Sponsor by Innity

Sponsor by cwyeoh

Sponsor by Nuffnang

Sunday, September 9, 2012

KLCI Stock - SIME / 4197 - 2012 Quarter 4

SIME DARBY BERHAD


Company Description
SIME DARBY BERHAD, formerly Synergy Drive Bhd, is an investment holding company engaged in the trading and marketing of commodities. The Company operates in six segments: plantations, which is engaged in palm oil refining and fractionation, and oil palm cultivation; property, which is engaged in property development, management and investment, as well as the provision of golf and other recreational services; industrial, which is engaged construction of highways and railways, buildings, international airports and dams, powering marine engines for police launchers and fishing trawlers at sea; motor vehicles, which is engaged in the assembly and distribution of vehicles, provision of after-sale services, and hire purchase and lease financing; energy and utilities, which is engaged in engineering design and fabrication, system integration, power generation, treatment and supply of treated water, and general trading, services and others.

Company Info
Listing Date1979-12-28
Market Capital (Capital Size)58,832,650,905 (Very Large)
Par ValueRM 0.50
BoardMain
SectorTrading/Services
Major IndustryOil Palm & Others Crop
Sub IndustryIndustrial Engineering Services
Websitehttp://www.simedarby.com/

My Analysis
Forecast P/E now(9.79-0.35)/0.7383 = 12.79 (Moderate)
Target Price10.11+0.35 = 10.46 (PE 13.7, EPS 0.7383, DPS 0.35)
DecisionNot interested unless CPO price can stay strong above 3k and back to uptrend or stock price strong stay above Bolinger upper band
Comment
Revenue increased 28.1% and also higher than preceding year corresponding quarter 8.1%, eps increased 25.4% but lower than preceding year corresponding quarter 16.3%, cash generated from operating enough to cover financing expenses but still incresed borrowings and spent 7.1% of Group cash to cover all other expenses, margin decreasing, liquidity ratio indicate financial strength is getting weaker but still good for the Group, slightly better gearing ratio but still indicate the financial leverage strength is weaker than earlier, all accounting of repayment and collection period is good, higher inventory can indicate better demand of Group products, CPO price in downtrend, most segment still growth
First Support Price9.7
Second Support Price9.5
Risk RatingMODERATE

Research House
Alliance Target Price11.7 (2012-08-30)
AMMB Target Price12.06 (2012-08-30)
ECM Target Price9.71 (2012-08-30)
HLG Target Price10.48 (2012-08-30)
HwangDBS Target Price10.6 (2012-08-30)
Kenanga Target Price10.3 (2012-08-30)
Maybank Target Price11 (2012-08-30)
MIDF Target Price11.8 (2012-08-30)
OSK Target Price11.18 (2012-08-30)
RHB Target Price11.65 (2012-08-30)
TA Target Price11.62 (2012-08-30)
CIMB Target Price11 (2012-09-06)
Public Target Price11.21 (2012-09-06)

Accounting Ratio
Return on Equity16.72%
Dividend Yield3.58%
Gross Profit Margin0.00%
Operating Profit Margin10.35%
Net Profit Margin10.19%
Tax Rate19.23%
Asset Turnover0.9881
Net Asset Value Per Share4.33
Net Tangible Asset per share4.18
Price/Net Tangible Asset Per Share2.34
Cash Per Share0.85
Liquidity Current Ratio1.5518
Liquidity Quick Ratio0.8581
Liquidity Cash Ratio0.3116
Gearing Debt to Equity Ratio0.8183
Gearing Debt to Asset Ratio0.4418
Working capital per thousand Ringgit sale19.0%
Days to sell the inventory99
Days to collect the receivables65
Days to pay the payables84

Technical Analysis
SMA 109.795 (Same)
SMA 209.798 (Downtrend 3 days)
SMA 509.855 (Downtrend)
SMA 1009.78 (Same)
SMA 2009.511 (Uptrend)
MACD (26d/12d)-0.013895 ( 0.000712 )
Signal (9)-0.014406 ( 0.000128 )
MACD Histogram0.000511 (Bullish trend 1 day)
Bolinger Upper Band9.869
Bolinger Lower Band9.727

My notes based on 2012 quarter 4 report (number in '000):-
- Lower pbt from Plantation segment than FY11Q4 largely due to the lower fresh fruit bunches (FFB) production in spite of the higher average crude palm oil(CPO) price realised of RM2,925 per tonne against RM2,906 per tonne in the previous year

- Group FFB production was lower by 3.4% at 9.8 million tonnes (2011: 10.1 million tonnes) as both Malaysia and Indonesia recorded lower production by 1.6% and 6.6% respectively, attributable to the effects of weather and tree stress. Oil extraction rate (OER) was however higher at 21.8% as compared to 21.4% a year ago

- Midstream and downstream results were adversely affected largely due to the loss incurred by an overseas refinery whilst the Malaysian operations was impacted by lower utilisation and tight margins following the latest Indonesia’s export tax structure. It reported a loss of RM62.3 million for the current financial year from the loss of RM74.6 million the previous year which included an impairment of RM114.0 million

- Industrial segment experienced robust demand especially from the mining, logging and construction sectors in Australasia, Malaysia and Singapore except for China/Hong Kong, which was affected by the local government policy of tightening credit to address inflation

- Contribution from Motors division continued to grow due mainly to the strong demand in Malaysia, Singapore and New Zealand despite the weaker sales from China

- Lower pbt from Energy & Utilities mainly due to the run-off costs on the on-going projects in the oil and gas operations which was partially offset by higher profits from the Utilities operations in China. The Port operations have recorded higher cargo handling throughput at Weifang Port following the completion of the 3 x 10,000 tonnes berth in December 2011

- The results from Healthcare was about the same as last year’s level as the impact from higher inpatient and outpatient volume was moderated by the slower nursing education sector and the start-up expenses for the new Ara Damansara hospital

- Other businesses achieved a turnaround by registering a profit of RM68.8 million as compared against last year’s loss of RM42.0 million. This was a result of the higher contribution from Tesco and the insurance brokerage business including a profit of RM29.7 million from the disposal of an investment as against the impairment of an available for sale investment of RM54.3 million in the previous year

- Estimate next 4Q eps after 2012 Q4 result announced = 26889500*0.165/6009500 = 0.7383, estimate PE on current price 9.79 = 12.79(DPS 0.35)
- Estimate next 4Q eps after 2012 Q3 result announced = 25795200*0.165/6009500 = 0.7082, estimate highest/lowest PE = 13.67/12.95 (DPS 0.32)
- Estimate next 4Q eps after 2012 Q2 result announced = 25639100*0.17/6009500 = 0.7253, estimate highest/lowest PE = 13.7/12.26 (DPS 0.32)
- Estimate next 4Q eps after 2012 Q1 result announced = 0.1787*4*1.1 = 0.7863, estimate highest/lowest PE = 12.34/10.76 (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

Financial Quarter Summary
a_dateyearqrth_pricel_pricedivroec_roerevc_revpbtc_pbtprofc_profepsc_epsassetliabminoequicfocficffcashfcfnetfinalsharec_sharem_capdategros_moper_mprof_mvatasset_tpenavpsntapsp/ntapscpsl_curl_quil_cashg_deg_daavg_winv_drec_dpay_d
2012-08-2920124N/AN/A0.254.43%16.72%141221004760230014397005654600109910041502000.18290.6906481759002128640087530026889500281910033489001852004881500529800344600453690060095006009500588931002012-06-30-10.35%10.19%19.23%0.988114.19044.334.182.340.851.55180.85810.31160.81830.441819.0%996584
2012-05-302012310.09.49-3.53%12.29%11027300334802001189200421490087600030511000.14580.50774632170020526500831800257952001114700272580076430048638001611100846800401700060095006009500579315802012-03-31-11.11%10.78%21.93%1.0047-4.154.012.40.771.61650.90120.30790.82230.443120.0%986675
2012-02-292012210.269.210.14.44%8.76%113893002245290015752003025700110140021751000.18330.3619466386002099950082380025639100882500239860014814004887500151610034700485280060095006009500582320552011-12-31-14.46%13.83%26.30%0.9887-4.133.992.430.951.60790.94170.36460.84620.450320.5%966178
2011-11-252012110.08.76-4.33%4.33%110636001106360014505001450500107370010737000.17870.17874383410017928800829900259053007044001122900551004930800418500363400456740060095006009500533643602011-09-30-13.38%13.11%24.56%1.0267-4.174.162.130.871.75861.0190.39870.7150.40922.2%915677
2011-08-25201149.27.00.226.21%17.34%130590004185880020231005450600131260036645000.21840.609842856500180389007873002481760037026001798500147170044678001904100432400490020060095006009500528836002011-06-30-15.73%15.49%31.79%0.996914.43134.03.982.210.921.75981.04880.41910.75070.420923.5%925986
2011-05-27201139.38.55-3.88%11.13%10598600296640001266300344790082010023519000.13650.3914408332001763490072650023198300189910014123007732004408900486800286400412250060095006009500548667352011-03-31-11.95%11.95%32.31%0.9521-3.743.722.450.791.62910.93030.36840.78480.431920.8%936184
2011-02-24201129.48.78-4.15%7.25%10282500190654001241000218160087710015318000.14600.254940097500173594007169002273810015874001219600237004411800367800391500480330060095006009500542056902010-12-31-12.25%12.07%25.63%0.894-3.663.652.470.921.65790.98150.44490.78830.432922.7%926284
2010-11-26201119.498.610.083.10%3.10%878290087829009406009406006547006547000.10890.108938150200163284006853002182180069850062490054500438880073600128100451690060095006009500525230302010-09-30-11.16%10.71%26.87%0.8912-3.523.52.50.841.65321.0060.44230.77250.42822.0%856279
2010-08-26201049.167.780.030.35%3.30%921180032951600250001741500774007268000.01290.12093757760016446700680800211309003654300288470053920031319007696001308800444070060095006009500473548602010-06-30-0.38%0.27%313.20%0.876965.15533.43.382.330.841.64190.99340.44380.80420.437722.1%886386
2010-05-27201038.27.47-1.40%3.65%7570700237398004890017165003086008042000.05140.133837456000157904006888002166560023595001193400618000318480011661001784100496890060095006009500470543852010-03-31-5.50%0.65%-0.835-3.493.472.260.911.79711.13720.51230.75280.421627.2%927281
2010-02-25201028.937.470.071.95%5.06%843270016169100783200176540042820011128000.07130.1852367759001439580066020022380100145590068540037140032820007705001141900442390060095006009500507802752009-12-31-9.87%9.29%40.65%0.8478-3.613.592.350.811.89841.19440.49410.66280.391428.5%917579
2009-11-25201019.198.28-3.11%3.11%773640077364009822009822006846006846000.11390.113936042900130732006620002296970087990036410052003303200515800521000382420060095006009500539653102009-09-30-12.83%12.70%26.61%0.8336-3.713.692.430.711.72561.04230.4050.5860.362725.5%977580
2009-08-27200949.248.190.1534.43%10.27%7535000310139001107700307160098400022801000.16370.37943543990013434100621000220058009373001582300185780057675006450002502800326470060095006009500495182802009-06-30-14.44%14.70%8.88%0.875121.71763.563.542.330.611.70090.99690.34290.62820.379124.0%987484
2009-05-25200938.556.7-0.68%5.84%747400023478900315500196390015060012961000.02510.215734082000135295005338002055250034700010514001365400572800013984002763800296420060094006009400417653302009-03-31-5.71%4.22%47.48%0.9565-3.333.312.10.561.78270.99540.34040.67580.39723.7%976874
2009-02-26200927.055.30.051.25%5.16%729990016004900395500164840027850011455000.04630.19063446050013904300533100205562009800008055001275700568390017855003061200262270060094006009400345540502008-12-31-5.41%5.42%27.64%0.9799-3.333.311.740.571.93381.10310.36260.69440.403525.9%977181
2008-11-28200915.954.94-3.90%3.90%87050008705000125290012529008670008670000.14430.14433692390013878800582800230451002001003296001521005740600529700681800505880060094006009400351549902008-09-30-14.27%14.39%29.79%0.9362-3.743.721.570.952.10461.33570.59810.61790.375930.5%927288
2008-08-26200846.855.450.445.22%17.96%91217003404470014537005206700102130035124000.16990.59513653750014332600536300222049003847200118550025666005714100266170095100580920060095005902200387612752008-06-30-15.25%15.94%24.48%0.931810.83853.673.661.761.082.00391.30130.64390.66140.392329.6%896896
2008-05-28200839.556.25-5.57%12.74%86411002492300015753003753000108960024911000.18130.42493397530013416200474900205591001901200457600184280055800001443600399200518080060094005862200555869502008-03-31-17.85%18.23%29.56%0.9642-3.433.412.710.942.12521.43360.66130.6680.394929.2%777285
2008-02-272008211.98.50.054.09%7.17%8101300162819001159500217770080000014016000.13270.242433290700130882004824002020250099300010740014810005603000885600595400500760060305005782400723660002007-12-31-14.49%14.31%27.23%0.9373-3.413.43.530.922.1481.43930.68390.66370.393129.8%777081
N/A20081N/AN/A-3.08%3.08%81806008180600101820010182006016006016000.10890.1089N/AN/A-N/A5696001108005465005632000680400133900576590055219005521900574277602007-09-30-12.40%12.45%31.11%N/A-N/AN/AN/AN/AN/AN/AN/AN/AN/AN/A-N/AN/A
2007-08-2820074N/AN/A0.252N/AN/A7836500282302001087800357290063670023864000.11500.4388332138001365970021998001955410028698001627001262400385510030325001770100562520055346005438000531321602007-06-30-13.46%13.88%30.72%0.653321.8763.193.183.021.12.01631.38230.69420.78710.411341.1%10886109
2007-05-3020073N/AN/A-N/AN/A708630020393700738400248510047770017497000.08800.32731892950083336009815001059590016984007780089200038439001776200884200472810054307005346300439886702007-03-31-10.29%10.42%27.59%0.7323-1.81.784.550.681.90681.27480.55790.86680.440243.4%12799133
2007-02-2820072N/AN/A0.05N/AN/A6775700133074001115400174670086010012720000.16070.2388182373007949800974300102875007031001930006655003882200896100230600411280053524005327700385372802006-12-31-16.55%16.46%15.64%N/A-1.751.734.160.621.80741.09690.51570.85360.4359N/A-N/AN/A

Financial Quarter Balance Sheet
yearqrtAvailable-for-sale investment (A-0)Biological assets (A-0)Deferred tax assets (A-0)Derivative assets (A-0)Goodwill on consolidation (A-0)Intangible assets (A-0)Investment in associated companies (A-0)Investment in jointly controlled entity (A-0)Investment properties (A-0)Land held for property development (A-0)Prepaid lease payments (A-0)Property, plant and equipment (A-0)Trade receivables (A-0)Cash and cash equivalents (A-1)Cash held under housing development act (A-1)Current asset classified as held for sales (A-1)Current tax assets (A-1)Derivative assets (A-1)Inventories (A-1)Other receivables, deposits and prepayments (A-1)Property development costs (A-1)Trade receivables (A-1)Deferred income (L-0)Deferred tax liabilities (L-0)Derivative liabilities (L-0)Loans & borrowings (L-0)Provisions (L-0)Retirement benefits obligations (L-0)Current tax liabilities (L-1)Deferred income (L-1)Derivative liabilities (L-1)Dividend payable (L-1)Liabilities directly associated with assets classified as held for sale (L-1)Loans & borrowings (L-1)Progress billings (L-1)Provisions (L-1)Trade and other payables (L-1)Minority interest (M-1)
2012411180024171008174003200-87170014944002841003096008562001104200140267004527004564700540900402004605002860094451001476400192100069494001837005354005270039308008360011500043080051200112700--5872600469003600009511000875300
201231035002392600754800300-8588001494800301700313800849000108860013334600400300405150060160031500495000859008768700208110020414006272200181000483900615004460300690001588005929005210090600601000-4972500637006619008077300831800
20122957002411700668300200-860200147120029420032290084380010524001316610039060049018007811007664004753006630082828002709400210120049770001787004917004360045157007230011090059290053900102400-2100056896001039006619008361000823800
201211503002439900669500--84200147290030270040230084200010697001286200038110046007006498007614004136009860076310002070700210880048229001763004865001390039110006640010660071920055900145400-188003383900458006473008151800829900
201141255002429700622400--860007010002803003824008937001206500125168003992004911300616400786000390000175900735540020493002022500490620017350048240022100400750069000934006945007760077200-223003054900-6170008647500787300
2011318590024067005979003600-1356007236002369004684008258001228200127260003271004165300576700140005360001785006567900723100242670057793001650004714003480039395003880011490054350066500109000480700-3154300-4752008041300726500
20112182300239670063370010400-10080071270023110046860084340012133001249150032050048386006611009000460600111400584990069760025113005353000162800470800514004161300346001182004392006940063600--3706700-4846007596800716900
20111210800239170061650022800-10770069080021980047960080220012255001212240031640045796004888008100525800138600508680058860023297005198000168500491200610003997400347001165003733006940091000--3604700-4928006827900685300
201041551002417500613700--108900625500215900412100674100129000012130200314700449120054210010500552600-521650058160021383005087100159700495100-42873005120011310033140063400---3302300-5198007123400680800
201032263002409200547700--12210064150043010039930058590024376001018020030450050128004520003200518400-496090055970020794005585200156900512700-4318000384009660042500072500-420700-2877600-7605006111500688800
201022306002391500533300--1209005948005142004079006378002445600988410022780044504004390005200529300-496950036760019979006028500156900497400-36895004590010970039830070500---3297900-1906005939100660200
201012313002369700573200--12450062520052170030660060480024250009799700223700387790040210019500520600-532580042550018964005769700150900496000-17003004480011250043460072400--40003964700-1882005904800662000
200942200002323300576000--12940060710053090031640060520024227009439600227100331000032750058500593000-562670037680018409005908800155000488600-20128005790011250038820076400---3594200-2043006344200621000
200932231002125300725000--11210065630050140029900047450023559008784900200200301200035310098400268100-583900035090019440005758800152800802100-250820027300152600313200--225400171003209400-1772005944200533800
200922430002153300755200--11120064450057460030060045880023180008546600216800297980042110026800340500-593890033670018529006241200153100774100-342390057600116200305200----2443500-1471006483600533100
200912816002277900617600--10350011072003980024020054670024517008942500242400532240038170027200203400-552380029760018096006507100151900755100-33137002890091600685600----1600800-1862007065000582800
200843168002245000712000--810001109000210020950062400025174008382700191900599420047950020600264400-506570019760019981006126000139000750700-318910074700125700646800----1639900-1632007603500536300
200832760003169900680500-7100609009241002700216900690200148220081136002872005205900414700-136900-450400028100013751006146400142400855100-38122001840088300571600--222300-1002300-2178006485800474900
200822774003222500717300-3900650009184007800177700647000147710080759002818005098100447700-140500-437370025420013733005731400139700815500-39313003960052900422800----1421700-2436006021100482400
200743892002238800637900--865001021200770015910065210026004007626700994005666000425900785500148000-451980013710010441004968400140300921600-37068002360091600330300--987001787002399300-16340056054002199800
20073343200258300366300-65006900031990063001993002992005191003896400-3699700-833900157300-33207001279008711003635400-207700-1493900--228700--917004445001317500-1644004385200981500
20072347200256800359100-660070500304800440020210029530051970037987004704003310500-24900151000-37026001427008583003411700-212800-1318100--225600----1992200-1583004042800974300

Financial Quarter Income Statement
yearqrtRevenueIncome tax expenseFinance/interest costsOther incomeAdministrative/Operating expensesMinority interestFinance/interest incomeShare of profit/ (loss) of associatesDiscontinued operationInterest on series B redeemable convertible preference sharesShare of net profit of jointly controlled entity
2012414122100276900124500407600130683006370055500109000-36400
2012311027300260800108700363500101656005240034500457002700-4800
2012211389300414300820003656001010840059500481002320048300-12300
201211106360035620070300193300977710020600407002060015200-5100
2011413059000643100958003471001135140067400478001980021500-18100
2011310598600409200838002888009620400370003690040500--5700
2011210282500318100842002013009224000458003730017600--10500
20111878290025270080100269800807280033200346006600--400
20104921180078300725002455009422600241003270023300--6800
201037570700228600711002058007360100311002710026800--448100
20102843270031840077900240200784100036600272007600--5600
201017736400261400569001764006920000362002130021300--3700
20094753500098400570003886006835900253003660041200--800
200937474000149800678002029007250100151002300010500--77000
20092729990010930064800284400718960077004650014300--4800
200918705000373300630001382007601400126005260018200--3300
200849121700355800508002434007974000766006360049100-0700
200838641100465600527001770007275600201006420020700-0600
200828101300315700912002099007137700438005680019600-0800
200818180600316800727001199007286100998005770018500-300-
2007478365003342007330046530072472001169007440030700-3001100
200737086300203700783001171006474000570005490031900-300200
200726775700174400775006458006299900809005270018300-100200

Financial Quarter Segments Revenue
yearqrtOthersElimination/AdjustmentPlantationHealthcarePropertyIndustrialMotorsEnergy & UtilitiesHealthcare & Others
20124208005390046631009390066790036194004888100222800-
20123157004520030435008760050520031965003882700341300-
20122670004410032078009010050420032274003975800361100-
20121471003900032128008670042760031739003894100260400-
201145140003290040248008650075570032963004590100287100-
20113486003650033905008100049230023158003545300293900-
20112676003810032157008130043720023431003623700263200-
20111505003320025384007800032900023682003091900252400-
20104--2876200-58820022710002998800353300124300
20103--2524000-52000018731002374900160100118600
20102--2737200-40550020861002527400542100134400
20101--2720300-27080020011002167100454600122500
20094--2162700-51440019512002188400613500104800
20093--2430200-32670018575001889700799100170800
20092--2573800-33540018981001475200844300173100
20091--3491200-23100021633001957000682500180000
20084--3722400-54400017901001935300863800266100
20083--3666300-34710016868001935500836400169000
20082--3015400-23490018301002057800788900174200
20081--2758200-29400019156001997700675800539300
20074--2526100-48220015006001942300787700597600
20073--1886200-42720018930001718800565900595200
20072--3752400-784200327530033560009469001192600

Financial Quarter Segments Profit
yearqrtOthersElimination/AdjustmentPlantationHealthcarePropertyIndustrialMotorsEnergy & UtilitiesHealthcare & Others
2012435200153800800000800015210035990023800022000-
2012366001310056550043009990035030015160060100-
2012210200177009111007000125800291300150500168300-
2012110004210093830068005320032420015360046800-
2011451600411001249900690023570036270018870073700-
2011350002670067410062006440023800016140073600-
2011212000780082740056006680021750012370044100-
2011174001020049270073005430022730014880049100-
20104--390900-11150021650015010073050046500
20103--433800-1833001565008130045930042000
20102--642000-1148001891008130017600013500
20101--631100-41900185800622006550016100
20094--544700-222700225800424006050010500
20093--143200-83200187300232003520010500
20092--139700-46400189100757001930020800
20091--968200-581002473003680029300800
20084--1023800-195200201500171008180015200
20083--1266000-93900129300489001790023600
20082--847500-33500175600601006380083200
20081--695100-8330017820030300611001400
20074--410700-190800153300417003935006500
20073--379900-116700186100237006270024900
20072--830000-1975003055002300552300800

Financial Quarter Segments Associate
yearqrtOthersPlantationPropertyIndustrialMotorsEnergy & UtilitiesHealthcare & Others
20124130073004005700260032600-
201238900290021400780018003900-
201224100108007100640029001200-
2012161005300730058001100500-
201142500202001030060003100800-
2011313400850013500550032002100-
20112440081006600600019001100-
2011161007004400500024001200-
20104-168006700480036001900100
20103-200012500320034004504008000
20102-590052003002800200-
20101-25001710024001600700700
20094-1600180002300300520016200
20093-818002100290010046005600
20092-800263003800-380015600
20091-580051003600-39003100
20084-373003600320037009001100
20083-370093003000160010005900
20082-700160002100100015002500
20081-4600790031003006002000
20074-24000----17000
20073-------
20072-------

Monthly Business Data
yearmthCrude Palm OilFresh Fruit BunchesPalm Kernel
2012722674795437852229
2012620449883621144394
2012519218376023243233
2012417832369893440739
2012317379768332939900
2012216559865466238293
2012118192571809841269
20111220240781676545842
20111121154486131647745
20111023398994986852602
20119251613102925156988
2011821134184119747786
2011723087591276151352
2011622825491264450729
2011523213691646151715
2011421493186677647617
2011320860686266946595
2011216594967896935898
2011116746870165838574
20101219726080085642687
20101120652286406147287
20101022100793490550774
2010920278287329646576
2010820297086644147501
2010719433883230644062
2010623441981394052208
2010517648873897338958
2010416650969369039130
2010317133072230239348
2010214272559577231624
2010117168071624538169
20091220240084063745413
20091121184990136649401
200910253563108022457962
2009920288184936744059
2009821747589948647750
2009720863098912545863
2009622778791789449983
2009520249781710444251
2009417914474519241673
2009317222072744842223
2009215669464655735085
2009118167176166042697

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 comment:

Edwin Toh said...

Nice Post

By the way, can you help to update your blogroll as i have move to another website

http://edwinextremebull.blogspot.com/

to

http://edwinstock-king.blogspot.com/

Thanks
Edwin

Post a Comment