KLCI Stock - EKSONS / 9016 - 2012 Quarter 4

EKSONS CORPORATION BERHAD



Company Description

EKSONS CORPORATION BERHAD is an investment holding company engaged in the provision of management services to its subsidiary companies. The Company is organized into six major business segments: manufacturing, which involves manufacturing and sale of sawn timber, veneer and plywood; property holding, which involves rental of properties; investment holding, which involves investment holding and provision of management services; property development, which involves the development of commercial properties; supply of electricity and steam, which is engaged in the generation and supply of power and steam to a fellow subsidiary company, and trading, which involves the trading of fashionwear. Its subsidiaries include Rajang Plywood Sawmill Sdn. Bhd., Bahagaya Sdn. Bhd., Chongai Properties Sdn. Bhd., Uomo Donna (Malaysia) Sdn. Bhd., Chongai Apparel Sdn. Bhd. and Knit-Whizz Corporation Sdn. Bhd. On March 31, 2009, the Company acquired the remaining 20% interest in Liaboc Konseps (M) Sdn Bhd.

Company Info

Listing Date	1993-12-16
Market Capital (Capital Size)	180,634,300 (Small)
Par Value	RM 0.80
Board	Main
Sector	Industrial Products
Major Industry	Timber
Sub Industry	Property Development
Website	http://www.eksons.com.my

My Analysis

Forecast P/E now	(1.1-0.05)/0.1775 = 5.92 (Moderate)
Target Price	1.24+0.05 = 1.29 (PE 7.0, EPS 0.1775, DPS 0.05)
Decision	BUY if stock price can strong sustain at MACD bullish zone
Comment	Revenue decreased 6.7% but higher than preceding year corresponding quarter 18.4%, eps decreased 27.7% but higher than preceding year corresponding quarter 152%, cash generated from operating more than enough to cover all expenses, operating margin got improved from preceding year, stronger liquidity ratio at high level now, higher gearing ratio at below moderate level now, higher debt ratio but still less than 20% and not near to historical high yet, higher property development cost can indicate the property segment still good prospect
First Support Price	1.03
Second Support Price	0.985
Risk Rating	MODERATE

Research House

CIMB Target Price

1.33 (2012-05-31)

Accounting Ratio

Return on Equity	9.85%
Dividend Yield	4.55%
Gross Profit Margin	0.00%
Operating Profit Margin	9.39%
Net Profit Margin	9.39%
Tax Rate	-
Asset Turnover	0.7277
Net Asset Value Per Share	2.37
Net Tangible Asset per share	2.21
Price/Net Tangible Asset Per Share	0.49
Cash Per Share	0.8
Liquidity Current Ratio	3.1955
Liquidity Quick Ratio	1.7151
Liquidity Cash Ratio	1.343
Gearing Debt to Equity Ratio	0.2531
Gearing Debt to Asset Ratio	0.1912
Working capital per thousand Ringgit sale	57.7%
Days to sell the inventory	161
Days to collect the receivables	34
Days to pay the payables	47

Technical Analysis

SMA 20	1.056 (Uptrend 7 days)
SMA 50	1.062 (Same)
SMA 100	1.072 (Uptrend)
SMA 200	1.049 (Same)
MACD (26d/12d)	0.003028 ( 0.00338 )
Signal (9)	-0.00206 ( 0.001272 )
MACD Histogram	0.005088 (Bullish trend 7 days)
Bolinger Upper Band	1.084
Bolinger Lower Band	1.028

My notes based on 2012 quarter 4 report (number in '000):-
- Higher revenue and pbt than FY11Q4 due to higher plywood selling prices and progress of construction of the division’s sole property development project

- Lower revenue and pbt than FY12Q3 due to plywood market softened and higher logs and consumables costs

- Estimate next 4Q eps after 2012 Q4 result announced = 416451*0.07/164213 = 0.1775, estimate PE on current price 1.1 = 5.92(DPS 0.05)
- Estimate next 4Q eps after 2012 Q3 result announced = 410605*0.07/164213 = 0.175, estimate highest/lowest PE = 6.51/5.66 (DPS 0.05)
- Estimate next 4Q eps after 2012 Q2 result announced = 0.1206, estimate highest/lowest PE = 8.79/7.55 (DPS 0.05)
- Estimate next 4Q eps after 2012 Q1 result announced = 0.1206*1.2 = 0.1447, estimate highest/lowest PE = 7.74/6.53 (DPS 0.05)
- Estimate next 4Q eps after 2011 Q4 result announced = 0.1096*1.1 = 0.1206, estimate highest/lowest PE = 10.74/7.96 (DPS 0.025)
- Estimate next 4Q eps after 2011 Q3 result announced = 0.0261*4*1.05 = 0.1096, estimate highest/lowest PE = 14.1/9.35 (DPS 0.025)
- Estimate next 4Q eps after 2011 Q2 result announced = 0.0334*4 = 0.1336(use profit margin 6% from 93k revenue), estimate highest/lowest PE = 8.76/6.96 (DPS 0.05)
- Estimate next 4Q eps after 2011 Q1 result announced = 0.0342*4 = 0.1368(use profit margin 8% from 70k revenue), estimate highest/lowest PE = 8.04/6.51 (DPS 0.05) (Amendment)
- Estimate next 4Q eps after 2010 Q4 result announced = 0.11*0.9 = 0.099(0.11 is year 2010 cum_eps excluded 9.9 million and 10% negative adjustment for those tax refund), estimate highest/lowest PE = 8.18/7 (DPS 0.05)
- Estimate next 4Q eps after 2010 Q3 result announced = 0.11, estimate highest/lowest PE = 9.82/7.36 (DPS 0.02)
- Estimate next 4Q eps after 2010 Q2 result announced = 0.1, estimate highest/lowest PE = 8.95/7.5 (DPS 0.02)

EKSONS latest news (English)

EKSONS Latest news (Chinese)

USD/MYR chart

Plywood Price Index

Plywood Price Chart



Financial Quarter Summary

a_date	year	qrt	h_price	l_price	div	roe	c_roe	rev	c_rev	pbt	c_pbt	prof	c_prof	eps	c_eps	asset	liab	mino	equi	cfo	cfi	cff	cash	fcf	net	final	share	c_share	m_cap	date	gros_m	oper_m	prof_m	vat	asset_t	pe	navps	ntaps	p/ntaps	cps	l_cur	l_qui	l_cash	g_de	g_da	avg_w	inv_d	rec_d	pay_d
2012-05-30	2012	4	N/A	N/A	0.025	1.91%	9.85%	98461	374656	9242	45307	7323	37685	0.0446	0.2295	514882	98431	27575	416451	75438	3181	13091	73022	72257	59166	132188	164213	164213	177350	2012-03-31	-	9.39%	9.39%	-	0.7277	4.7061	2.37	2.21	0.49	0.8	3.1955	1.7151	1.343	0.2531	0.1912	57.7%	161	34	47
2012-02-29	2012	3	1.19	1.04	0.025	2.65%	7.94%	105562	276195	10031	36065	10130	30362	0.0617	0.1849	506731	96126	24947	410605	32457	3736	4004	73021	28721	24717	97738	164213	164213	175707	2011-12-31	-	9.50%	9.50%	-	0.7091	-	2.35	2.19	0.49	0.61	3.1754	1.5497	1.0358	0.2493	0.1897	58.2%	179	48	32
2011-11-29	2012	2	1.11	0.96	-	0.55%	5.29%	51674	170633	3323	26034	2108	20232	0.0128	0.1232	498463	94031	24804	404432	15002	775	633	73021	15777	16410	89431	164213	164213	170781	2011-09-30	-	6.43%	6.43%	-	0.6696	-	2.31	2.15	0.48	0.56	3.1907	1.33	0.9706	0.2477	0.1886	61.7%	214	33	34
2011-08-23	2012	1	1.17	0.995	-	4.74%	4.74%	118959	118959	22711	22711	18124	18124	0.1104	0.1104	477597	76202	23875	401395	38121	465	3993	73021	38586	34593	107614	164213	164213	177350	2011-06-30	-	19.09%	19.09%	12.36%	0.7854	-	2.3	2.14	0.5	0.67	3.6301	1.8041	1.4363	0.2018	0.1596	53.4%	151	23	29
2011-05-26	2011	4	1.32	0.985	0.025	0.80%	6.73%	83147	326290	3890	24005	2913	24443	0.0177	0.1488	452714	70203	24104	382511	47196	1497	10423	34752	48693	38270	73022	164213	164213	213476	2011-03-31	-	4.68%	4.68%	-	0.7207	8.7337	2.18	2.02	0.64	0.46	3.5052	1.4945	1.0847	0.1959	0.1551	53.9%	170	29	56
2011-02-25	2011	3	1.57	1.05	0.025	1.18%	5.93%	79967	243143	5626	20115	4292	21530	0.0261	0.1311	450662	68376	22683	382286	2327	1152	804	34752	1175	1979	36731	164213	164213	182276	2010-12-31	-	7.04%	7.04%	6.81%	0.6986	-	2.19	2.03	0.55	0.32	3.5615	1.2982	0.7674	0.1901	0.1517	55.6%	201	37	34
2010-11-25	2011	2	1.22	0.98	-	2.20%	4.75%	93019	163176	5953	14489	7991	17238	0.0487	0.1050	466637	84657	21732	381980	7806	797	4455	34752	7009	11464	46216	164213	164213	169139	2010-09-30	-	6.62%	6.40%	-	0.6846	-	2.19	2.03	0.51	0.39	3.0287	1.2699	0.7495	0.235	0.1814	53.8%	190	45	54
2010-08-26	2011	1	1.15	0.94	-	2.55%	2.55%	70157	70157	8536	8536	9247	9247	0.0563	0.0563	453566	81795	19498	371771	7344	638	786	34752	6706	7492	42244	164213	164213	163391	2010-06-30	-	11.87%	12.17%	-	0.6417	-	2.15	1.98	0.5	0.36	3.0581	1.1863	0.7468	0.2322	0.1803	55.9%	209	38	58
2010-05-26	2010	4	1.04	0.85	0.03	2.95%	8.34%	71668	279149	13485	24504	9961	28116	0.0607	0.1712	440506	77466	20026	363040	33792	69443	3121	67282	35651	32530	34752	164213	164213	139581	2010-03-31	-	18.82%	18.82%	0.22%	0.6337	4.9645	2.09	1.93	0.44	0.33	3.0338	1.2869	0.7219	0.2258	0.1759	54.3%	187	49	50
2010-02-23	2010	3	1.1	0.83	-	2.16%	5.34%	84607	207481	5811	11018	7287	18013	0.0444	0.1097	481308	131894	16532	349414	26208	3597	4583	67282	29805	25222	42060	164213	164213	140402	2009-12-31	-	6.87%	6.87%	-	0.5754	-	2.03	1.94	0.44	0.26	5.5775	2.7955	0.881	0.3962	0.274	78.9%	183	120	35
2009-11-30	2010	2	0.915	0.77	-	2.50%	3.18%	64616	122874	4965	5207	8433	10726	0.0514	0.0653	473803	127906	17021	345897	29307	2199	8496	67282	31506	23010	44272	164213	164213	124801	2009-09-30	-	7.68%	7.68%	-	0.5166	-	2.0	1.92	0.4	0.27	5.899	2.8313	1.0118	0.3889	0.27	87.6%	209	119	32
2009-08-26	2010	1	0.88	0.745	0.02	0.68%	0.68%	58258	58258	242	242	2293	2293	0.0140	0.0140	459881	122020	17411	337861	31662	351	5649	67282	32013	26364	40918	164213	164213	142044	2009-06-30	-	0.42%	0.42%	-	0.5467	-	1.95	1.86	0.47	0.25	6.4803	3.1714	1.0806	0.3808	0.2653	82.5%	190	115	26
2009-05-26	2009	4	0.96	0.65	-	1.03%	8.58%	69486	291078	918	20733	3122	26026	0.0190	0.1585	458796	121517	19313	337279	31458	19566	1122	54268	11892	13014	67282	164213	164213	111664	2009-03-31	-	1.32%	1.32%	-	0.6344	4.2905	1.94	1.84	0.37	0.41	6.4723	3.2468	1.8007	0.3822	0.2649	70.2%	163	68	30
2009-02-26	2009	3	0.75	0.48	-	1.71%	7.55%	52418	221592	3834	19816	5190	22905	0.0316	0.1395	452114	119756	17516	332358	13592	16532	11028	54268	30124	19096	35172	164213	164213	89496	2008-12-31	-	7.31%	7.31%	-	0.637	-	1.92	1.83	0.3	0.21	4.2766	1.8608	0.6227	0.3804	0.2649	64.3%	188	89	41
2008-11-25	2009	2	0.68	0.545	-	2.34%	5.84%	71250	169174	6182	15982	7110	17715	0.0433	0.1079	446618	122803	9851	323815	20116	2601	15370	54268	22717	7347	46921	164213	164213	100169	2008-09-30	-	8.68%	8.68%	-	0.807	-	1.91	1.82	0.34	0.29	4.2679	1.9585	0.8106	0.3911	0.275	52.5%	147	67	26
2008-08-26	2009	1	0.975	0.57	-	3.50%	3.50%	97924	97924	9800	9800	10605	10605	0.0646	0.0646	433208	118186	8200	315022	9652	1242	3476	54268	10894	7418	46850	164213	164213	156823	2008-06-30	-	10.01%	10.01%	-	0.7982	-	1.87	1.78	0.54	0.3	4.39	2.3572	0.9481	0.3852	0.2728	51.6%	126	78	33
2008-05-29	2008	4	1.17	0.885	0.035	3.19%	14.61%	66403	361972	3171	39960	9048	41455	0.0551	0.2524	420446	117062	7110	303384	40201	5826	51152	71045	34375	16777	54268	164213	164213	183918	2008-03-31	-	4.89%	4.78%	-	0.8608	4.4366	1.8	1.71	0.65	0.35	4.1176	2.0838	1.0668	0.3951	0.2784	46.3%	124	55	36
2008-02-22	2008	3	1.25	0.98	-	3.55%	11.73%	124843	295511	9373	36788	10068	33291	0.0613	0.2027	412590	130562	6828	282028	43370	2576	49080	71045	40794	8286	62759	164213	164213	182276	2007-12-31	-	7.71%	7.51%	-	0.9469	-	1.68	1.58	0.7	0.38	3.8964	2.4017	1.2662	0.4744	0.3164	36.8%	80	53	27
2007-11-21	2008	2	1.3	1.1	-	3.50%	8.23%	56601	170668	12212	27415	9921	23350	0.0604	0.1422	422357	146635	6482	275722	44571	3103	29778	71045	41468	11690	82735	164213	164213	208550	2007-09-30	-	21.90%	21.58%	18.24%	0.7763	-	1.64	1.55	0.82	0.5	3.6692	1.7896	1.5151	0.5446	0.3472	44.5%	141	17	34
2007-08-28	2008	1	1.36	1.26	0.025	4.78%	4.78%	114067	114067	15203	15203	13555	13555	0.0825	0.0825	419808	154420	6065	265388	5800	1939	25201	71045	7739	32940	38105	164213	164213	208550	2007-06-30	-	13.39%	13.33%	10.50%	0.6462	-	1.58	1.49	0.85	0.23	1.6028	0.919	0.3111	0.5955	0.3678	27.2%	138	100	147
2007-05-31	2007	4	N/A	N/A	-	N/A	N/A	95158	329270	15686	54715	13733	49400	0.0836	0.3008	427521	143777	5259	283744	35791	22810	8636	49428	12981	21617	71045	164213	164213	289014	2007-03-31	-	16.53%	16.48%	12.13%	0.3677	5.8505	1.7	1.6	1.1	0.43	3.8238	2.0493	1.3356	0.5163	0.3363	95.6%	281	88	82
2007-02-13	2007	3	N/A	N/A	-	N/A	N/A	62061	234112	18903	39028	17156	35666	0.1045	0.2172	417514	148200	4951	269314	14693	23024	19794	49428	8331	11463	60891	164213	164213	223329	2006-12-31	-	30.52%	30.46%	8.83%	0.1486	-	1.61	1.52	0.89	0.37	1.9391	0.8594	0.5	0.5606	0.355	184.4%	1114	258	758

Financial Quarter Balance Sheet

year	qrt	Deferred tax assets (A-0)	Goodwill on consolidation (A-0)	Land held for property development (A-0)	Leasehold land use rights (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)	Deposits with licensed banks (A-1)	Inventories (A-1)	Marketable securities (A-1)	Other assets (A-1)	Other receivables (A-1)	Property development costs (A-1)	Trade receivables (A-1)	Deferred tax liabilities (L-0)	Loans & borrowings (L-0)	Long term payables (L-0)	Current tax liabilities (L-1)	Loans & borrowings (L-1)	Other liabilities (L-1)	Other payables (L-1)	Trade and other payables (L-1)	Minority interest (M-1)
2012	4	6573	26763	18556	-	9129	139320	66377	-	448	65811	100684	-	1536	-	45037	34648	-	-	-	230	18919	36673	-	42609	27575
2012	3	4597	26763	18376	-	9168	142591	68766	-	465	30806	115817	-	1646	-	40448	47288	-	-	-	1975	25014	41266	-	27871	24947
2012	2	3137	26763	18375	9208	-	140957	51665	-	2128	39600	137648	-	1421	-	37312	30249	-	-	-	2280	24834	39048	-	27869	24804
2012	1	1194	26763	18313	9246	-	145460	38354	-	2575	71094	101284	-	1569	-	37860	23885	-	-	-	1096	19214	28729	-	27163	23875
2011	4	2843	26763	18875	-	9285	148870	25962	220	2548	50189	104156	-	-	5131	37002	20870	-	-	-	-	23498	-	11268	35437	24104
2011	3	1367	26763	17678	-	9324	152010	19282	2221	2331	33188	115357	-	-	2695	39395	29051	-	-	-	-	42230	-	3395	22751	22683
2011	2	1597	26763	17678	-	9363	154838	18266	2221	2241	45187	94603	-	-	2822	54291	36767	-	-	-	-	42451	-	3871	38335	21732
2011	1	-	26763	17678	-	9402	157781	14972	2221	2076	44109	100277	-	-	2997	47813	27477	2679	-	-	-	38382	-	4867	35867	19498
2010	4	-	26763	17678	-	9441	160313	16421	2001	2614	37432	86286	-	-	2681	44024	34852	2869	-	-	-	39861	-	4151	30585	20026
2010	3	5431	14247	23552	-	9480	162324	14773	-	-	27287	80146	-	-	50115	52670	41283	-	-	84153	-	22222	-	3970	21549	16532
2010	2	4270	14247	23519	-	9519	164144	9141	-	-	35131	82386	-	-	50450	51837	29159	-	-	84152	-	22851	-	4670	16233	17021
2010	1	1713	14247	23520	-	9559	165451	8788	-	-	32130	74228	-	-	49493	51072	29680	-	-	84153	-	20532	-	4890	12445	17411
2009	4	595	15008	23520	-	9597	168245	45253	-	-	22029	70020	-	-	34906	50498	19125	-	-	84153	-	14884	-	12995	9485	19313
2009	3	-	15069	17513	-	9354	168609	10944	-	-	24228	84208	-	-	49308	52253	20628	1070	-	62200	-	26715	-	7083	22688	17516
2009	2	-	15069	17513	-	9392	157599	8395	-	-	38526	82864	-	-	33908	50813	32539	2719	-	62200	145	34486	-	9051	14202	9851
2009	1	-	15069	21805	-	9431	155946	23130	-	-	23720	61371	3032	-	31354	45576	42774	3376	-	62200	280	24296	-	9020	19014	8200
2008	4	-	15069	17571	-	9334	157346	18378	-	-	35897	60422	3013	-	24124	48802	30490	4297	-	59063	279	21972	-	10566	20885	7110
2008	3	-	15069	35810	-	9370	159198	11775	-	-	50990	44157	-	-	6551	29935	49735	21929	-	59063	2	24339	-	6714	18515	6828
2008	2	-	15069	35810	-	9426	161679	14759	-	-	67982	73357	-	-	5813	29286	9176	22781	10181	59063	2	29701	-	4659	20248	6482
2008	1	-	15069	35284	-	9473	163642	11136	-	-	26975	55144	-	-	5915	28620	68550	20744	11179	-	2	33635	-	64401	24459	6065
2007	4	-	15069	34907	-	9519	164479	11758	-	-	59341	66941	-	-	6763	27518	31226	19491	12157	58897	2	25818	-	3360	24052	5259
2007	3	-	15075	-	-	-	166098	8673	-	-	52272	68789	-	-	19664	62809	24134	17783	8533	-	-	32315	-	67639	21930	4951

Financial Quarter Income Statement

year	qrt	Revenue	Income tax expense	Finance/interest costs	Other income	Administrative/Operating expenses	Minority interest	Discontinued operation
2012	4	98461	1429	-	1750	90969	3348	-
2012	3	105562	954	-	857	96388	855	-
2012	2	51674	708	-	458	48809	1923	-
2012	1	118959	2806	-	446	96694	1781	-
2011	4	83147	1444	-	1076	80333	2421	-
2011	3	79967	383	-	256	74597	951	-
2011	2	93019	4272	-	525	87383	2234	208
2011	1	70157	183	-	245	62074	528	208
2010	4	71668	30	-	10115	68298	3494	-
2010	3	84607	987	-	144	78940	489	-
2010	2	64616	2549	-	131	59782	919	-
2010	1	58258	1110	-	279	58295	941	-
2009	4	69486	2076	-	1754	70322	128	-
2009	3	52418	1281	-	268	48852	75	-
2009	2	71250	874	-	318	65386	54	-
2009	1	97924	750	-	446	88570	55	-
2008	4	66403	5870	78	513	63667	7	-
2008	3	124843	694	251	606	115825	1	-
2008	2	56601	2228	183	396	44602	63	-
2008	1	114067	1597	67	398	99195	51	-
2007	4	95158	1902	39	386	79819	51	-
2007	3	62061	1669	36	382	43504	78	-

Financial Quarter Segments Revenue

year	qrt	Elimination/Adjustment	Property development	Trading	Timber Operations	Property & Investment Holdings
2012	4	72560	66154	-	98881	5986
2012	3	33598	14180	-	122100	2880
2012	2	25749	22430	-	50990	4003
2012	1	37232	20951	-	131208	4032
2011	4	51303	17449	50	107615	9336
2011	3	2880	23979	-	58840	28
2011	2	48982	7156	-	134845	-
2011	1	25164	-	-	95311	10
2010	4	9155	-	-	74309	6514
2010	3	5485	-	-	87501	2591
2010	2	3289	-	-	67429	476
2010	1	2853	-	-	60634	477
2009	4	1863	23522	-	48070	243
2009	3	23541	-	-	55242	20717
2009	2	4002	-	-	74536	716
2009	1	4002	-	-	101209	717
2008	4	28945	-	-	92628	2720
2008	3	41542	-	1	159892	6521
2008	2	28577	14	-	84462	702
2008	1	38265	15	-	151615	702
2007	4	22486	14	3	115641	1986
2007	3	15635	13	-	77409	791

Financial Quarter Segments Profit

year	qrt	Elimination/Adjustment	Property development	Trading	Timber Operations	Property & Investment Holdings
2012	4	6130	8366	13	2698	5750
2012	3	2831	40	44	9645	2818
2012	2	3992	5881	9	2816	3888
2012	1	4118	5555	68	16955	3961
2011	4	9317	4239	10	223	9018
2011	3	71	3465	59	2086	116
2011	2	44	3775	44	2012	70
2011	1	19	1342	190	9546	67
2010	4	3662	1190	191	4943	6159
2010	3	3451	1222	25	8208	2198
2010	2	42	2297	32	7143	25
2010	1	57	2352	53	2329	162
2009	4	3	355	128	2188	953
2009	3	20007	198	2	3642	20194
2009	2	38	153	-	5742	314
2009	1	123	235	153	9289	347
2008	4	5208	33	13	2999	5026
2008	3	5823	31	50	8792	6135
2008	2	-	29	11	11911	172
2008	1	-	32	2	14551	373
2007	4	39	13	82	14337	806
2007	3	-	9	100	18384	394

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

---

●CHANGES IN SHAREHOLDING