Sponsor by Innity

Sponsor by cwyeoh

Sponsor by Nuffnang

Tuesday, January 31, 2012

KLCI Stock - MITRA / 9571 - 2011 Quarter 3

Company Info
bgcolor="deepskyblue">1994-12-08
Market Capital (Capital Size)210,796,196 (Small)
Par ValueRM 0.50

My Analysis
Forecast P/E now(0.52-0.03)/0.0891 = 5.50 (Moderate)
Target Price0.62+0.03 = 0.65 (PE 7.0, EPS 0.0891, DPS 0.03)
DecisionBUY if stock price near to SMA20 and buying volume is stronger than selling
Comment
Revenue decreased 3.9% and was fifth consecutive quarter decreasing (lower than preceding year corresponding quarter 30%), eps increased 31.9% but lower than preceding year corresponding quarter 29.3%, cash generated from operating not enough cover all financing expenses hence generated some cash from financing activity but still negative cash flow, lower liquidity ratio at moderate level now, lower gearing ratio at moderate level now, lower property development cost can indicate reduced of property development, lower inventory can indicate reduced construction works
First Support Price0.5
Second Support Price0.48
Risk RatingMODERATE

Accounting Ratio
Return on Equity11.72%
Dividend Yield23.08%
Profit Margin30.35%
Tax Rate36.26%
Asset Turnover0.5701
Net Asset Value Per Share0.83
Net Tangible Asset per share0.82
Price/Net Tangible Asset Per Share0.57
Cash Per Share0.01
Liquidity Current Ratio2.3231
Liquidity Quick Ratio0.8632
Liquidity Cash Ratio0.0209
Gearing Debt to Equity Ratio0.5027
Gearing Debt to Asset Ratio0.3188
Working capital per thousand Ringgit sale57.4%
Days to sell the inventory290
Days to collect the receivables128
Days to pay the payables150

Technical Analysis
SMA 200.488 (Uptrend 13 days)
SMA 500.482 (Uptrend)
SMA 1000.471 (Same)
SMA 2000.562 (Downtrend)
MACD0.004959 (Uptrend 4 days)
MACD Histogram0.004779 (Uptrend 18 days)

My notes based on 2011 quarter 3 report (number in '000):-
- Lower revenue mainly derived from the Group property development and construction division

- Higher pbt mainly due to improved profit margin derived from both construction and property development division

- Estimate next 4Q eps after 2011 Q3 result announced = (0.021+0.0285)*2*0.9 = 0.0891, estimate PE on current price 0.52 = 5.5(DPS 0.03)
- Estimate next 4Q eps after 2011 Q2 result announced = 0.021*4*0.8 = 0.0672, estimate highest/lowest PE = 7.66/4.99 (DPS 0.03)
- Estimate next 4Q eps after 2011 Q1 result announced = (0.0796+0.0812)*2*1.1 = 0.3538, estimate PE on current price 2.43 = 6.53(DPS 0.12), after split & bonus & free warrants then eps = 0.1049, price = 0.81, PE = 7.34(DPS 0.04)
- Estimate next 4Q eps after 2010 Q4 result announced = 0.36(due to receivables increased), estimate highest/lowest PE = 6.69/4.94 (DPS 0.12)
- Estimate next 4Q eps after 2010 Q3 result announced = 0.28, estimate highest/lowest PE = 7.43/3.75 (DPS 0.1)
- Estimate next 4Q eps after 2010 Q2 result announced = 0.2*0.7*2 = 0.28, estimate highest/lowest PE = 3.25/3 (DPS 0.1)
- Estimate next 4Q eps after 2010 Q1 result announced = 0.12(average of 0.03 per quarter), estimate highest/lowest PE = 10.5/7.5 (DPS 0.1)
- Estimate next 4Q eps after 2009 Q4 result announced = 0.08(average of 0.02 per quarter if no new big project secure for construction division), estimate highest/lowest PE = 15.13/7.63 (DPS 0.1)
- Estimate next 4Q eps after 2009 Q3 result announced = 0.08, estimate highest/lowest PE = 9/7
- Estimate next 4Q eps after 2009 Q2 result announced = 0.08, estimate highest/lowest PE = 7.88/6.63
- Estimate next 4Q eps after 2009 Q1 result announced = 0.08, estimate highest/lowest PE = 7.44/5.38

MITRA latest news (English)

MITRA latest news (Chinese)



Monday, January 30, 2012

KLCI Stock - IJM / 3336 - 2012 Quarter 2


Company Info 
Market Capital (Capital Size)7,875,168,757 (Very Large)
Par ValueRM 1.00

My Analysis 
Forecast P/E now(5.7-0.11)/0.33 = 16.94 (Moderate)
Target Price6.27+0.11 = 6.38 (PE 19.0, EPS 0.33, DPS 0.11)
DecisionBUY if Bolinger upper band open and stock price uptrend
Comment
Revenue increased 6.2% and also higher than preceding year corresponding quarter 39.7%, eps decreased 35.5% and also lower than preceding year corresponding quarter 36.5%, cash generated from operating not enough to fully cover financing expenses hence still generated cash from financing activities to cover other expenses, stronger liquidity ratio at moderate level now, higher gearing ratio at high level now, benefit from CPO price above 3.1k, high inventory and property development cost can indicate segment performance can maintain
First Support Price5.4
Second Support Price5.2
Risk RatingMODERATE

Research House
TA Target Price6.35 (2011-01-03)
MIDF Target Price6.48 (2011-02-24)
Credit Suisse Target Price8 (2011-03-29)
OSK Target Price6.96 (2011-05-30)
CIMB Target Price7.81 (2011-07-05)
UOB Target Price6.3 (2011-08-15)
AMMB Target Price7.71 (2011-09-12)
HwangDBS Target Price8.7 (2011-09-14)
ECM Target Price7.02 (2011-11-29)
HLG Target Price5.76 (2011-11-29)
Maybank Target Price6.2 (2011-11-29)
RHB Target Price4.48 (2012-01-18)

Accounting Ratio 
Return on Equity4.52%
Dividend Yield1.93%
Profit Margin14.71%
Tax Rate31.13%
Asset Turnover0.3047
Net Asset Value Per Share3.71
Net Tangible Asset per share3.65
Price/Net Tangible Asset Per Share1.53
Cash Per Share1.63
Liquidity Current Ratio2.6405
Liquidity Quick Ratio1.7359
Liquidity Cash Ratio0.9272
Gearing Debt to Equity Ratio1.2876
Gearing Debt to Asset Ratio0.498
Working capital per thousand Ringgit sale99.3%
Days to sell the inventory240
Days to collect the receivables170
Days to pay the payables166

Technical Analysis 
SMA 205.512 (Uptrend 1 day)
SMA 505.563 (Downtrend)
SMA 1005.449 (Downtrend)
SMA 2005.799 (Downtrend)
MACD-0.012606 (Uptrend 1 day)
MACD Histogram0.002569 (Uptrend 1 day)

My notes based on 2012 quarter 2 report (number in '000):-
- Higher revenue due to higher revenue from plantation and property division

- Lower pbt due to unrealised foreign exchange losses on US Dollar denominated borrowings in Infrastructure division of RM32 million

- Estimate next 4Q eps after 2012 Q2 result announced = 0.0825*4 = 0.33, estimate PE on current price 5.7 = 16.94(DPS 0.11)
- Estimate next 4Q eps after 2012 Q1 result announced = 0.0825*4*0.95 = 0.3135, estimate highest/lowest PE = 19.3/11.96 (DPS 0.15)
- Estimate next 4Q eps after 2011 Q4 result announced = 0.1819*2*1.1 = 0.4002, estimate highest/lowest PE = 16.07/13.17 (DPS 0.15)
- Estimate next 4Q eps after 2011 Q3 result announced = 0.0765*4*1.1 = 0.3366, estimate highest/lowest PE = 19.93/16.87 (DPS 0.15)
- Estimate next 4Q eps after 2011 Q2 result announced = 0.0765*4*1.1 = 0.3366, estimate highest/lowest PE = 19.93/15.92 (DPS 0.11)
- Estimate next 4Q eps after 2011 Q1 result announced = 0.0662*4*1.05 = 0.278, estimate highest/lowest PE = 20.36/17.3 (DPS 0.11)
- Estimate next 4Q eps after 2010 Q4 result announced = 0.2484*0.9 = 0.2236 (10% drop, exclude foreign exchange gained), estimate highest/lowest PE = 22.58/19.5 (DPS 0.11)
- Estimate next 4Q eps after 2010 Q3 result announced = 0.0621*4 = 0.2484 (expecting revenue and profit recover hence no decrease on eps), estimate highest/lowest PE = 20.53/17.43 (DPS 0.05)
- Estimate next 4Q eps after 2010 Q2 result announced = 0.2556, estimate highest/lowest PE = 19.13/16.55 (DPS 0.05)
- Estimate next 4Q eps after 2010 Q1 result announced = 0.271, estimate highest/lowest PE = 25.13/15.68 (DPS 0.05)
- Estimate next 4Q eps after 2009 Q4 result announced = 0.3251, estimate highest/lowest PE = 19.53/16.15 (DPS 0.05)
- Estimate next 4Q eps after 2009 Q3 result announced = 0.2612, estimate highest/lowest PE = 21.06/12.44 (DPS 0.25)

IJM latest news (English)

IJM latest news (Chinese)



Sunday, January 29, 2012

KLCI Stock - TIMECOM / 5031 - 2011 Quarter 3


Company Info 
Market Capital (Capital Size)1,733,580,875 (Large)
Par ValueRM 1.00

My Analysis 
Forecast P/E now0.685/0.0426 = 16.08 (High)
Target Price0.0426*14.0 = 0.60 (PE 14.0, EPS 0.0426)
DecisionNot interested unless MACD nearly back to uptrend
Comment
Revenue decreased 8% and also lower than preceding year corresponding quarter 11.9%, eps increased 42.5% and was second consecutive quarter increasing and also higher than preceding year corresponding quarter 94%, cash generated from operating and investing enough to cover all expenses, stronger liquidity ratio from low to moderate level now, lower gearing ratio at low level now, payables ratio is high, benefit from lower wayleave fees
First Support Price0.68
Second Support Price0.62
Risk RatingMODERATE

Research House
Macquarie Target Price0.94 (2011-02-14)
OSK Target Price0.7 (2012-01-05)
HLG Target Price0.85 (2012-01-13)

Accounting Ratio 
Return on Equity9.69%
Dividend Yield-
Profit Margin54.49%
Tax Rate2.96%
Asset Turnover0.1889
Net Asset Value Per Share0.59
Net Tangible Asset per share0.59
Price/Net Tangible Asset Per Share1.09
Cash Per Share0.09
Liquidity Current Ratio2.1411
Liquidity Quick Ratio2.1411
Liquidity Cash Ratio1.3153
Gearing Debt to Equity Ratio0.1142
Gearing Debt to Asset Ratio0.1025
Working capital per thousand Ringgit sale61.3%
Days to sell the inventory-
Days to collect the receivables161
Days to pay the payables313

Technical Analysis 
SMA 200.704 (Downtrend 13 days)
SMA 500.694 (Same)
SMA 1000.623 (Uptrend)
SMA 2000.694 (Downtrend)
MACD0.014002 (Downtrend 16 days)
MACD Histogram-0.008553 (Downtrend 15 days)

My notes based on 2011 quarter 3 report (number in '000):-
- Lower revenue than FY11Q2 is due to one-off global bandwidth sales entered into in the corresponding quarter

- Higher pbt mainly due to increase in non-global bandwidth sales, adjustments to lower operating expenses (one-time reduction of RM19.7 million and RM8.4 million 2011's wayleave fee)

- Estimate next 4Q eps after 2011 Q3 result announced = 0.0426, estimate PE on current price 0.685 = 16.08
- Estimate next 4Q eps after 2011 Q2 result announced = (0.009+0.0113)*2*1.05 = 0.0426, estimate highest/lowest PE = 16.31/9.74
- Estimate next 4Q eps after 2011 Q1 result announced = 0.009*4*1.05 = 0.0378, estimate highest/lowest PE = 22.22/14.02

TIMECOM latest news (English)

TIMECOM latest news (Chinese)



Saturday, January 28, 2012

KLCI Stock - SIME / 4197 - 2012 Quarter 1

Company Info
Market Capital (Capital Size)54,505,836,947 (Very Large)
Par ValueRM 0.50

My Analysis
Forecast P/E now(9.07-0.3)/0.7863 = 11.15 (Moderate)
Target Price12.58+0.3 = 12.88 (PE 16.0, EPS 0.7863, DPS 0.3)
DecisionBUY if MACD moving back to uptrend
Comment
Revenue decreased 15.3% but higher than preceding year corresponding quarter 27.5%, eps decreased 18.2% but higher than preceding year corresponding quarter 64.1%, cash generated from operating enough to cover financing expenses but still spent 7.4% of Group cash to cover investing expenses, slightly weaker liquidity ratio at low level now, lower gearing ratio at above moderate level now, all accounting ratio are good, most segment revenue lower than preceding quarter, CPO price uptrend at above 3.1k
First Support Price9.0
Second Support Price8.5
Risk RatingMODERATE

Research House
AMMB Target Price10.6 (2011-04-26)
CIMB Target Price10.9 (2011-05-27)
OSK Target Price8.47 (2011-05-30)
Credit Suisse Target Price8 (2011-06-21)
Kenanga Target Price11.06 (2011-07-26)
Affin Target Price11.09 (2011-08-10)
HwangDBS Target Price10.4 (2011-08-11)
UOB Target Price10.4 (2011-09-21)
ECM Target Price9.16 (2011-11-29)
HLG Target Price9.08 (2011-11-29)
Maybank Target Price8.5 (2011-12-15)
TA Target Price10.1 (2012-01-04)
MIDF Target Price11 (2012-01-10)
RHB Target Price10.65 (2012-01-12)

Accounting Ratio
Return on Equity16.83%
Dividend Yield2.43%
Profit Margin13.11%
Tax Rate24.56%
Asset Turnover1.0267
Net Asset Value Per Share4.17
Net Tangible Asset per share4.16
Price/Net Tangible Asset Per Share2.13
Cash Per Share0.87
Liquidity Current Ratio1.7586
Liquidity Quick Ratio1.019
Liquidity Cash Ratio0.3987
Gearing Debt to Equity Ratio0.715
Gearing Debt to Asset Ratio0.409
Working capital per thousand Ringgit sale22.2%
Days to sell the inventory89
Days to collect the receivables56
Days to pay the payables75

Technical Analysis
SMA 209.091 (Uptrend 70 days)
SMA 508.929 (Uptrend)
SMA 1008.609 (Uptrend)
SMA 2008.711 (Uptrend)
MACD0.128481 (Downtrend 8 days)
MACD Histogram-0.014749 (Downtrend 6 days)

My notes based on 2012 quarter 1 report (number in '000):-
- Higher revenue and pbt than FY11Q1 mainly due to higher average crude palm oil (CPO) price realised of RM2,946 against RM2,511 per tonne and Fresh fruit bunches (FFB) production is higher by 8.2%, driven by both Malaysia and Indonesia of 7.3% and 10.1% respectively. Property got higher revenue due to higher percentage of property development works completed and sales in the Group’s property development townships at USJ Heights and Denai Alam

- Lower revenue and pbt than FY11Q4 mainly due to the lower average CPO price realised of RM2,946 per tonne as compared to RM3,114 per tonne in the preceding quarter. In addition, the midstream and downstream activities registered a higher loss of RM38.2 million as compared to RM27.5 million in the preceding quarter

- Estimate next 4Q eps after 2012 Q1 result announced = 0.1787*4*1.1 = 0.7863, estimate PE on current price 9.07 = 11.15(DPS 0.3)
- Estimate next 4Q eps after 2011 Q4 result announced = 0.6098*1.1 = 0.6708, estimate highest/lowest PE = 13.27/9.99 (DPS 0.3)
- Estimate next 4Q eps after 2011 Q3 result announced = (0.146+0.1365)*2 = 0.565, estimate highest/lowest PE = 16.27/14.94 (DPS 0.11)
- Estimate next 4Q eps after 2011 Q2 result announced = (0.146+0.1089)*2 = 0.5098(cpo price decreasing but offset by contracts awarded), estimate highest/lowest PE = 18.22/17.01 (DPS 0.11)
- Estimate next 4Q eps after 2011 Q1 result announced = 0.1271*4*1.1 = 0.5592(ROE 3.5% per quarter with condition CPO price continue maintain high), estimate highest/lowest PE = 16.79/15.22 (DPS 0.1)
- No estimate next 4Q eps after 2010 Q4 result announced
- No estimate next 4Q eps after 2010 Q3 result announced
- Estimate next 4Q eps after 2010 Q2 result announced = 0.37, estimate highest/lowest PE = 22.22/19.59 (DPS 0.22)
- Estimate next 4Q eps after 2010 Q1 result announced = 0.34, estimate highest/lowest PE = 26.44/23.76(DPS 0.2)
- Estimate next 4Q eps after 2009 Q4 result announced = 0.37, estimate highest/lowest PE = 24.43/21.59 (DPS 0.2)
- Estimate next 4Q eps after 2009 Q3 result announced = 0.34, estimate highest/lowest PE = 24.35/18.91 (DPS 0.27)

SIME latest news (English)

SIME latest news (Chinese)

Daily Palm Oil Prices

Crude Palm Oil Future



Friday, January 27, 2012

KLCI Stock - ANNJOO / 6556 - 2011 Quarter 3

Company Info
Market Capital (Capital Size)972,237,211 (Medium)
Par ValueRM 1.00

My Analysis
Forecast P/E now(1.86-0.07)/0.121 = 14.79 (High)
Target Price1.69+0.07 = 1.76 (PE 14.0, EPS 0.121, DPS 0.07)
DecisionNot interested unless stock buying volume stronger than selling and got strong support at 1.8 above
Comment
Revenue increased 12.7% and also higher than preceding year corresponding quarter 87.2%, eps decreased 157.2 and was second consecutive quarter decreasing and also lower than preceding year corresponding quarter 248.4%, cash generated from operating more than enough to cover all expenses, weaker liquidity ratio at low level now, lower gearing ratio but still at high level now, lower inventory can indicate sales slow down
First Support Price1.8
Second Support Price1.6
Risk RatingMODERATE

Research House
RHB Target Price3.02 (2011-02-22)
OSK Target Price2.89 (2011-02-25)
CIMB Target Price3.74 (2011-05-27)
MIDF Target Price2.8 (2011-05-27)
Affin Target Price2.7 (2011-09-20)
HLG Target Price1.34 (2011-11-25)
Maybank Target Price1.3 (2011-11-25)

Accounting Ratio
Return on Equity5.84%
Dividend Yield5.56%
Profit Margin-4.71%
Tax Rate-
Asset Turnover0.8024
Net Asset Value Per Share1.4
Net Tangible Asset per share1.38
Price/Net Tangible Asset Per Share1.43
Cash Per Share0.13
Liquidity Current Ratio1.4253
Liquidity Quick Ratio0.404
Liquidity Cash Ratio0.0947
Gearing Debt to Equity Ratio1.5305
Gearing Debt to Asset Ratio0.604
Working capital per thousand Ringgit sale21.0%
Days to sell the inventory190
Days to collect the receivables56
Days to pay the payables31

Technical Analysis
SMA 201.83 (Uptrend 9 days)
SMA 501.844 (Downtrend)
SMA 1001.973 (Downtrend)
SMA 2002.345 (Downtrend)
MACD-0.038709 (Uptrend 22 days)
MACD Histogram0.026341 (Uptrend 15 days)

My notes based on 2011 quarter 3 report (number in '000):-
- Higher revenue mainly due to higher sales tonnage arisen from the recovery in international market and domestic demand

- Loss mainly attributable to an allowance for diminution in value of inventories of RM37.88 million to reflect the prevailing price level in view of the sharp contraction in international steel prices coupled with an unexpectedly weakened RM against USD that has resulted in recognition of an unrealized foreign exchange loss of RM22.52 million

- Estimate next 4Q eps after 2011 Q3 result announced = (37880+22520-29476)*0.83/763444*4*0.9 = 0.121, estimate PE on current price 1.86 = 14.79(DPS 0.07)
- Estimate next 4Q eps after 2011 Q2 result announced = 0.0477*4*0.8 = 0.1526, estimate highest/lowest PE = 16.56/11.25 (DPS 0.1234)
- Estimate next 4Q eps after 2011 Q1 result announced = (0.04+0.0602)*2 = 0.2004, estimate highest/lowest PE = 14.3/10.96 (DPS 0.1234)
- Estimate next 4Q eps after 2010 Q3 result announced = 0.04*4 = 0.16, estimate highest/lowest PE = 19.31/16.69 (DPS 0.06)
- Estimate next 4Q eps after 2010 Q2 result announced = 0.0517*4 = 0.2068(0.0517 is average eps of Q110,Q409,Q308, due to steel price decreasing), estimate highest/lowest PE = 15.91/11.9 (DPS 0.06)
- Estimate next 4Q eps after 2010 Q1 result announced = 0.0591*4 = 0.2364, estimate highest/lowest PE = 12.39/9.31 (DPS 0.03)
- Estimate next 4Q eps after 2009 Q4 result announced = 0.048*4 = 0.192, estimate highest/lowest PE = 15.68/13.54 (DPS 0.03)
- Estimate next 4Q eps after 2009 Q3 result announced = 0.0682*4 = 0.2728, estimate highest/lowest PE = 12.17/8.69 (DPS 0.03)

ANNJOO latest news (English)

ANNJOO latest news (Chinese)



Thursday, January 26, 2012

KLCI Stock - TGUAN / 7034 - 2011 Quarter 3

Company Info
Market Capital (Capital Size)129,401,535 (Small)
Par ValueRM 1.00

My Analysis
Forecast P/E now(1.23-0.05)/0.2664 = 4.43 (Moderate)
Target Price1.60+0.05 = 1.65 (PE 6.0, EPS 0.2664, DPS 0.05)
DecisionBUY if stock price near to SMA20 and buying volume stronger than selling
Comment
Revenue increased 11% and was second consecutive quarter increasing and also higher than preceding year corresponding quarter 15%, eps decreased 28.5% but higher than preceding year corresponding quarter 60.8%, cash generated from operating enough for financing expenses but still spent 22.4% of Group cash for investing expenses, weaker liquidity ratio but still at moderate level now, higher gearing ratio at below moderate level now, all accounting ratio are good, higher inventory can indicate Group products demand is good, plastics products division (main profit contributor) growth
First Support Price1.18
Second Support Price1.1
Risk RatingMODERATE

Accounting Ratio
Return on Equity11.61%
Dividend Yield4.07%
Profit Margin4.42%
Tax Rate13.59%
Asset Turnover1.5654
Net Asset Value Per Share2.23
Net Tangible Asset per share2.23
Price/Net Tangible Asset Per Share0.52
Cash Per Share0.4
Liquidity Current Ratio2.3273
Liquidity Quick Ratio1.3341
Liquidity Cash Ratio0.4416
Gearing Debt to Equity Ratio0.4579
Gearing Debt to Asset Ratio0.314
Working capital per thousand Ringgit sale23.9%
Days to sell the inventory69
Days to collect the receivables57
Days to pay the payables51

Technical Analysis
SMA 201.194 (Uptrend 19 days)
SMA 501.164 (Uptrend)
SMA 1001.12 (Uptrend)
SMA 2001.096 (Uptrend)
MACD0.024827 (Uptrend 1 day)
MACD Histogram0.004747 (Uptrend 13 days)

My notes based on 2011 quarter 3 report (number in '000):-
- Higher revenue mainly due to the increase in export volume of the group's products (higher demand for the group's plastic packaging products)

- Higher pbt than FY10Q3 mainly due to the increase in revenue and better margin

- Lower pbt than FY11Q2 mainly due to the unrealised loss on derivatives contracts with a negative impact of RM1.43 million from the Group's hedging activities as the USD and JPY strengthen unexpectedly against the RM

- Estimate next 4Q eps after 2011 Q3 result announced = 0.2664, estimate PE on current price 1.23 = 4.43(DPS 0.05)
- Estimate next 4Q eps after 2011 Q2 result announced = (0.0603+0.0729)*2 = 0.2664, estimate highest/lowest PE = 4.73/3.3 (DPS 0.05)
- Estimate next 4Q eps after 2011 Q1 result announced = 0.2129*1.05 = 0.2235, estimate highest/lowest PE = 5.86/3.85 (DPS 0.05)
- Estimate next 4Q eps after 2010 Q4 result announced = 0.1935*1.1 = 0.2129, estimate highest/lowest PE = 4.93/4.23 (DPS 0.05)
- Estimate next 4Q eps after 2010 Q3 result announced = 0.045*4 = 0.18(profit margin around 4%), estimate highest/lowest PE = 5.67/4.89 (DPS 0.04)
- Estimate next 4Q eps after 2010 Q2 result announced = 0.04*4 = 0.16, estimate highest/lowest PE = 6.38/5.19(DPS 0.04)
- Estimate next 4Q eps after 2010 Q1 result announced = 0.1351*1.1 = 0.1486 (10% increase), estimate highest/lowest PE = 7.81/4.98 (DPS 0.04)
- Estimate next 4Q eps after 2009 Q4 result announced = 0.1351 (revenue growth but cost also increasing), estimate highest/lowest PE = 5.92/5.26 (DPS 0.04)
- Estimate next 4Q eps after 2009 Q3 result announced = 0.134, estimate highest/lowest PE = 6.42/5.45 (DPS 0.02)
- Estimate next 4Q eps after 2009 Q2 result announced = 0.1138, estimate highest/lowest PE = 7.73/6.63 (DPS 0.02)

TGUAN latest news (English)

TGUAN latest news (Chinese)



Wednesday, January 25, 2012

KLCI Stock - GENTING / 3182 - 2011 Quarter 3

GENTING BERHAD
Company Info
Market Capital (Capital Size)40,800,315,954 (Very Large)
Par ValueRM 0.10

My Analysis
Forecast P/E now(10.98-0.08)/0.5792 = 18.82 (Moderate)
Target Price11.58+0.08 = 11.66 (PE 20.0, EPS 0.5792, DPS 0.08)
DecisionNot interested unless stock price below SMA20 and buying volume stronger than selling or Bolinger upper band open higher
Comment
Revenue increased 15.3% and also higher than preceding year corresponding quarter 31.6%, eps decreased 11% and was second consecutive quarter decreasing and also lower than preceding year corresponding quarter 22%, cash generated from operating not enough to cover financing expenses hence still increased borrowings and spent 4.6% of Group cash to cover other expenses, weaker liquidity ratio from high to moderate level now, higher gearing ratio at high level now, all accounting ratio are acceptable, CPO price uptrend
First Support Price10.56
Second Support Price10.0
Risk RatingMODERATE

Research House
Credit Suisse Target Price13.5 (2011-01-13)
TA Target Price13.26 (2011-02-18)
HwangDBS Target Price14.3 (2011-02-24)
Macquarie Target Price11.6 (2011-04-06)
CIMB Target Price15.4 (2011-05-27)
UOB Target Price13.63 (2011-06-13)
RHB Target Price13.3 (2011-07-07)
AMMB Target Price11.85 (2011-10-21)
ECM Target Price9.83 (2011-11-25)
Maybank Target Price10.14 (2011-11-25)
HLG Target Price11.19 (2012-01-12)

Accounting Ratio
Return on Equity8.12%
Dividend Yield0.73%
Profit Margin27.79%
Tax Rate24.15%
Asset Turnover0.3496
Net Asset Value Per Share4.56
Net Tangible Asset per share3.2
Price/Net Tangible Asset Per Share3.21
Cash Per Share4.43
Liquidity Current Ratio2.8679
Liquidity Quick Ratio2.7932
Liquidity Cash Ratio2.3015
Gearing Debt to Equity Ratio1.2584
Gearing Debt to Asset Ratio0.4
Working capital per thousand Ringgit sale71.6%
Days to sell the inventory16
Days to collect the receivables67
Days to pay the payables124

Technical Analysis
SMA 2010.963 (Uptrend 7 days)
SMA 5010.744 (Uptrend)
SMA 10010.183 (Uptrend)
SMA 20010.528 (Same)
MACD0.178081 (Downtrend 9 days)
MACD Histogram-0.022628 (Downtrend 6 days)

My notes based on 2011 quarter 3 report (number in '000):-
- Higher revenue and pbt than FY10Q3 due to:
1. Higher hold percentage in the premium players business in leisure and hospitality business in Malaysia
2. Construction revenue and profit from the progressive development of the facility at Resorts World Casino New York City
3. Higher dispatch from the Meizhou Wan power plant and compensation from the Fujian provincial government in respect of an increase in tariff rate
4. Higher palm products prices and higher FFB production
5. Gain on disposal of available-for-sale financial assets of RM221.6 million

- Lower pbt than FY11Q2 mainly due to a softening of palm products prices during the period as market sentiment was affected by global economic uncertainties and concerns over the Eurozone debt crisis and lower gain on disposal of available-for-sale financial assets

- Estimate next 4Q eps after 2011 Q3 result announced = 0.1609*0.9*4 = 0.5792, estimate PE on current price 10.98 = 18.82(DPS 0.08)
- Estimate next 4Q eps after 2011 Q2 result announced = 0.1713*0.9*4 = 0.6167(exclude RM116.7 million one time gain), estimate highest/lowest PE = 17.77/13.44 (DPS 0.08)
- Estimate next 4Q eps after 2011 Q1 result announced = 0.7531*1.1 = 0.8284, estimate highest/lowest PE = 13.67/11.25 (DPS 0.078)
- Estimate next 4Q eps after 2010 Q4 result announced = 0.14*4*1.05 = 0.588, estimate highest/lowest PE = 19.91/16.59 (DPS 0.075)
- Estimate next 4Q eps after 2010 Q3 result announced = 0.0945*4 = 0.3781, estimate highest/lowest PE = 31.49/26.22 (DPS 0.075)
- Estimate next 4Q eps after 2010 Q2 result announced = 0.1985*4 = 0.794, estimate highest/lowest PE = 13.53/11.22 (DPS 0.075)
- Estimate next 4Q eps after 2010 Q1 result announced = 0.2813*1.15 = 0.3235(15% increased), estimate highest/lowest PE = 21.54/2 (DPS 0.072)
- Estimate next 4Q eps after 2009 Q4 result announced = 0.0661*4 = 0.2644, estimate highest/lowest PE = 26.77/23.18 (DPS 0.072)
- Estimate next 4Q eps after 2009 Q3 result announced = 0.0999*4 = 0.3996, estimate highest/lowest PE = 19.09/15.62 (DPS 0.07)
- Estimate next 4Q eps after 2009 Q2 result announced = 0.0577*4 = 0.2308, estimate highest/lowest PE = 33.23/27.64 (DPS 0.07)
- Estimate next 4Q eps after 2009 Q1 result announced = 0.0574*4 = 0.2296, estimate highest/lowest PE = 28.88/23 (DPS 0.07)

GENTING latest news (English)

GENTING latest news (Chinese)



Tuesday, January 24, 2012

KLCI Stock - SUNWAY / 5211 - 2011 Quarter 3

Company Info
Market Capital (Capital Size)3,257,112,610 (Large)
Par ValueRM 1.00

My Analysis
Forecast P/E now2.52/0.2426 = 10.39 (Moderate)
Target Price0.2426*15.0 = 3.64 (PE 15.0, EPS 0.2426)
DecisionBUY if Bolinger upper band open and stock price above SMA20 or stock price below SMA20 and buying volume stronger than selling
Comment
Revenue decreased 6.8%, eps decreased 23.3%, cash generated from operating more than enough to cover all expenses, better liquidity ratio but still at low level now, higher gearing ratio at high level now, higher inventory and property development cost
First Support Price2.43
Second Support Price2.32
Risk RatingMODERATE

Research House
Maybank Target Price2.28 (2011-11-25)
HwangDBS Target Price3.3 (2011-12-20)
MIDF Target Price2.55 (2011-12-20)
TA Target Price3.16 (2011-12-20)
Affin Target Price2.79 (2011-12-27)
OSK Target Price3.31 (2011-12-27)
HLG Target Price3.12 (2012-01-10)

Accounting Ratio
Return on Equity%
Dividend Yield-
Profit Margin9.71%
Tax Rate20.63%
Asset Turnover0.3617
Net Asset Value Per Share2.18
Net Tangible Asset per share1.92
Price/Net Tangible Asset Per Share1.16
Cash Per Share0.74
Liquidity Current Ratio1.4763
Liquidity Quick Ratio1.0618
Liquidity Cash Ratio0.4253
Gearing Debt to Equity Ratio1.5671
Gearing Debt to Asset Ratio0.5766
Working capital per thousand Ringgit sale38.5%
Days to sell the inventory127
Days to collect the receivables180
Days to pay the payables252

Technical Analysis
SMA 202.497 (Uptrend 23 days)
SMA 502.394 (Uptrend)
SMA 1002.268 (Uptrend)
SMA 200Not Available
MACD0.066312 (Downtrend 7 days)
MACD Histogram-0.004476 (Downtrend 5 days)

My notes based on 2011 quarter 3 report (number in '000):-
- Lower revenue than FY11Q2 mainly due to lower revenue from construction division

- Lower pbt than FY11Q2 mainly due to lower profit from property investment division, got RM12.9 million listing expenses and loss in derivatives in current quarter

- Estimate next 4Q eps after 2011 Q3 result announced = (0.0715+0.044)*2*1.05 = 0.2426, estimate PE on current price 2.52 = 10.39(DPS 0.081)

SUNWAY latest news (English)

SUNWAY latest news (Chinese)



Saturday, January 21, 2012

KLCI Stock - UMW / 4588 - 2011 Quarter 3


Company Info 
Market Capital (Capital Size)8,294,886,917 (Very Large)
Par ValueRM 0.50

My Analysis 
Forecast P/E now(7.1-0.165)/0.5412 = 12.81 (Moderate)
Target Price7.58+0.165 = 7.74 (PE 14.0, EPS 0.5412, DPS 0.165)
DecisionBUY if Bolinger upper band open or stock price near to SMA20 and buying volume stronger than selling
Comment
Revenue increased 16.6% and also higher than preceding year corresponding quarter 19.6%, eps increased 28.9% and also higher than preceding year coorresponding quarter 10.7%, cash generated from operating enough to cover all expenses, weaker liquidity ratio at low level now, higher gearing ratio at high level now, all accounting ratio are good, Automotive and Equipment division largely growth
First Support Price6.8
Second Support Price6.3
Risk RatingMODERATE

Research House
BIMB Target Price8.11 (2011-01-13)
CIMB Target Price8 (2011-07-19)
HwangDBS Target Price8.55 (2011-07-19)
AMMB Target Price6.5 (2011-07-29)
Kenanga Target Price7.06 (2011-08-22)
TA Target Price6.36 (2011-08-22)
MIDF Target Price7 (2011-09-09)
OSK Target Price6.29 (2011-10-12)
ECM Target Price7 (2011-11-25)
UOB Target Price6.9 (2011-11-25)
Maybank Target Price6.1 (2011-12-23)
Affin Target Price7.25 (2012-01-12)
RHB Target Price6.2 (2012-01-18)

Accounting Ratio 
Return on Equity8.55%
Dividend Yield4.23%
Profit Margin11.22%
Tax Rate27.47%
Asset Turnover1.279
Net Asset Value Per Share3.7
Net Tangible Asset per share3.48
Price/Net Tangible Asset Per Share1.94
Cash Per Share2.28
Liquidity Current Ratio1.7738
Liquidity Quick Ratio1.2879
Liquidity Cash Ratio0.8831
Gearing Debt to Equity Ratio1.172
Gearing Debt to Asset Ratio0.4781
Working capital per thousand Ringgit sale17.2%
Days to sell the inventory43
Days to collect the receivables23
Days to pay the payables60

Technical Analysis 
SMA 206.834 (Uptrend 6 days)
SMA 506.443 (Uptrend)
SMA 1006.418 (Uptrend)
SMA 2006.512 (Uptrend)
MACD0.095778 (Uptrend 4 days)
MACD Histogram0.053385 (Uptrend 18 days)

My notes based on 2011 quarter 3 report (number in '000):-
- Higher revenue due to swift production of Automotive and Equipment segments recovery from the impact of the Japan tsunami, premium jack-up rigs, Naga 2 and Naga 3, coupled with the higher day-rate from Naga 1, a semi-submersible rig, contributed to the higher revenue in the oil & gas segment

- Higher pbt due to higher sales of both Toyota and Perodua vehicles and favourable exchange rate for the USD

- Estimate next 4Q eps after 2010 Q3 result announced = (0.1126+0.1451)*2*1.05 = 0.5412, estimate PE on current price 7.1 = 12.81(DPS 0.165)
- Estimate next 4Q eps after 2010 Q2 result announced = (0.1126+0.1306)*2 = 0.4864, estimate highest/lowest PE = 18.16/12.28 (DPS 0.165)
- Estimate next 4Q eps after 2010 Q1 result announced = 0.1306*4*1.1 = 0.5746, estimate highest/lowest PE = 12.62/11.23 (DPS 0.3)
- Estimate next 4Q eps after 2010 Q4 result announced = 0.4486*1.1 = 0.4935, estimate highest/lowest PE = 14.45/13.48 (DPS 0.3)
- Estimate next 4Q eps after 2010 Q3 result announced = 0.1311*4*0.9 = 0.472, estimate highest/lowest PE = 15.65/13.57 (DPS 0.335)
- Estimate next 4Q eps after 2010 Q2 result announced = 0.1517*4*0.9 = 0.5461(0.1517 is average of recent 2Q eps, deduct 10% risk adjustment), estimate highest/lowest PE = 12.43/11.3 (DPS 0.24)
- Estimate next 4Q eps after 2010 Q1 result announced = 0.1034*4 = 0.4136(0.1034 is average of recent 2Q eps), estimate highest/lowest PE = 15.11/14.24 (DPS 0.2)
- Estimate next 4Q eps after 2009 Q4 result announced = 0.1016*4 = 0.4064(0.1016 is average of recent 2Q eps), estimate highest/lowest PE = 15.97/14.54 (DPS 0.2)
- Estimate next 4Q eps after 2009 Q3 result announced = 0.0927*4 = 0.3708(0.0927 is average of recent 2Q eps), estimate highest/lowest PE = 16.94/15.29 (DPS 0.23)

UMW latest news (English)

UMW latest news (Chinese)



Thursday, January 19, 2012

KLCI Stock - TDM / 2054 - 2011 Quarter 3

TDM BERHAD

Company Description
TDM BERHAD is a Malaysia-based investment holding company engaged in the provision of management services to its subsidiaries. The Company’s segments include plantation, food, health and others. Plantation involves cultivation of oil palms, sale of fresh fruit bunches and other related products. Food involves integrated poultry farming and processing of related products. Health includes provision of consultancy and operations of specialist medical centers. Others include investment holding, property development and project management. The Company’s subsidiaries include TDM Plantation Sdn. Bhd., Kumpulan Ladang-Ladang Trengganu Sdn. Bhd., TDM Trading Sdn. Bhd., TDM Capital Sdn. Bhd. and Kuantan Medical Centre Sdn. Bhd.

Company Info 
Listing Date2002-05-16
Market Capital (Capital Size)945,701,449 (Medium)
Par ValueRM 1.00
BoardMain
SectorPlantation
Major IndustryOil Palm & Others Crop
Sub IndustryMedical Centers
Websitehttp://www.tdmberhad.com.my/

My Analysis 
Forecast P/E now(3.97-0.17)/0.6828 = 5.57 (Moderate)
Target Price6.83+0.17 = 7.00 (PE 10.0, EPS 0.6828, DPS 0.17)
DecisionBUY if Bolinger upper band open or when stock price near to SMA20 and got stronger buying volume than selling
Comment
Revenue increased 19.3% and was second consecutive quarter increasing and also higher than preceding year corresponding quarter 46.2%, eps increased 58.4% and was second consecutive quarter increasing and also higher than preceding year corresponding quarter 69.2%, cash generated from operating more than enough to cover all expenses, stronger liquidity ratio but still at low level now, lower gearing ratio at below moderate level now, payables ratio still slightly high, cpo price increasing
First Support Price3.8
Second Support Price3.6
Risk RatingMODERATE

Accounting Ratio 
Return on Equity18.16%
Dividend Yield4.16%
Profit Margin47.45%
Tax Rate27.39%
Asset Turnover0.4971
Net Asset Value Per Share3.4
Net Tangible Asset per share3.36
Price/Net Tangible Asset Per Share0.98
Cash Per Share0.89
Liquidity Current Ratio1.7394
Liquidity Quick Ratio1.6122
Liquidity Cash Ratio1.2302
Gearing Debt to Equity Ratio0.2695
Gearing Debt to Asset Ratio0.2082
Working capital per thousand Ringgit sale24.8%
Days to sell the inventory25
Days to collect the receivables38
Days to pay the payables175

Technical Analysis 
SMA 203.795 (Uptrend 61 days)
SMA 503.584 (Uptrend)
SMA 1003.235 (Uptrend)
SMA 2003.081 (Uptrend)
MACD0.178849 (Uptrend 1 day)
MACD Histogram-0.012144 (Downtrend 9 days)

My notes based on 2011 quarter 3 report (number in '000):-
- Higher revenue and pbt mainly due to double digit growth in production of CPO & PK and higher average prices of CPO & PK (vs FY11Q2 got lower average prices of CPO & PK) and increase number of patients being treated at hospitals and recently acquired TDMC Hospital Sdn. Bhd. contributed RM1.9 million in additional revenue and increase in average prices of livebird

- Estimate next 4Q eps after 2011 Q3 result announced = 0.6207*1.1 = 0.6828, estimate PE on current price 3.97 = 5.57(DPS 0.17)
- Estimate next 4Q eps after 2011 Q2 result announced = (0.1258+0.1354)*2*0.9 = 0.4702, estimate highest/lowest PE = 6.98/5.17 (DPS 0.17)
- Estimate next 4Q eps after 2011 Q1 result announced = 0.1258*0.85*4 = 0.4277, estimate highest/lowest PE = 7.13/5.96 (DPS 0.17)
- Estimate next 4Q eps after 2010 Q4 result announced = 0.4184*0.9 = 0.3766, estimate highest/lowest PE = 8.03/6.63 (DPS 0.135)
- Estimate next 4Q eps after 2010 Q3 result announced = 0.4, estimate highest/lowest PE = 8.23/5.75 (DPS 0.13)
- Estimate next 4Q eps after 2010 Q2 result announced = 0.0933*4 = 0.3732(0.0933 is average of eps in FY10Q1 and FY09Q4), estimate highest/lowest PE = 6.54/4.82 (DPS 0.13)
- Estimate next 4Q eps after 2010 Q1 result announced = 0.0889*4 = 0.3556, estimate highest/lowest PE = 6.52/4.16 (DPS 0.13)
- Estimate next 4Q eps after 2009 Q4 result announced = 0.2503*1.2 = 0.3004, estimate highest/lowest PE = 6.23/5.13 (DPS 0.13)
- Estimate next 4Q eps after 2009 Q3 result announced = (0.0923+0.0418+0.019)/3*4*1.2 = 0.245, estimate highest/lowest PE = 6.37/5.51 (DPS 0.14)

TDM latest news (English)

TDM 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
2011-11-2420113N/AN/A-6.22%13.59%15150636781271897154173514741125110.21450.4736104578121769020331828091141320745112845217610066809383572144572400232375567896752011-09-3047.45%27.39%0.4971-3.43.360.980.891.73941.61221.23020.26950.208224.8%2538175
2011-08-09201123.452.6-4.21%8.02%126984232777441058227731996610370.13540.25909785952177351912976086059318459332884217610013385154571606432362752356326710212011-06-3034.73%26.66%0.4889-3.153.120.910.71.48381.35590.96720.29350.222517.3%2650188
2011-05-19201113.222.720.033.79%3.79%105792105792381723817229041290410.12580.1258965560199624187797659363788211186588817610026696325842086842309322309327274352011-03-3136.08%22.45%0.4523-3.243.230.980.91.84551.72441.34340.26720.206730.1%2349188
2011-02-21201043.162.630.1354.57%12.87%1355504208555096613142033215936080.14710.418492902220166818219727354144632582551699210647586377693851758602257452237316885222010-12-3137.60%33.50%0.4537.28983.173.160.970.781.64911.54761.12670.28440.217124.2%2057186
2010-11-26201033.422.43-4.10%8.77%110136285306367748045728261603950.12680.27258767381880851806568865357896190272337310647538869154961219712228772215965415912010-09-3033.39%21.62%0.4366-3.033.020.80.551.64151.48920.85110.28050.214524.1%2987188
2010-08-10201022.571.93-1.94%4.91%85246175170168614368212670321330.05720.145384300018850217501654498318169032260941064752278433101031652213372211855312082010-06-3019.78%23.54%0.4365-2.882.880.830.471.44811.31290.72420.29590.223617.4%2783189
2010-05-17201012.451.61-2.91%2.91%8992489924268222682219463194630.08890.08898713032032101728066809335672302956310647532643320801385552189342189344203532010-03-3129.83%25.80%0.4106-2.972.970.650.631.50481.38340.87990.31220.233222.2%2781211
2010-02-25200942.01.670.133.29%8.46%97508335593302417748721322547810.09740.2503838660190792168416478682371522520245571298371195233621064752188812188813655312009-12-3131.01%28.64%0.40026.67262.882.880.580.491.39931.29930.73740.30240.227517.3%2189198
2009-11-24200931.71.49-3.23%5.35%95286238085281124724620202334600.09230.1529829616204761166886248552591419279234831310256635168481141772188812188813414542009-09-3029.50%26.60%0.4005-2.782.770.560.521.23411.11810.72480.33670.246811.1%2668219
2009-08-13200921.721.48-1.45%2.11%7508114279912644191349140132580.04180.0606870346242166162566281801444910694341131025375534141344392188812188813677202009-06-3016.84%25.82%0.4136-2.82.790.60.611.22391.11490.68650.39570.278212.2%2985264
2009-05-27200911.81.45-0.67%0.67%677176771764886488411341130.01900.01908545612361461602061841579105196376131025271423381333632168982168983817402009-03-319.58%32.92%0.4363-2.782.770.640.611.16291.0770.69870.3920.27638.3%2371259
2009-02-26200841.781.30.142.51%16.06%941484050552476614068615414985920.07090.45378613622476161578161374672318259131776710119946405286381298372172972172972998692008-12-3126.31%37.14%0.45673.04152.752.750.50.61.17661.01010.65890.41410.28758.9%4865275
2008-11-26200831.411.0-5.90%13.67%1230393109074950711592035845830240.16450.38288952882878841557660740433576236254543101786995154081071942178822168982440272008-09-3040.24%26.24%0.4565-2.732.720.410.491.16251.06460.4610.48640.32169.2%32125265
2008-08-25200821.730.99-4.40%8.17%87959176233361886641425400471800.11760.2187862777284993149055777844582514557842210178631268228461246322159132157193735292008-06-3041.14%28.28%0.4202-2.612.610.660.581.06981.00120.54430.50630.33034.4%24105291
2008-05-28200812.241.52-3.95%3.95%8827488274302253022521707217070.09920.0992820723271778144225489451059858881037810119947105668955312188762188764749602008-03-3134.24%26.35%0.3911-2.442.440.890.441.02580.96060.47640.50840.33111.6%21110283
2008-02-27200742.281.620.07431.75%7.22%10940426712720371599449239381700.04290.177179096626229715853528669434422476658047671918676244801011992155242155244849292007-12-3118.62%50.60%0.337712.70452.382.380.950.470.94390.89640.54120.51150.3316-4.0%1691273
2007-11-27200732.711.5-4.66%5.55%76943157723330773957324303289310.11280.13428070352853298745521706110265992731776719549721820985392155242155243254412007-09-3042.99%25.21%0.2802-2.382.380.630.461.13251.08180.56420.55620.353610.2%17146274
2007-08-28200721.641.33-0.93%0.92%463458078059946496466846290.02170.02157651322638548308501278110547813179761791218867891170212155242155242780252007-06-3012.93%18.84%0.195-2.292.290.560.371.13841.09530.57550.53520.344812.9%16177329
2007-05-2820071N/AN/A-0.01%0.01%344353443550250262620.00030.000375942426301181114964137561447612200179123085911587972155242155242694052007-03-311.46%87.45%0.1355-2.272.270.550.340.88160.84720.43730.53860.3463-19.4%22245578
2007-02-2820064N/AN/A0.022.37%3.94%68429194451155132732311651194080.05410.09017816282892028009492426423932155080559562084320763767192155242155242025922006-12-3122.67%22.41%0.087510.43862.252.250.420.380.95920.92390.45450.5970.37-10.7%384511012

Financial Quarter Balance Sheet
yearqrtAvailable-for-sale investment (A-0)Biological assets (A-0)Goodwill on consolidation (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)Inventories (A-1)Trade receivables (A-1)Deferred income (L-0)Deferred tax liabilities (L-0)Loans & borrowings (L-0)Retirement benefits obligations (L-0)Current tax liabilities (L-1)Dividend payable (L-1)Liabilities directly associated with assets classified as held for sale (L-1)Loans & borrowings (L-1)Retirement benefit obligations (L-1)Trade and other payables (L-1)Minority interest (M-1)
2011313539978388884700-32929321429011940352215254565-4225242282715178-397613167715364220331
2011215138497474254700-328184165012-2582183266059-4448518098273056--778216015961619129
2011114137355614684700-298697208912-2251883459027-425377428331187--333316115083118779
2010414836762414684700-296458176702-561591865948-4248915208336275--324516014714618219
20103-36002810704840-274873122333--2188291712-420211923413844--2922-13996218065
20102-35924210704836-270985103457--1930584105-41946223014692219--2902-13773617501
20101-35856810704847-269879138555--1911679268-41662258115094253--2601-15060417280
20094-35810810704810-271595107020--1452281535-41188268617942441--3299-13938416841
20093-35676010704809170375101414114634--1834162213-4094237951857192--2360-15561516688
20092-3555771070480917155497664134439--2133683897-40593410716351597--2642-19159216256
20091-3552541070480917176999700133363--1639272204-40594303116554348--2610-18390816020
20084-3549121070480917274693846131025--3312369831350040772285116414507--3374-19097115781
20083-3538611216481017700688057107194--2277214037224500277901353170141965--3413-18716215576
20082-353804138481017526183778124632--1571810463624500284191370171136336--3246-18941114905
20081-35356113848101732358325195531--130799711839500285871414173020815--6430-17330214422
20074-353147-480917374881742101786--89286680639500310131987172321038--12727-15430915853
20073-363896-48101644827606298539--88549039284500232031266172124154311-22764-1451498745
20072-360921-48101686627263779931--5979721929876623203126617376398--5677-1268078308
20071-360818-4810-24499773812--5806691816650024240172017595163--8300-1553298111
20064-360763-46471692637432081808--6343844847850027127182917591716--7272-1709998009

Financial Quarter Income Statement
yearqrtRevenueIncome tax expenseCost of salesFinance/interest costsOther incomeAdministrative/Operating expensesMinority interestSelling and distribution costsDiscontinued operationOther expenses
2011315150619694566748137882341272924358651660
2011212698411759664791973831174353501783-816
20111105792857153511561625132665601433-979
201041355501707659074684076269506752320-248
20103110136794955793761507163725642546-82
201028524639695335922868142562221578-38
20101899246920502841602071128184391842-69
2009497508866048894763313173132592074-2223
20093952867478538091131101121584321960-235
2009275081326551047981265112372391114-206
200916771721364808198443116732391636-184
2008494148919848800893918212861543092-211
2008312303912991551701831464160536712445-1145
200828795910233452161527161115055551927-132
2008188274796342935179883103205554981-517
2007410940410307430402295032261468259188-5398
20073769438338-25859452435436---
20072463451129-93238942647197---
2007134435439-1552694364721---
20064684293477-126887761667385---

Financial Quarter Segments Revenue
yearqrtOthersPlantationFoodHealth
20113-128658-22848
20112-94126953323325
20111-84284278018728
201041721291680558621072
201031164873156648818844
20102-59135662919292
20101-83054744118699
200941139163263689315961
200931042459635833116896
20092830942550695917263
20091738238999609315243
200841121064714384914375
200831372786219762515468
20082298264215596714795
20081845260735572713360
20074574188786392410953
20073547154959491711596
20072272128151496610507
2007111561876551469368
2006491284231986418341

Financial Quarter Segments Profit
yearqrtOthersPlantationFoodHealth
201134967969-3014
20112189399329573405
20111191361621741645
201046424808411343374
201033694304063782296
2010225144571362565
201011249346522539
20094614284214571977
200934775208265731938
20092183883831722251
2009196644283091403
20084342237827651407
200838329390455001633
200828753266658901660
200814993245497231406
2007410283119532506641
20073443428201254696
200722055061238966
20071607742278645
200641461168572191614

Monthly Business Data
yearmthCrude Palm OilFresh Fruits BunchesPalm Kernel
2011129777.356910.862872.58
20111110369.7759651.272754.53
20111013307.0976352.43556.51
201191247376509.113099.01
2011811658.0958512.852833.4
2011711744.559638.22573.18
201168898.8947102.131920.58
201158995.2345327.782196.47
201146403.8137360.151726.89
201137578.5739976.992024.48
201126730.5134818.251858.43
201115977.2333604.871815.54
2010129396.6449073.092553.31
20101111638.4461688.553216.12
20101012293.0262127.163314.29
2010910331.2854109.472729.32
2010810275.3851259.892728.13
2010710042.8851319.652560.94
201068070.1341071.871950.17
201056474.1831569.521565.69
201046368.8232184.921655.95
20103819040207.722179.95
201026871.1233745.691816.3
201018156.8942267.422271.24
2009128149.955344.912510.45
2009118694.4152210.922463.83
20091012721.768808.913346.31
2009910200.4755390.112607.77
2009810208.349391.642543.94
200978475.6740570.482030.03
200967245.5233989.881683.06
200956963.5633989.761786.71
200946754.1333314.141819.6
200936992.2635396.741952.66
200926250.0730896.161728.07
200917071.5640453.962044.42

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



6-Months Historical Chart from shareinvestor.com


CURRENT


CHANGES IN SHAREHOLDING
ANNUAL REPORTS


HISTORICAL


CHANGES IN SHAREHOLDING


ARCHIVES


CHANGES IN SHAREHOLDING




1-Years Historical Chart from shareinvestor.com

5-Years Historical Chart from shareinvestor.com