings arising from the acquisition of three chemical tankers for chartering business and lower contribution from associates with the completion of the patrol vessel project

- Estimate next 4Q eps after 2011 Q2 result announced = 0.0405*4 = 0.162, estimate PE on current price 3 = 18.12(DPS 0.065)
- Estimate next 4Q eps after 2011 Q1 result announced = (0.0405+0.046)*2*1.1 = 0.1903, estimate highest/lowest PE = 21.97/16.5 (DPS 0.065)
- Estimate next 4Q eps after 2010 Q3 result announced = 0.3098*1.2 = 0.3718, estimate highest/lowest PE = 11.57/10.46 (DPS 0.06)
- Estimate next 4Q eps after 2010 Q2 result announced = 0.0636*1.1*4 = 0.2798 (10% increase due to many new contract received), estimate highest/lowest PE = 16.69/14.44 (DPS 0.06)
- Estimate next 4Q eps after 2010 Q1 result announced = 0.0631*4 = 0.2524*0.9 = 0.2272 (10% drop from 0.2524), estimate highest/lowest PE = 21.13/15.58 (DPS 0.06)
- Estimate next 4Q eps after 2009 Q4 result announced = 0.0749*4 = 0.2996, estimate highest/lowest PE = 15.75/12.65 (DPS 0.06)
- Estimate next 4Q eps after 2009 Q3 result announced = 0.0996*4 = 0.3984, estimate highest/lowest PE = 12.66/11.16 (DPS 0.055)
- Estimate next 4Q eps after 2009 Q2 result announced = 0.0709*4 = 0.2836, estimate highest/lowest PE = 18.67/16.24 (DPS 0.055)
- Estimate next 4Q eps after 2009 Q1 result announced = 0.0616*4 = 0.2464, estimate highest/lowest PE = 19.99/12.68 (DPS 0.055)
- Estimate next 4Q eps after 2008 Q4 result announced = 0.0602*4 = 0.2408, estimate highest/lowest PE = 13.89/9.7 (DPS 0.055)

BHIC latest news (English)

BHIC latest news (Chinese)



Sunday, August 28, 2011

KLCI Stock - MBMR / 5983 - 2011 Quarter 2

Company Info
Market Capital (Capital Size)752,951,767 (Medium)
Par ValueRM 1.00

My Analysis
Forecast P/E now(3.1-0.13)/0.4606 = 6.45 (Moderate)
Target Price3.68+0.13 = 3.81 (PE 8.0, EPS 0.4606, DPS 0.13)
DecisionNot interested unless stock price can sustain at 3.2
Comment
Revenue decreased 6.8% and also lower than preceding year corresponding quarter 5.6%, eps decreased 45% and also lower than preceding year corresponding quarter 45.6%, cash generated from operating and investing is more than enough to cover all expenses, stronger liquidity ratio at high level now, lower gearing ratio at below moderate level, all accounting ratio are good, impacting by uptrend of currency JPY and shortage of parts supply as a result of the earthquake in Japan, benefit from new launched of Myvi
First Support Price2.95
Second Support Price2.75
Risk RatingMODERATE

Research House
HwangDBS Target Price4.15 (2011-01-10)
Maybank Target Price5 (2011-01-24)
Affin Target Price3.45 (2011-06-03)
OSK Target Price3.8 (2011-06-08)
RHB Target Price3.75 (2011-06-08)
MIDF Target Price3.6 (2011-08-12)

Accounting Ratio
Return on Equity10.41%
Dividend Yield4.52%
Profit Margin7.60%
Tax Rate12.10%
Asset Turnover1.1111
Net Asset Value Per Share4.31
Net Tangible Asset per share4.25
Price/Net Tangible Asset Per Share0.7
Cash Per Share0.91
Liquidity Current Ratio3.2284
Liquidity Quick Ratio2.2091
Liquidity Cash Ratio1.2671
Gearing Debt to Equity Ratio0.2015
Gearing Debt to Asset Ratio0.1509
Working capital per thousand Ringgit sale24.9%
Days to sell the inventory44
Days to collect the receivables36
Days to pay the payables36

My notes based on 2011 quarter 2 report (number in '000):-
- Subsidiary Federal Auto Holdings Berhad, recorded substantial increases in sales from its dealerships for European makes, Volvo and Volkswagen

- According to the Malaysian Automotive Association (MAA), the Malaysian motor total industry volume (TIV) of sales by registration declined in the second quarter of 2011 by 9.7% compared against the same period of 2010, which resulted in an overall decline in TIV for the six months by 1.3%. The Group's overall total vehicle sales also declined in the second quarter of 2011 and for six months by 13.4% and 4.8% respectively compared against the same period of 2010

- The Group’s overall performance was impacted by the shortage of parts supply as a result of the earthquake in Japan

- Estimate next 4Q eps after 2011 Q2 result announced = 0.2424*2*0.95 = 0.4606, estimate PE on current price 3.1 = 6.45(DPS 0.13)
- Estimate next 4Q eps after 2011 Q1 result announced = 0.571, estimate highest/lowest PE = 5.52/4.71 (DPS 0.13)
- Estimate next 4Q eps after 2010 Q4 result announced = 0.1154*4*0.9 = 0.4154, estimate highest/lowest PE = 7.73/6.76 (DPS 0.13)
- Estimate next 4Q eps after 2010 Q3 result announced = 0.1399*4*0.9 = 0.5036, estimate highest/lowest PE = 6.77/5.7 (DPS 0.08)
- Estimate next 4Q eps after 2010 Q2 result announced = 0.5049*0.9 = 0.4544, estimate highest/lowest PE = 7.22/6.45 (DPS 0.08)
- Estimate next 4Q eps after 2010 Q1 result announced = 0.4772 (base on year 2008 eps), estimate highest/lowest PE = 6.71/5.53 (DPS 0.06)
- Estimate next 4Q eps after 2009 Q4 result announced = 0.0931*4 = 0.3724, estimate highest/lowest PE = 8.4/6.69 (DPS 0.06)
- Estimate next 4Q eps after 2009 Q3 result announced = 0.0916*4 = 0.3664, estimate highest/lowest PE = 7.21/6.39 (DPS 0.06)
- Estimate next 4Q eps after 2009 Q2 result announced = 0.0568*4 = 0.2272, estimate highest/lowest PE = 10.65/8.98 (DPS 0.06)
- Estimate next 4Q eps after 2009 Q1 result announced = 0.0381*4 = 0.1524, estimate highest/lowest PE = 14.37/12.6 (DPS 0.18)
- Estimate next 4Q eps after 2008 Q4 result announced = 0.0672*4 = 0.2688, estimate highest/lowest PE = 8.59/6.58 (DPS 0.18)

MBMR latest news (English)

MBMR latest news (Chinese)

JPY/MYR Chart



Saturday, August 27, 2011

KLCI Stock - MRCB / 1651 - 2011 Quarter 2

Company Info
Market Capital (Capital Size)2,702,797,540 (Large)
Par ValueRM 1.00

My Analysis
Forecast P/E now(1.95-0.015)/0.0811 = 23.86 (High)
Target Price1.46+0.015 = 1.47 (PE 18.0, EPS 0.0811, DPS 0.015)
DecisionNot interested unless revenue and profit increase more
Comment
Revenue increased 6% and higher than preceding year corresponding quarter 35.1%, eps decreased 12.2% and was second consecutive quarter decreasing but higher than preceding year corresponding quarter 53.9%, no cash generated from operating and cash generated from borrowings also not enough to cover all expenses hence spent 50.5% of Group cash, stronger liquidity ratio at moderate level now, higher gearing ratio at very high level now, all accounting ratio also at high level, major profit contribution from property development division and was largely growth but others mostly also recorded lower performance
First Support Price1.9
Second Support Price1.8
Risk RatingMODERATE

Research House
CIMB Target Price3 (2011-02-10)
AMMB Target Price2.4 (2011-04-08)
UOB Target Price3.02 (2011-07-11)
RHB Target Price2.65 (2011-07-29)
OSK Target Price3.13 (2011-08-02)
HwangDBS Target Price3.25 (2011-08-12)
Kenanga Target Price3.44 (2011-08-17)
MIDF Target Price2.66 (2011-08-17)

Accounting Ratio
Return on Equity6.44%
Dividend Yield0.77%
Profit Margin10.30%
Tax Rate15.61%
Asset Turnover0.2499
Net Asset Value Per Share0.95
Net Tangible Asset per share0.91
Price/Net Tangible Asset Per Share2.45
Cash Per Share0.45
Liquidity Current Ratio2.3476
Liquidity Quick Ratio1.8541
Liquidity Cash Ratio0.7589
Gearing Debt to Equity Ratio2.4929
Gearing Debt to Asset Ratio0.7081
Working capital per thousand Ringgit sale95.9%
Days to sell the inventory140
Days to collect the receivables282
Days to pay the payables280

My notes based on 2011 quarter 2 report (number in '000):-
- Higher revenue due to higher contribution from the Group’s revenue recognition of ongoing and encouraging strata office sales of property development projects at Kuala Lumpur Sentral and the progressive works of the construction and engineering activities. Lower revenue was noted from the infrastructure and environmental segment due to completion of existing environmental projects, with continuation of new phases pending relevant authority approval

- The higher profit for the current quarter was mainly contributed by recognition of progress profit from the ongoing property development projects at Kuala Lumpur Sentral. The recent launch of strata office sales at Kuala Lumpur Sentral, which is known as Q Sentral has begun to register meaningful contribution. Profit was also boosted by the construction activities in Johor Darul Takzim, in particular the Permai Hospital, Eastern Dispersal Link Highway and Marlborough College

- Estimate next 4Q eps after 2011 Q2 result announced = 0.0811, estimate PE on current price 1.95 = 23.86(DPS 0.015)
- Estimate next 4Q eps after 2011 Q1 result announced = 0.0156*4*1.3 = 0.0811, estimate highest/lowest PE = 31.87/24.11 (DPS 0.015)
- Estimate next 4Q eps after 2010 Q4 result announced = 1067579*1.3*0.09/1380582 = 0.0905(profit margin per 9%, revenue yearly increase rate 30%), estimate highest/lowest PE = 26.02/21.49 (DPS 0.015)
- Estimate next 4Q eps after 2010 Q3 result announced = 0.0188*4*1.1 = 0.0827(profit margin 8%, revenue increase rate 20%), estimate highest/lowest PE = 29.02/22.61 (DPS 0.01)
- Estimate next 5Q eps after 2010 Q2 result announced = 0.0129,0.0175,0.0202,0.0237,0.0313(calculation is based on receivables, revenue, 8% profit margin and 27% tax rate), exclude 0.0129 then cum_eps is 0.0927, estimate highest/lowest PE = 24.49/17.26 (DPS 0.01)
- Estimate next 4Q eps after 2010 Q1 result announced = 0.0743, estimate highest/lowest PE = 23.96/18.03 (DPS 0.01)

MRCB latest news (English)

MRCB latest news (Chinese)



Friday, August 26, 2011

KLCI Stock - MAHSING / 8583 - 2011 Quarter 2

Company Info
Market Capital (Capital Size)1,879,345,576 (Large)
Par ValueRM 0.50

My Analysis
Forecast P/E now(2.26-0.076)/0.2016 = 10.83 (Moderate)
Target Price2.42+0.076 = 2.50 (PE 12.0, EPS 0.2016, DPS 0.076)
DecisionNot interested unless 100d moving average back to uptrend
Comment
Revenue increased 33.5% and was third consecutive quarter increasing and also higher than preceding year corresponding quarter 44%, eps increased 3.9% and was fourth consecutive quarter increasing and also higher than preceding year corresponding quarter 42%, no cash generated from operating but cash generate from financing still more than enough to cover all expenses, stronger liquidity ratio at moderate level now, higher gearing ratio at high level now, inventory and payables increasing to very high level, all segment recorded higher revenue
First Support Price2.15
Second Support Price2.0
Risk RatingMODERATE

Research House
Nomura Target Price3.08 (2011-02-10)
RHB Target Price3.15 (2011-04-15)
TA Target Price3.32 (2011-04-15)
CIMB Target Price3.3 (2011-07-18)
Maybank Target Price3.16 (2011-08-03)
UOB Target Price2.44 (2011-08-03)
HLG Target Price2.87 (2011-08-18)
Kenanga Target Price2.87 (2011-08-18)
MIDF Target Price2.9 (2011-08-18)
OSK Target Price3.01 (2011-08-18)

Accounting Ratio
Return on Equity15.13%
Dividend Yield3.36%
Profit Margin14.90%
Tax Rate31.16%
Asset Turnover0.4575
Net Asset Value Per Share1.14
Net Tangible Asset per share1.14
Price/Net Tangible Asset Per Share2.15
Cash Per Share0.94
Liquidity Current Ratio2.6821
Liquidity Quick Ratio1.1095
Liquidity Cash Ratio0.8011
Gearing Debt to Equity Ratio1.9182
Gearing Debt to Asset Ratio0.6532
Working capital per thousand Ringgit sale128.7%
Days to sell the inventory549
Days to collect the receivables84
Days to pay the payables265

My notes based on 2011 quarter 2 report (number in '000):-
- Revenue and profit for the quarter is attributable to property development activities carried out in Kuala Lumpur, Klang Valley, Penang Island and Johor Bahru. Ongoing projects that contributed to revenue and profit include Garden Residence in Cyberjaya, Kinrara Residence in Puchong, Perdana Residence 2 in Selayang, M-Suites in Jalan Ampang, One Legenda and Hijauan Residence in Cheras, Kemuning Residence in Shah Alam and Aman Perdana in Meru - Shah Alam. Also contributing are commercial projects such as Southgate Commercial Centre in Sungai Besi, StarParc Point in Setapak and industrial projects, i-Parc 1 and i-Parc 3 in Bukit Jelutong as well as i-Parc 2 in Shah Alam. Projects in Penang Island, Residence @ Southbay and Legenda @ Southbay and in Johor Bahru, Sierra Perdana , Sri Pulai Perdana 2 and Austin Perdana also contributed to revenue and profit. The Plastics division continued to contribute positively to the Group's performance

- The better performance is mainly attributable to higher profit contribution from property development activities

- Estimate next 4Q eps after 2011 Q2 result announced = 0.0504*4 = 0.2016, estimate PE on current price 2.26 = 10.83(DPS 0.076)
- Estimate next 4Q eps after 2011 Q1 result announced = 0.0485*4 = 0.194, estimate highest/lowest PE = 13.47/10.64 (DPS 0.076)
- Estimate next 4Q eps after 2010 Q4 result announced = 0.0376*4*1.1 = 0.1654, estimate highest/lowest PE = 16.05/13.2 (DPS 0.076)
- Estimate next 4Q eps after 2010 Q3 result announced = 0.0357*4*1.1 = 0.1571, estimate highest/lowest PE = 17.6/10.85 (DPS 0.065)
- Estimate next 4Q eps after 2010 Q2 result announced = 0.0355*4*1.1 = 0.1562, estimate highest/lowest PE = 12.45/10.47 (DPS 0.065)
- Estimate next 4Q eps after 2010 Q1 result announced = 0.034*4*1.1 = 0.1496, estimate highest/lowest PE = 12.13/9.99 (DPS 0.065)
- Estimate next 4Q eps after 2009 Q4 result announced = 0.0388*4 = 0.1552, estimate highest/lowest PE = 12.6/10.53 (DPS 0.065)
- Estimate next 4Q eps after 2009 Q3 result announced = 0.0373*4 = 0.1492, estimate highest/lowest PE = 12.73/10.72 (DPS 0.08)
- Estimate next 4Q eps after 2009 Q2 result announced = 0.0366*4 = 0.1464, estimate highest/lowest PE = 13.66/11.61 (DPS 0.08)
- Estimate next 4Q eps after 2009 Q1 result announced = 0.036*4 = 0.144, estimate highest/lowest PE = 13.68/11.39 (DPS 0.08)
- Estimate next 4Q eps after 2008 Q4 result announced = 0.0271*4 = 0.1084, estimate highest/lowest PE = 16.33/13.28 (DPS 0.08)

MAHSING latest news (English)

MAHSING latest news (Chinese)



Thursday, August 25, 2011

KLCI Stock - DIALOG / 7277 - 2011 Quarter 4

Company Info
Market Capital (Capital Size)4,870,351,344 (Large)
Par ValueRM 0.10

My Analysis
Forecast P/E now(2.44-0.031)/0.1085 = 22.20 (High)
Target Price1.95+0.031 = 1.98 (PE 18.0, EPS 0.1085, DPS 0.031)
DecisionNot interested unless 50d moving average back to uptrend
Comment
Revenue increased 24.5% and was third consecutive quarter increasing and also higher than preceding year corresponding quarter 37.8%, eps increased 17.1% and is fourth consecutive quarter increasing and also higher than preceding year corresponding quarter 43.9%, cash generated from operating is more than enough to cover financing expenses but not for investing hence still generated cash from financing activities, weaker liquidity ratio at low level now, higher gearing ratio at moderate level now, all accounting ratio except payables slightly high also good, Pengerang project, acquired New Zealand largest heavy fabrication company
First Support Price2.4
Second Support Price2.2
Risk RatingHIGH

Research House
MIMB Target Price2.15 (2010-12-27)
Maybank Target Price3.35 (2011-06-02)
AMMB Target Price3.04 (2011-07-15)
MIDF Target Price2.94 (2011-07-15)
OSK Target Price3.43 (2011-08-15)
CIMB Target Price3.48 (2011-08-22)
RHB Target Price3.9 (2011-08-24)

Accounting Ratio
Return on Equity24.57%
Dividend Yield1.27%
Profit Margin16.13%
Tax Rate21.94%
Asset Turnover1.1173
Net Asset Value Per Share0.29
Net Tangible Asset per share0.28
Price/Net Tangible Asset Per Share9.0
Cash Per Share0.14
Liquidity Current Ratio1.5023
Liquidity Quick Ratio1.3542
Liquidity Cash Ratio0.634
Gearing Debt to Equity Ratio0.7916
Gearing Debt to Asset Ratio0.4268
Working capital per thousand Ringgit sale18.3%
Days to sell the inventory23
Days to collect the receivables95
Days to pay the payables113

My notes based on 2011 quarter 4 report (number in '000):-
- Higher revenue and pbt results of all divisions outperformed in particular the Engineering & Construction and Plant Maintenance services, both in Malaysia and overseas

- In addition, the commencement of operation by Langsat Terminal (One) Sdn Bhd in Tanjung Langsat, Johor in September 2009 for its phase 1 and in April 2010 for its phase 2, together with the acquisition of Fitzroy Engineering Group Limited in April 2011 had contributed positively to the Group’s financial results in the current financial year

- Estimate next 4Q eps after 2011 Q4 result announced = 0.0226*4*1.2 = 0.1085, estimate PE on current price 2.44 = 22.2(DPS 0.031)
- Estimate next 4Q eps after 2011 Q3 result announced = (0.0183+0.0193)*2*1.2 = 0.0902, estimate highest/lowest PE = 31.59/24.05 (DPS 0.031)
- Estimate next 4Q eps after 2011 Q2 result announced = (0.0183+0.0146)*2*1.05 = 0.0691, estimate highest/lowest PE = 38.77/30.38 (DPS 0.031)
- Estimate next 4Q eps after 2011 Q1 result announced = 0.0169*4*1.05 = 0.071(ROE 6% per quarter), estimate highest/lowest PE = 31.82/19.14 (DPS 0.031)
- Estimate next 4Q eps after 2010 Q4 result announced = 0.0146*4*1.05 = 0.0613, estimate highest/lowest PE = 23.8/16.95 (DPS 0.031)
- Estimate next 4Q eps after 2010 Q3 result announced = 0.0162*4*1.05 = 0.068(5% increase), estimate highest/lowest PE = 15.93/14.16 (DPS 0.037)
- Estimate next 4Q eps after 2010 Q2 result announced = 0.04*2 = 0.08, estimate highest/lowest PE = 14.3/11.5 (DPS 0.036)
- Estimate next 4Q eps after 2010 Q1 result announced = 0.0193*4 = 0.0772, estimate highest/lowest PE = 18.83/15.73 (DPS 0.036)
- Estimate next 4Q eps after 2009 Q4 result announced = 0.0659*1.1 = 0.0725, estimate highest/lowest PE = 18.4/15.64 (DPS 0.036)

DIALOG latest news (English)

DIALOG Latest news (Chinese)



Tuesday, August 23, 2011

KLCI Stock - HSPLANT / 5138 - 2010 Quarter 2

Company Info
Market Capital (Capital Size)2,160,000,000 (Large)
Par ValueRM 1.00

My Analysis
Forecast P/E now(2.7-0.17)/0.3342 = 7.57 (Moderate)
Target Price4.68+0.17 = 4.85 (PE 14.0, EPS 0.3342, DPS 0.17)
DecisionBUY if stock price sustain and next uptrend start above 2.55
Comment
Revenue increased 26.6% and also higher than preceding year corresponding quarter 80.9%, eps increased 31.4% and was fourth consecutive quarter increasing (higher than preceding year corresponding quarter 109%), cash generated from operating is more than enough to cover all expenses, stronger liquidity ratio at high level now, lower gearing ratio at low level now, all accounting periods are good, CPO price rebound to above 3k, monthly production increasing
First Support Price2.55
Second Support Price2.35
Risk RatingMODERATE

Research House
Affin Target Price4.02 (2011-01-27)

Accounting Ratio
Return on Equity12.87%
Dividend Yield6.30%
Profit Margin56.05%
Tax Rate25.75%
Asset Turnover0.2877
Net Asset Value Per Share2.3
Net Tangible Asset per share2.3
Price/Net Tangible Asset Per Share1.15
Cash Per Share0.15
Liquidity Current Ratio3.5539
Liquidity Quick Ratio2.9289
Liquidity Cash Ratio2.4049
Gearing Debt to Equity Ratio0.1302
Gearing Debt to Asset Ratio0.1152
Working capital per thousand Ringgit sale20.7%
Days to sell the inventory38
Days to collect the receivables15
Days to pay the payables43

My notes based on 2011 quarter 2 report (number in '000):-
- Higher revenue and pbt due to strong commodity prices and achieved average selling price of Crude Palm Oil (CPO) and Palm Kernel (PK) for the current quarter of RM3,372 and RM2,497 per tonne which were higher than the preceding year corresponding quarter of RM2,499 and RM1,455 per tonne respectively.

- In addition, the better performance was also contributed by higher CPO and PK sales volume for the current quarter of 43,728 tonnes and 10,466 tonnes which were 28% and 52% respectively higher than the preceding year corresponding quarter attributable to higher CPO production with higher Fresh Fruit Bunches (FFB) yield resulting from the changes in cropping pattern and increase in the purchase of FFB

- Estimate next 4Q eps after 2011 Q2 result announced = (0.0949+0.0722)*2 = 0.3342, estimate PE on current price 2.7 = 7.57(DPS 0.13)
- Estimate next 4Q eps after 2011 Q1 result announced = 0.2392*1.1 = 0.2631, estimate highest/lowest PE = 9.96/8 (DPS 0.13)
- Estimate next 4Q eps after 2010 Q4 result announced = 0.0521*1.1*4 = 0.2292, estimate highest/lowest PE = 13.57/11.21 (DPS 0.13)
- Estimate next 4Q eps after 2010 Q3 result announced = 0.0521*1.1*4 = 0.2292, estimate highest/lowest PE = 15.44/12.48 (DPS 0.11)
- Estimate next 4Q eps after 2010 Q2 result announced = 0.0454*1.1*4 = 0.1998, estimate highest/lowest PE = 15.42/10.76 (DPS 0.11)
- Estimate next 4Q eps after 2010 Q1 result announced = 0.0456*1.1*4 = 0.2006, estimate highest/lowest PE = 11.42/10.02 (DPS 0.09)
- Estimate next 4Q eps after 2009 Q4 result announced = 0.0396*4 = 0.1584, estimate highest/lowest PE = 15.4/12.31 (DPS 0.09)

HSPLANT latest news (English)

HSPLANT latest news (Chinese)

Daily Palm Oil Prices

Crude Palm Oil Future



Sunday, August 21, 2011

KLCI Stock - AFFIN / 5185 - 2011 Quarter 2

Company Info
Market Capital (Capital Size)4,633,184,998 (Large)
Par ValueRM 1.00

My Analysis
Forecast P/E now(3.1-0.09)/0.3377 = 8.91 (Moderate)
Target Price4.05+0.09 = 4.14 (PE 12.0, EPS 0.3377, DPS 0.09)
DecisionNot interested unless moving average got uptrend signal
Comment
Revenue increased 3.4% and is continuous increasing since FY09Q2(higher than preceding year corresponding quarter 20.2%), eps increased 26.5% and also higher than preceding year corresponding quarter 20.1%, no cash generated from operating hence spent 16.3% of Group cash to cover all expenses, all division except insurance also growth
First Support Price3.0
Second Support Price2.8
Risk RatingMODERATE

Research House
RHB Target Price4.3 (2011-03-15)
CIMB Target Price3.4 (2011-08-16)
HLG Target Price3.54 (2011-08-16)

Accounting Ratio
Return on Equity9.07%
Dividend Yield2.90%
Profit Margin27.64%
Tax Rate24.47%
Asset Turnover0.0503
Net Asset Value Per Share3.64
Net Tangible Asset per share2.97
Price/Net Tangible Asset Per Share1.05
Cash Per Share5.57
Liquidity Current Ratio1.1157
Liquidity Quick Ratio0.8715
Liquidity Cash Ratio0.1958
Gearing Debt to Equity Ratio8.0783
Gearing Debt to Asset Ratio0.8898
Working capital per thousand Ringgit sale198.3%
Days to sell the inventory5697
Days to collect the receivables4207
Days to pay the payables23320

My notes based on 2011 quarter 2 report (number in '000):-
- Higher pbt mainly due to increase in both net interest income, Islamic banking income, lower allowance for loan impairment and higher net brokerage income

- Estimate next 4Q eps after 2011 Q2 result announced = (0.071+0.0898)*2*1.05 = 0.3377, estimate PE on current price 3.1 = 8.91 (DPS 0.09)
- Estimate next 4Q eps after 2011 Q1 result announced = (0.071+0.077)*2 = 0.296, estimate highest/lowest PE = 11.76/9.8 (DPS 0.09)

AFFIN latest news (English)

AFFIN latest news (Chinese)



Thursday, August 18, 2011

KLCI Stock - LEADER / 4529 - 2011 Quarter 2

LEADER UNIVERSAL HOLDINGS BERHAD

Company Description
Leader Universal Holdings Berhad (Leader) is a Malaysia-based investment holding company of the LEADER Group. It has three divisions: cable and wire division, power generation division, and propery and others. The Company is a cable and wire producer in Malaysia and in the Association of Southeast Asian Nations (ASEAN) region. It produces a range of communication cables, such as copper and optical fiber cables and energy cables, such as bare conductors, cross linked polyethylene (XLPE) and polyvinyl chloride (PVC) insulated power cables ranging from low, medium to high voltage. It is also involved in the power transmission and distribution business based on Build-Operate-Transfer model. Leader projects includes residential development, commercial development, and mix development ranging from shop lots, retail units, terraces houses, bungalows, and condominiums. In September 2009, the Company incorporated a wholly owned subsidiary, Leader Infrastructure (Labuan) Limited.

Company Info
Listing Date1978-08-25
Market Capital (Capital Size)349,166,921 (Small)
Par ValueRM 1.00
BoardMain
SectorIndustrial Products
Major IndustryCable & Wire
Sub IndustryPower Generation
Websitehttp://www.leaderuniversal.com

My Analysis
Forecast P/E now(0.8-0.015)/0.1547 = 5.07 (Moderate)
Target Price1.24+0.015 = 1.25 (PE 8.0, EPS 0.1547, DPS 0.015)
DecisionBUY
Comment
Revenue increased 10.8% and was second consecutive quarter increasing and also higher than preceding year corresponding quarter 47.1%, eps increased 25.8% and was second consecutive quarter increasing and also higher than preceding year corresponding quarter 3.5%, no cash generated from operating after deduct the expenses to increased assets but cash from borrowing is more than enough to cover all expenses, weaker liquidity ratio at low level now, higher gearing ratio at high level now, all accounting ratio are good, if the under construction power division back to operation then expect higher profit
First Support Price0.82
Second Support Price0.79
Risk RatingMODERATE

Research House
OSK Target Price1.2 (2011-05-23)
TA Target Price1.2 (2011-08-16)

Accounting Ratio
Return on Equity7.75%
Dividend Yield-
Profit Margin2.46%
Tax Rate11.97%
Asset Turnover1.7467
Net Asset Value Per Share1.36
Net Tangible Asset per share1.36
Price/Net Tangible Asset Per Share0.58
Cash Per Share0.42
Liquidity Current Ratio1.3063
Liquidity Quick Ratio0.8667
Liquidity Cash Ratio0.2366
Gearing Debt to Equity Ratio1.892
Gearing Debt to Asset Ratio0.6202
Working capital per thousand Ringgit sale7.4%
Days to sell the inventory40
Days to collect the receivables54
Days to pay the payables36

My notes based on 2011 quarter 2 report (number in '000):-
- The Cable and Wire division marked a higher revenue mainly due to the increase of sale volume coupled with the surge in metal prices in the current reporting quarter. And with the adoption of IC Interpretation 12, a subsidiary in the Power - Under Construction division has also recognised higher Construction Revenue

- Higher pbt in line with the higher revenue

- Estimate next 4Q eps after 2011 Q2 result announced = 0.1547, estimate PE on current price 0.8 = 5.07(DPS 0.015)
- Estimate next 4Q eps after 2011 Q1 result announced = 0.119*1.3 = 0.1547, estimate highest/lowest PE = 5.75/4.69 (DPS 0.015)
- Estimate next 4Q eps after 2010 Q4 result announced = 0.0564*2*0.8 = 0.0902, estimate highest/lowest PE = 10.09/8.59 (DPS 0.015)
- Estimate next 4Q eps after 2010 Q3 result announced = 0.034*4*0.9 = 0.1224, estimate highest/lowest PE = 7.52/6.41 (DPS 0.03)
- Estimate next 4Q eps after 2010 Q2 result announced = 0.0575*2 = 0.115, estimate highest/lowest PE = 7.87/6.78 (DPS 0.03)
- Estimate next 4Q eps after 2010 Q1 result announced = 0.1041, estimate highest/lowest PE = 8.5/7.4 (DPS 0.03)
- Estimate next 4Q eps after 2009 Q4 result announced = 0.0261*4 = 0.1044, estimate highest/lowest PE = 9.77/7.71 (DPS 0.03)
- Estimate next 4Q eps after 2009 Q3 result announced = 0.0363*4 = 0.1452, estimate highest/lowest PE = 6.44/4.92 (DPS 0.03)
- Estimate next 4Q eps after 2009 Q2 result announced = 0.032*4 = 0.128, estimate highest/lowest PE = 6.29/5.35 (DPS 0.03)
- Estimate next 4Q eps after 2009 Q1 result announced = 0.0281*4 = 0.1124, estimate highest/lowest PE = 7.38/5.2 (DPS 0.03)
- Estimate next 4Q eps after 2008 Q4 result announced = 0.0289*4 = 0.1156, estimate highest/lowest PE = 5.97/3.16 (DPS 0.03)

LEADER latest news (English)

LEADER 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
2011-08-1520112N/AN/A-2.26%4.05%9984251899496245614582315546279160.03560.0640181412011251259430868899552044213985300040147922266029340111819334364594364593469842011-06-302.46%11.97%1.7467-1.361.360.580.421.30630.86670.23661.8920.62027.4%405436
2011-05-20201110.9050.74-1.80%1.80%901071901071212622126212370123700.02830.028317132721025666107502687606135387972614439614793893264511321990704364594364593600782011-03-312.36%19.47%1.663-1.331.330.620.461.37480.87130.2661.76810.59879.9%505651
2011-02-28201040.9250.79-1.20%7.37%62426924940257305669938100496800.01860.113813830257088071040356742188381193567145241205819201948567071491124364594364593666252010-12-311.17%-1.80337.37971.311.310.640.341.45370.90710.28081.24310.51259.7%444835
2010-11-26201030.950.815-2.50%6.30%6450211869756193155968816480415800.03780.09531357942698016983116599262100912707678832203469148085692531342164364594364593709902010-09-302.99%-1.7608-1.291.290.660.311.47981.00480.24561.24290.51411.0%416245
2010-08-23201020.9350.81-2.25%3.76%6788581224735234374037315008251000.03440.05751318609650829121832667780252979385345969208300119150731811351194364594364593731722010-06-303.45%11.01%1.7107-1.251.250.680.311.53641.10830.27031.19210.493612.0%366645
2010-05-21201010.9150.80.0151.51%1.51%545877545877169361693610092100920.02310.023112247265545641313946701623408027633207721038261713596361507464364594364593753542010-03-313.10%6.62%1.6746-1.231.230.70.351.66411.13650.33861.02930.452814.5%446146
2010-02-23200941.050.835-1.70%7.97%5212691949800146287684111412534460.02610.1225125249958209912904667040027734865242175324177119212106367822139014364594364593949952009-12-312.81%-1.55677.39061.241.240.730.491.47491.00020.4021.07530.464813.0%505956
2009-11-30200930.9650.7450.0152.49%6.60%5097751428531201686221315831420340.03630.096312167775803651013256364122341493438718991617813819976298461879844364594364593426202009-09-303.96%0.43%1.6012-1.231.230.640.431.60451.0690.39171.08460.47715.0%516156
2009-08-21200920.8350.715-2.25%4.23%474035918756205994204513945262030.03200.060011664695472379837761923219801320502151919178963177511255922045554364594364593295262009-06-304.35%11.84%1.836-1.191.190.630.471.75991.24990.49271.05070.469114.8%385339
2009-05-29200910.860.6150.0151.95%1.95%444721444721214462144612258122580.02810.028112195145907491102426287659493863535861618200988585299692119784364594364592793332009-03-314.82%19.69%1.9234-1.191.190.540.491.72841.27680.46421.13930.484414.3%345831
2009-02-20200840.720.395-2.08%10.73%51977825408021735110202412609649350.02890.1488129110268582010530960528213702722177147814211270114850329641783064364594364591854952008-12-313.34%-1.96792.85661.151.150.370.411.58881.10550.32891.37170.531212.7%406035
2008-11-21200830.490.42-3.19%8.89%7030512021024298878467318754523260.04300.119913827027941129712358859010182726068799602152367575942012110354364594364591920412008-09-304.25%16.70%1.9758-1.131.130.390.481.53471.05890.33141.61580.574312.5%426141
2008-08-22200820.630.38-3.22%5.98%6780691317973275365478618061335720.04140.076913827118213349183256137739714105648170421149029150525541589364364594364592596932008-06-304.06%15.27%2.0574-1.081.080.550.361.44351.00710.23191.74920.59410.7%406745
2008-05-23200810.90.545-2.80%2.80%639904639904272502725015511155110.03550.03551333339779330103461554009385178840387332099982967790562009424364594364593906302008-03-314.26%24.82%2.1569-1.031.030.870.461.51051.08850.32221.72970.584511.1%355937
2008-02-28200740.990.815-0.66%10.02%710908282173517686945333599542460.00820.12431340892799448984955414441564071475274581141171141655670742082454364594364594037242007-12-312.49%60.05%2.10447.44251.011.010.920.481.4711.06060.32791.80480.596210.7%355935
2007-11-20200731.230.890.0154.39%9.86%8159052110827331557684822550506480.05170.116014472159336489770451356710093392836615114341591650254991689144364594364594582812007-09-304.06%13.93%1.8739-0.950.951.110.391.50181.10490.23652.24510.645113.2%408254
2007-08-21200721.171.01-3.17%5.63%7091421294922257454369315852280980.03630.06441420274920831106121499443104016159887290914339588028151191585144364594364593709902007-06-303.63%15.69%1.335-0.90.90.940.361.46451.04490.22752.34120.648317.1%5910875
2007-05-3120071N/AN/A-2.52%2.52%585780585780179481794812246122460.02810.028113744138882061027344862074232424322882114386239892110711549334364594364592924272007-03-313.06%11.63%0.8635-0.880.880.760.361.47211.00370.23212.31620.646226.6%100156100
2007-02-1320064N/AN/A0.0151.79%7.29%601089236501614000657648681353150.01990.080913513378667691133414845687199924198609216472023521631443274364594364592465992006-12-312.33%14.83%0.44486.98280.850.850.660.331.48431.010.22372.33490.641452.0%194303179

Financial Quarter Balance Sheet
yearqrtDeferred tax assets (A-0)Investment in associated companies (A-0)Investment properties (A-0)Land held for property development (A-0)Other assets (A-0)Other investments (A-0)Prepaid lease payments (A-0)Property, plant and equipment (A-0)Receivables (A-0)Amount due from associated companies (A-1)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)Property development costs (A-1)Redeemable preference shares (A-1)Trade receivables (A-1)Deferred tax liabilities (L-0)Loans & borrowings (L-0)Other liabilities (L-0)Retirement benefits obligations (L-0)Amount due to associated companies (L-1)Current tax liabilities (L-1)Derivative liabilities (L-1)Dividend payable (L-1)Firm commitment (L-1)Loans & borrowings (L-1)Progress billings (L-1)Trade and other payables (L-1)Minority interest (M-1)
201122403352224684214591553296454747469367220225-181933-452481403374051015228472301848333727663203293-3426--6242454042-30604394308
201113284334184714914589560796644802410580154305-199070-3524121653761671015228437705875825994745453293-4142--9418350336-385227107502
201041728206004727014552568297264856503040--149112-416823732905521053673327640694216389511613293-21272-429298024-232934104035
201033002012066675143846371929116530410391-26109134216-30908101260228105387638020710596134069-3368-2579--6265257036-28410398311
201023051991067020142766981980043601383737-12579135119-27898794214359105387639741013983130383-3368-1613--12025224327-265130121832
201013042617867422145436810983043945310656-15962150746-3828993023513910538763275041412389348-3368-1090--10469188240-247926131394
2009441926079480371454396671007445153310314-13816213901-6974-25266410539532988521551328814-336862972382---244358-281367129046
20093-26710483301454385881024121425311544--187984-4094-257733105313113232211862075006-348423071777---197579-281592101325
20092-25763463111454386631054721572303807-13224204555-2592-2119901053131130053818616107340-3484-1013---198745-21803998377
20091-25483465421454387391086121720297519-34150211978-2096-2064601053131133705915768112058-3484-1989---264580-192870110242
20084-25180467731454389131039321867295726-32382178306-4077-2628861053131138769217143119067-3484-3088---308361-234677105309
20083-280095902714543-890415235279603-227662110358595--28965713338-43199017698139541---1759---34241723629246197123
20082-269675137114543-867415346274444-188001592278534--28031019388-50510716344118231---677---34931161233615991832
2008174251145162014543-894115457275414-179232009719363--24067222515-45073217015138549---3276---34259444277852103461
200747424088468331454310065776715568279147-112162082779888--23935123723188844846413088141218-4222-2446---3754017926299498495
20073446240542485714713-1051118463281669-462311689148991--25419829223-56494528266191241---7562---31908143138706797704
200721927228062495914713-1049518606306338-520071585148977--26043431925-50857332081191995---4266---31971258372719106121
200712249211312506114713-1030418745299273-466241549978691--27780334944-45987833024187453---695-287-353479162313106102734
200641269199432516314713-1003918890302697-491021444808648--27062135696-45007634072186849---1276---36194617282609113341

Financial Quarter Income Statement
yearqrtRevenueIncome tax expenseCost of salesFinance/interest costsOther incomeAdministrative/Operating expensesMinority interestShare of profit/ (loss) of associates
201129984252939951331559632492275660762570
201119010714140860702277525432051047521635
2010462426952185981136171023196824423425
2010364502114726015791562958237384307215
201026788582580630421348474322205584954
2010154587711225100922871726168065722102
200945212698714854874859128317642408764
200935097758646723241591599207634251948
2009247403524384315083933723190034216285
2009144472142224068615472588118274966297
20084519778479485612962414629219225221102
2008370305149916480971199110681517861421034
200826780694206625647805633212200352691852
200816399046764590146618916551900249751028
200747109081062067266383065100178933467540
200738159054619747496878448213253859861247
2007270914240406511907944222596258531677
200715857802087547310894255771834736151190
2006460108920765645378176202612309324341

Financial Quarter Segments Revenue
yearqrtOthersPowerPropertyCable & Wire
20112116496532-900729
2011144272567-828062
20104102124878-598370
2010347425309-619238
20102372332089-643046
2010160229518-515757
2009487224704-495693
20093101130020-478744
2009295336942-436140
20091109235957-407672
200841305341949-464776
20083755667759-627736
20082538950454-622226
20081372545717-590462
2007427418097768661304
20073621422384016769030
20072764384096901663068
20071307364783964545031
20064350347716293559675

Financial Quarter Segments Profit
yearqrtOthersPowerPropertyCable & Wire
20112274210979-19350
2011118168605-15613
2010467276711-7513
201038405253-16249
20102466010086-21549
20101185010089-11466
2009417249915-11232
200932419600-14020
20092148475-15758
200915899615-17595
20084197214210-10691
2008392015986-23938
2008213098358-24073
20081158811891-22108
2007453587187155125173
200733294987516234273
20072211002712021844
20071298110101712625
200643148856370612146

Financial Quarter Segments Associate
yearqrtCable & Wire
201122570
201111635
20104425
20103215
2010254
20101102
2009464
20093948
20092285
20091297
20084102
200831034
200821852
200811028
20074540
200731247
200721677
200711190
2006437


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