Sponsor by Innity

Sponsor by cwyeoh

Sponsor by Nuffnang

Wednesday, October 31, 2012

KLCI Stock - AFFIN / 5185 - 2012 Quarter 2

Company Info
Market Capital (Capital Size)5,081,557,740 (Very Large)
Par ValueRM 1.00

My Analysis
Forecast P/E now(3.4-0.12)/0.3943 = 8.32 (Moderate)
Target Price3.75+0.12 = 3.87 (PE 9.5, EPS 0.3943, DPS 0.12)
DecisionBUY if stock price sustain and uptrend above SMA20 or wait rebound at lower price
Comment
Revenue increased 1.8% and is continuous increasing since FY09Q2(higher than preceding year corresponding quarter 13.4%), eps decreased 15.2% but higher than preceding year corresponding quarter 4.9%, not enough cash for operating hence increase borrowings and spent 16.9% of Group cash to cover all expenses, interest margin improve quarter-by-quarter, all division still growth
First Support Price3.36
Second Support Price3.23
Risk RatingMODERATE

Research House
HwangDBS Target Price4 (2012-06-25)
Jupiter Target Price3.9 (2012-07-18)
Alliance Target Price4.42 (2012-08-22)
MIDF Target Price4.1 (2012-08-22)
TA Target Price4.3 (2012-08-22)
HLG Target Price2.96 (2012-08-23)
CIMB Target Price2.82 (2012-09-03)
RHB Target Price3.5 (2012-09-03)
Kenanga Target Price4.3 (2012-09-07)

Accounting Ratio
Return on Equity10.64%
Dividend Yield3.53%
Interest Profit Margin43.8%
Operating Profit Margin27.85%
Net Profit Margin26.57%
Tax Rate27.96%
Asset Turnover0.0521
Net Asset Value Per Share3.94
Net Tangible Asset per share3.27
Price/Net Tangible Asset Per Share1.09
Cash Per Share6.69
Liquidity Current Ratio1.1284
Liquidity Quick Ratio0.9119
Liquidity Cash Ratio0.2127
Gearing Debt to Equity Ratio8.2743
Gearing Debt to Asset Ratio0.8922
Working capital per thousand Ringgit sale212.1%
Days to sell the inventory1822
Days to collect the receivables4207
Days to pay the payables8406

Technical Analysis
SMA 103.365 (Uptrend)
SMA 203.356 (Uptrend 4 days)
SMA 503.398 (Downtrend)
SMA 1003.424 (Uptrend)
SMA 2003.252 (Uptrend)
MACD (26d/12d)-0.001788 ( 0.003028 )
Signal (9)-0.011585 ( 0.002449 )
MACD Histogram0.009797 (Bullish trend 22 days)
Bolinger Upper Band3.421
Bolinger Lower Band3.291

My notes based on 2012 quarter 2 report (number in '000):-
- Higher pbt than FY11Q2 mainly due to higher write-back of allowance for impairment on securities of RM8.4 mil as well as the write-back of allowance for loan impairment of RM6.6 mil as compared to a charge of RM26 mil. The other operating income, share of profit in associate and net interest income were higher and lower losses in jointly-controlled entities however offset by higher overhead expenses and finance cost

- Lower pbt than FY12Q1 mainly due to lower share of profit in associate, lower write-back of loan impairment as well as the allowance for securities impairment offset by higher other operating income and Islamic banking income

- Estimate next 4Q eps after 2012 Q2 result announced = 5892892*0.1/1494576 = 0.3943, estimate PE on current price 3.4 = 8.32(DPS 0.12)
- Estimate next 4Q eps after 2012 Q1 result announced = 5758289*0.1/1494576 = 0.3853, estimate highest/lowest PE = 9.53/7.5 (DPS 0.12)
- Estimate next 4Q eps after 2011 Q4 result announced = 5592224*0.1/1494576 = 0.3742, estimate highest/lowest PE = 8.23/7.3 (DPS 0.12)
- Estimate next 4Q eps after 2011 Q3 result announced = 0.3377*1.05 = 0.3546, estimate highest/lowest PE = 8.94/7.39 (DPS 0.12)
- Estimate next 4Q eps after 2011 Q2 result announced = (0.071+0.0898)*2*1.05 = 0.3377, estimate highest/lowest PE = 9.21/6.4 (DPS 0.09)
- Estimate next 4Q eps after 2011 Q1 result announced = (0.071+0.077)*2 = 0.296, estimate highest/lowest PE = 11.76/9.8 (DPS 0.09)

AFFIN latest news (English)

AFFIN latest news (Chinese)


Sunday, October 28, 2012

KLCI Stock - SEB / 5163 - 2012 Quarter 2

SEREMBAN ENGINEERING BERHAD


Company Description
SEREMBAN ENGINEERING BERHAD engages in the manufacture and fabrication of process equipment. The company's products include unfired pressure vessels, heat exchangers, tanks, silos, and other machinery or parts. It also offers mechanical, maintenance, and shutdown services. In addition, the company, through its subsidiary, engages in the supply of labour; and hiring and servicing of machinery equipment. It serves chemical, edible oil, palm oil, bio-diesel, oleo chemical, and food and waste management industries. Seremban Engineering Sdn Bhd was formerly known as Seremban Engineering Services & Supplies Sdn Bhd. The company was incorporated in 1979 and is based in Seremban, Malaysia. As of March 2, 2007, Seremban Engineering Sdn Bhd is a subsidiary of Success Transformer Corp Bhd.

Company Info 
Listing Date2010-05-10
IPO Price0.85
Market Capital (Capital Size)36,000,000 (Very Small)
Par ValueRM 0.50
BoardMain
SectorIndustrial Products
Major IndustryProcess Equipment & Metal Structure
Sub IndustryEngineering Specialized Services
Websitehttp://www.sesb98.com/

My Analysis 
Forecast P/E now(0.45-0.02)/0.0739 = 5.82 (Moderate)
Target Price0.52+0.02 = 0.54 (PE 7.0, EPS 0.0739, DPS 0.02)
DecisionBUY if stock price sustain and got higher buy volume above 0.43 or wait rebound at lower price
Comment
Revenue increased 26.2% and also higher than preceding year corresponding quarter 43.8%, eps decreased 26.7% but higher than preceding year corresponding quarter 48.4%, not enough cash generated for operating hence increased borrowings and spent 44.8% of Group cash to cover all other expenses, gross margin got average of 15.4% per quarter, lower liquidity ratio indicate higher risk of cannot meet current obligation, gearing ratio increased too fast compare to profit which can impact earning by increase borrowing cost, inventory and receivables turnover period also slightly longer which can cause operation not enough cash, got risk of further cost overrun
First Support Price0.43
Second Support Price0.41
Risk RatingMODERATE

Research House
Kenanga Target Price0.59 (2012-08-27)

Accounting Ratio 
Return on Equity10.91%
Dividend Yield4.44%
Gross Profit Margin13.79%
Operating Profit Margin9.12%
Net Profit Margin8.00%
Tax Rate34.76%
Asset Turnover0.7863
Net Asset Value Per Share0.77
Net Tangible Asset per share0.77
Price/Net Tangible Asset Per Share0.64
Cash Per Share0.17
Liquidity Current Ratio1.4816
Liquidity Quick Ratio0.9144
Liquidity Cash Ratio0.2542
Gearing Debt to Equity Ratio1.0283
Gearing Debt to Asset Ratio0.503
Working capital per thousand Ringgit sale26.3%
Days to sell the inventory133
Days to collect the receivables132
Days to pay the payables123

Technical Analysis 
SMA 100.446 (Same)
SMA 200.446 (Uptrend 3 days)
SMA 500.457 (Same)
SMA 1000.458 (Same)
SMA 2000.452 (Same)
MACD (26d/12d)-0.001336 ( 0.000474 )
Signal (9)-0.002566 ( 0.000307 )
MACD Histogram0.001230 (Bullish trend 4 days)
Bolinger Upper Band0.458
Bolinger Lower Band0.434

My notes based on 2012 quarter 2 report (number in '000):
- Higher revenue mainly due to higher sales recorded

- Higher pbt than FY11Q2 mainly due to higher sales achieved and higher profit margin

- Lower pbt than FY12Q1 mainly due to cost overrun of a project completed

- Estimate next 4Q eps after 2012 Q2 result announced = 62088*0.095/79838 = 0.0739, estimate PE on current price 0.45 = 5.82(DPS 0.02)
- Estimate next 4Q eps after 2012 Q1 result announced = 62328*0.09/79890 = 0.0702, estimate highest/lowest PE = 7.12/5.56 (DPS 0.02)
- Estimate next 4Q eps after 2011 Q4 result announced = 60392*0.075/79981 = 0.0566, estimate highest/lowest PE = 9.45/7.6
- Estimate next 4Q eps after 2011 Q3 result announced = (0.0126+0.0169)*2 = 0.059, estimate highest/lowest PE = 9.15/6.69
- Estimate next 4Q eps after 2011 Q2 result announced = 0.0496, estimate highest/lowest PE = 10.28/7.76 (DPS 0.01)
- Estimate next 4Q eps after 2011 Q1 result announced = 0.0496, estimate highest/lowest PE = 10.69/8.87 (DPS 0.01)
- Next quarter Q1 result maybe low, use year 2010 cum_eps to estimate next 4Q eps after 2010 Q4 result announced = 0.0431*1.15 = 0.0496(revenue, profit and receivables also largely increased), estimate highest/lowest PE = 12.9/9.98 (DPS 0.01)
- Revenue QbQ increasing more than 15%, use 10% profit margin, estimate next 4Q eps after 2010 Q3 result announced = (0.0168+0.0193)*2 = 0.0722, estimate highest/lowest PE = 9.63/8.1

SEB latest news (English)

SEB latest news (Chinese)

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
2012-08-2420122N/AN/A-2.47%5.86%268624814321494512149235310.01870.0442124935628479716208812745899311656225252173810082124437983879838395192012-06-3013.79%9.12%8.00%34.76%0.7863-0.770.770.640.171.48160.91440.25421.02830.50326.3%133132123
2012-05-17201210.520.410.023.38%3.38%212812128123642364204020400.02550.025512291560587106162328524321366968225257379411221147989079890359502012-03-3119.75%12.51%11.11%11.76%0.7326-0.770.770.580.291.58031.01220.44140.98890.492934.1%144122153
2012-02-20201140.5350.43-2.67%7.05%308528525817894867151839990.01900.05001158925559510156029714555611515031558884406937225257998179981415902011-12-3112.60%6.58%5.80%9.95%0.735710.40010.740.740.70.311.65171.14080.51680.93780.479736.2%119126163
2011-11-17201130.540.395-2.38%4.37%192415440616083077135024800.01690.03101008214208092258741698522542881558847315019206077998979989335952011-09-3015.32%9.47%8.36%20.71%0.7649-0.720.720.580.282.00311.45940.6660.72780.417443.2%101125102
2011-08-17201120.520.395-1.77%1.99%186763516513181469100511310.01260.0141991904209159757099222250902578155882868290152988000080000360002011-06-3014.10%8.32%7.06%23.14%0.7012-0.710.710.630.211.83311.32680.47240.74490.424342.7%111160118
2011-05-18201110.5650.45-0.22%0.22%16489164891511511251250.00160.00169615139265588568862564436439391558818002139177278000080000452002011-03-319.98%2.41%0.92%8.61%0.6319-0.70.70.810.241.92281.47430.58620.69740.408449.6%105174114
2011-02-17201040.650.5050.015.92%7.20%227105062033234113258731470.03230.0431928753612557656750694740521632210265109995323155888000072957484002010-12-3119.76%15.21%14.63%20.49%0.54514.02570.770.770.790.212.15741.65870.57580.64310.38967.2%128230147
2010-11-18201030.6950.585-0.15%1.29%1167827911108793665630.00080.00808403730145520538922401093112591022913339926201558000070583520002010-09-3010.66%2.11%0.92%27.78%0.535-0.760.760.860.272.29281.63520.86230.56480.358771.8%169157165
2010-08-16201020.8150.625-1.74%1.13%9880162329466837624950.01070.0075787972498450953813549503103841022910529332195617145965797493062010-06-3022.98%10.84%9.57%20.61%0.6252-0.810.810.850.32.67882.03251.07990.46870.317166.5%123138112
2010-05-24201010.740.645-0.61%0.61%635263522632632672670.00440.004461839239175203792275075462710229675395262776007260072438522010-03-3114.48%2.49%4.14%-0.9275-0.620.621.180.131.98461.49310.42990.63950.386830.7%7312181
N/A20094N/AN/A-N/AN/A1705369036399712164293590060.03670.1276695752589251643683107714195594096296576636102658000070583N/A2009-12-3129.88%24.24%23.44%23.29%0.9922-0.610.61N/A0.152.10931.84960.56890.59980.372132.9%3813987
N/A20093N/AN/A-N/AN/A159815198321518167161460710.02020.0860N/AN/A-N/A9172381202296291464348661438000070583N/A2009-09-3021.77%14.29%13.46%22.64%N/A-N/AN/AN/AN/AN/AN/AN/AN/AN/AN/A-N/AN/A
N/A20092N/AN/A-N/AN/A179703600229076017217644570.03050.0677N/AN/A-N/A371920334096291291463149987145965797N/A2009-06-3023.54%17.05%16.18%24.25%N/A-N/AN/AN/AN/AN/AN/AN/AN/AN/AN/A-N/AN/A
N/A20091N/AN/A-N/AN/A180311803131093109228022800.03800.0380N/AN/A-N/A2907117164596293024466949606007260072N/A2009-03-3125.13%18.36%17.24%25.35%N/A-N/AN/AN/AN/AN/AN/AN/AN/AN/AN/A-N/AN/A

Financial Quarter Balance Sheet
yearqrtInvestment in associated companies (A-0)Investment in jointly controlled entity (A-0)Investment properties (A-0)Property, plant and equipment (A-0)Amount due from associated companies (A-1)Amount due from customers (A-1)Cash and cash equivalents (A-1)Inventories (A-1)Trade receivables (A-1)Deferred tax liabilities (L-0)Hire purchase liabilities (L-0)Loans & borrowings (L-0)Current tax liabilities (L-1)Hire purchase liabilities (L-1)Loans & borrowings (L-1)Trade and other payables (L-1)Minority interest (M-1)
201225279-9740066--13640304363541726254736097-1642562227866971
20121305-9738955--23341300383017923623574994-13820808319281061
20114--9737587--24473241882954726512745319-12514277329491015
20113-369734170-276922141180762360424713006066141361487118222922
20112--9733817285211116821180292803025243283630171441641019038597
20111--9733229435162119153146532696324862453860-1181675215804588
20104-19729352151266416929146622901924762274023-1081259216699576
20103-59726671-26162153616423166892312254260313114892015929520
20102-149726378-226021087126191634222752802902171120785911377509
20101-149726260-214576838784168562248306349122612679719549520
20094-149726221-3170116635325230852250108303385084736612201516

Financial Quarter Income Statement
yearqrtRevenueIncome tax expenseCost of salesFinance/interest costsOther incomeAdministrative/Operating expensesMinority interestShare of profit/ (loss) of associatesShare of net profit of jointly controlled entityOther expenses
20122268627472315927631415039026-63
2012121281278170773032301693465-79
20114308521782696622974157193-13358
201131924133316293215270137275-023
20112186763051604223639614088-068
20111164891314843246162136913-141
201042271068118223129193120055-325
2010311678301043312996109512-9-
201029880195761012557125611---
2010163521543210511111893---
2009417053931119571352131170131-16
20093159814871250212927991750-3-
20092179707051373915639120726---
20091180317881350020254127441---

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
gros_m = gross profit margin, oper_m = operating profit margin, prof_m = net 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



Saturday, October 27, 2012

KLCI Stock - TGUAN / 7034 - 2012 Quarter 2

THONG GUAN INDUSTRIES BERHAD


Company Description
THONG GUAN INDUSTRIES BERHAD is a Malaysia-based company. The Company is principally engaged in investment holding activities, and also in trading of plastic and paper products. It operates in three business segments: plastic products, which is engaged in the manufacturing and trading of plastic based products; food and beverages, which is engaged in the manufacturing and trading of consumer food products, such as tea, coffee, biscuits, snack food and curry powder, and operations of food and beverage outlet, and others, which is engaged in the manufacturing and trading of products, such as high-density monofilament ropes, polypropylene string, paper serviette, colonge paper towel, rubber band, drinking straw and machinery. The business segments are operated principally in Malaysia and China.

Company Info 
Listing Date1997-12-19
Market Capital (Capital Size)140,974,030 (Small)
Par ValueRM 1.00
BoardMain
SectorIndustrial Products
Major IndustryPlastic Products
Sub IndustryFood & Beverage
Websitehttp://www.thongguan.com/

My Analysis 
Forecast P/E now(1.34-0.06)/0.2817 = 4.54 (Moderate)
Target Price1.41+0.06 = 1.47 (PE 5.0, EPS 0.2817, DPS 0.06)
DecisionBUY if stock price sustain and uptrend above 1.31 or wait rebound at lower price
Comment
Revenue increased 4.8% and was fifth consecutive quarter increasing (higher than preceding year corresponding quarter 18.8%), eps increased 32.1% but lower than preceding year corresponding quarter 4.5%, cash generated from operating more than enough to cover financing expenses and still got borrowings, maintain around 11% gross margin, quick liquidity ratio indicate liquid assets can meet current obligation, slightly higher gearing ratio also good indication the Group utilize higher leverage to generate more income since is business uptrend now, all accounting of turnover period also short which assets is liquid to turn into cash to cover payables, higher inventory and higher revenue can indicate Group products demand is good, plastics products division (main profit contributor) strong growth
First Support Price1.31
Second Support Price1.28
Risk RatingMODERATE

Research House
Kenanga Target Price1.57 (2012-10-16)

Accounting Ratio 
Return on Equity11.38%
Dividend Yield4.48%
Gross Profit Margin11.68%
Operating Profit Margin5.06%
Net Profit Margin5.01%
Tax Rate3.12%
Asset Turnover1.5496
Net Asset Value Per Share2.43
Net Tangible Asset per share2.43
Price/Net Tangible Asset Per Share0.54
Cash Per Share0.62
Liquidity Current Ratio2.3783
Liquidity Quick Ratio1.4121
Liquidity Cash Ratio0.6125
Gearing Debt to Equity Ratio0.4656
Gearing Debt to Asset Ratio0.3158
Working capital per thousand Ringgit sale25.0%
Days to sell the inventory72
Days to collect the receivables52
Days to pay the payables47

Technical Analysis 
SMA 101.338 (Uptrend)
SMA 201.312 (Uptrend 6 days)
SMA 501.31 (Same)
SMA 1001.314 (Same)
SMA 2001.298 (Uptrend)
MACD (26d/12d)0.014102 ( 0.000625 )
Signal (9)0.008028 ( 0.001518 )
MACD Histogram0.006074 (Bullish trend 13 days)
Bolinger Upper Band1.382
Bolinger Lower Band1.242

My notes based on 2012 quarter 2 report (number in '000):-
- Higher revenue mainly due to the increase in export and contribution from two new subsidiary companies

- Lower pbt than FY11Q2 mainly due to lower margin of the stretch film and garbage bag divisions in Malaysia for Plastics Products division and lower demand of tea, coffee and instant beverages products as promotional activities was reduced for Food, Beverages and Other Consumable products segment

- Higher pbt than FY12Q1 mainly due to the higher sales of stretch film products

- Estimate next 4Q eps after 2012 Q2 result announced = 257749*0.115/105205 = 0.2817, estimate PE on current price 1.34 = 4.54(DPS 0.06)
- Estimate next 4Q eps after 2012 Q1 result announced = 246709*0.125/105205 = 0.2931, estimate highest/lowest PE = 4.67/4.16 (DPS 0.06)
- Estimate next 4Q eps after 2011 Q4 result announced = 243075*0.13/105205 = 0.3004, estimate highest/lowest PE = 4.69/4.16 (DPS 0.06)
- Estimate next 4Q eps after 2011 Q3 result announced = 0.2664, estimate highest/lowest PE = 5.07/3.9 (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)

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
2012-08-2720122N/AN/A-3.01%5.30%1522712976277630143767325128710.06960.122337672111897222172577492272815644441367892116425605623941052051052051378182012-06-3011.68%5.06%5.01%3.12%1.5496-2.432.430.540.622.37831.41210.61250.46560.315825.0%725247
2012-05-24201211.431.28-2.28%2.28%14535614535667466746554655460.05270.05273591681124599812467098286137212093636669148123444891052051052051430782012-03-3110.38%4.67%4.64%17.88%1.5583-2.342.340.580.452.35731.40650.47820.45770.313123.9%685946
2012-02-29201141.471.310.063.55%12.55%1438065434156328281167704272040.07320.258636849712542298624307510765320356195515532127015075364781052051052051409742011-12-3111.87%4.42%4.40%-1.46265.18212.32.30.580.372.0661.02040.33530.51810.340422.8%925360
2011-11-24201131.41.09-2.53%9.00%1423253951546297217885479195000.05210.185434153410725472234280923215278550051494604611546399481052051052051220372011-09-309.49%4.47%4.42%13.59%1.5654-2.232.230.520.42.32731.33410.44160.45790.31423.9%735754
2011-08-25201121.310.93-3.54%6.47%1282022528298304154917674140210.07290.133332481993648-23117138046275531350833100794766460671052051052051041522011-06-3010.09%6.53%6.48%7.59%1.5889-2.22.20.450.472.60621.5160.60460.40510.288325.6%725141
2011-05-27201111.360.91-2.93%2.93%12462712462771877187634763470.06030.060330974387145-22259856473046267150629869311364392651052051052051104652011-03-3112.97%5.84%5.77%11.69%1.6109-2.122.120.50.42.63911.63160.55610.39150.281324.8%635745
2011-02-25201041.10.950.053.49%9.68%1394864885998439226597133197950.06780.1882323176106465-216711374152081417633953166011677750730105205105205967882010-12-3111.13%6.13%6.05%15.48%1.51144.88952.062.060.450.532.24211.39960.58940.49130.329424.0%675558
2010-11-30201031.060.92-1.67%6.47%1237873489483550142883407132280.03240.125729046880632-20983621732121662883382795669278431051052051052051020482010-09-3013.54%3.01%2.87%4.03%1.5782-1.991.990.490.432.74311.74560.67050.38430.277625.7%615543
2010-08-26201021.060.87-2.06%4.80%111067225161440810738422098210.04010.093430843296308-21212413471118813186342379841334537582105205105205957362010-06-3010.63%4.06%3.97%4.26%1.4204-2.022.020.450.392.40111.37320.49980.4540.312326.5%815749
2010-05-27201011.20.78-2.74%2.74%11409411409463306330560156010.05320.053229149283418-208074243127043328342975135846325834105205105205820592010-03-3112.05%5.64%5.55%11.52%1.4723-1.981.980.390.282.50111.49920.38930.40090.286226.2%736755
2010-02-25200940.840.750.041.62%7.41%1094584030603846175093101142090.02950.135128899884591-204407676205694346667610619262726034870105205105205846902009-12-3111.52%3.60%3.51%19.37%1.39475.96031.941.940.410.372.40491.4580.51420.41380.292726.4%746155
2009-11-20200930.880.75-2.67%5.79%1034642936025581136635117111080.04860.105626308962841-200248597404466409887631552741428621917105205105205820592009-09-3014.34%5.52%5.39%8.31%1.5395-1.91.90.410.252.79861.54680.48420.31380.238924.4%685036
2009-08-27200920.90.775-2.36%3.13%10213919013857058082453159910.04310.056927178472890-198894607863615384977674571711867426348105205105205820592009-06-3013.55%5.72%5.59%20.58%1.7454-1.891.890.410.282.42551.42350.44440.36650.268219.7%544738
2009-05-28200910.850.68-0.76%0.76%879998799923772377146014600.01390.013926815171923-19622836794143128358763135363700514636105205105205757472009-03-3110.81%3.18%2.70%38.58%1.923-1.871.870.390.152.35741.22550.24960.36650.268217.0%564329
2009-02-27200840.80.550.023.84%2.53%111419564558101263815706746460.06720.0442297774106069-191705270321605150176444863100137631105205105205715392008-12-312.29%8.48%9.09%-1.89615.39811.821.820.370.131.84350.92420.13380.55330.356214.8%634928
2008-11-28200830.80.65-1.48%6.29%1728024531653489139162721115670.02590.1099364160166033-1981271063450451881764411138595011694105205105205841642008-09-307.92%2.26%2.02%22.01%1.6252-1.881.880.430.171.58190.75180.11360.8380.455915.2%876060
2008-08-28200821.00.795-3.16%4.81%143431280363713510427580988460.05520.0841332758140078-1926801071203604717644868517912465105205105205894242008-06-3010.96%5.40%4.97%18.58%1.6725-1.831.830.460.151.67570.78230.12460.7270.42115.5%825557
2008-05-29200811.00.8-1.65%1.65%13693213693232923292303730370.02890.0289320276133406-18687052509368838176444314131524492105205105205910022008-03-318.74%3.03%2.40%7.75%1.6851-1.781.780.490.11.65540.81990.08810.71390.416514.6%745954
2008-02-29200741.10.810.030.50%6.87%138651518215139514993871120080.00830.1141336393152529-183864340149132177751053724882710717644105205105205862682007-12-317.71%2.67%1.01%38.71%1.54057.18421.751.750.470.241.5290.75480.18620.82960.453414.1%835563
2007-11-23200731.070.81-3.04%6.37%1375153795645390127625308111370.05050.1059338722155977161827452362477071193910537159173978145151052051052051052052007-09-309.50%4.44%3.92%1.52%1.4854-1.741.740.570.181.51860.70730.13790.85360.460514.4%925868
2007-08-30200721.130.985-1.42%3.33%12658424204937347372248758190.02360.05533371421565482618059418268500591991053713263406414601105205105205N/A2007-06-309.36%3.55%2.95%33.40%1.0844-1.721.72N/A0.191.50840.74960.14470.8670.464319.4%1188490
2007-05-3120071N/AN/A-1.91%1.91%11546511546536383638333233320.03170.0317310277132171261781062028033251332710537169553628141651052051052051504432007-03-319.22%3.90%3.15%8.41%0.7704-1.691.690.850.171.5910.80780.16020.74220.42628.1%153112109
2007-02-2820064N/AN/A0.03N/AN/A1235634695146378269052691215720.02560.205031203813726426174774174362404947071204566131906101391052051052051504432006-12-3112.73%6.09%5.16%57.79%0.3966.9741.661.660.860.141.55450.81290.12760.78550.439952.9%296238186

Financial Quarter Balance Sheet
yearqrtOther investments (A-0)Prepaid lease payments (A-0)Property, plant and equipment (A-0)Cash and cash equivalents (A-1)Current tax assets (A-1)Deposits with licensed banks (A-1)Inventories (A-1)Trade receivables (A-1)Deferred tax liabilities (L-0)Loans & borrowings (L-0)Current tax liabilities (L-1)Loans & borrowings (L-1)Trade and other payables (L-1)Minority interest (M-1)
2012217141147811208036083135028670102157831897709553621538492670202217
20121185711317113622287171037184209372590473787660072473489163438981
201141838115451174492122012951735112027577524753628482593591278867986
20113189111596103896243742173181569566083788762533171930242307015272
2011220529188993172956826302013689625723037962347411033032550784-
201112026916499362290992858128707604878316788037894952087554106-
201041966927910032349031301366007951173453805140344872536368530-
2010318907473959394151435843750673336898578995230-1981947684-
2010219857609995313405043057438853226819281605143-3078952216-
201012017666595758267154384240074931786228426203-1847556314-
2009420176826977043605939432950718356766485172071722233253363-
2009320676723100728265702728-6869055583773223525091621236153-
2009219976993103934291082630-6562461498707831648581452746111-
2009121007127106583161282425-7314460644704425639762292637721-
2008421007012106645132151734-9077076298704429131095519340432-
200832427703011091517508454-127933978938960296133616263888113-
200822874676310944715887--113914838738960360132294546678822-
200812874680111176110585--100360878959000428723054466073154-
200742873684711589525666415-106729779689280539822115428581355-
200732204687911715119300--1135157967394386615255556378403216
200721273691711894620140--10563784229973875833085550098113326
200711401695412095918217--8907973667973986922106482846335026
200641368696112063315030--8733680710973897541941609905484126

Financial Quarter Income Statement
yearqrtRevenueIncome tax expenseCost of salesFinance/interest costsOther incomeAdministrative/Operating expensesMinority interestFinance/interest incomeShare of profit/ (loss) of associatesSelling and distribution costsInvestment gain/lossOther expenses
20122152271238134491186341537267112-5354-309
201211453561206130263169326251016127-5009-1457
20114143806154012673816810905062164133-5357-804
201131423258561288142053020489038140-5173-106
2011212820263011526517158114508-104-4749-1120
2011112462784010845815813854661-63-4798-813
20104139486130612396217423214497-62-5437-640
2010312378714310703021436013385-32----
201021110671889925812816338928-22----
2010111409472910034412711088422----21-
200941094587459685110512025572---430014-
20093103464464886271476244849---365317-
200921021391174883011534224483---393011-
2009187999917784824269227639----3-
20084111419305911397571222564409---474035-
200831728027681591204602874021---547651-
200821434311326127705645443439---449128-
200811369322551249659026773995---450550-
2007413865154012795623973837572516-57510634-
200731375158212445381978136140-38412769-
2007212658412471147346931523611--128358957-
200711154653061048169597943642--33329659-
200641235633686107829109971248591-1434067100-

Financial Quarter Segments Revenue
yearqrtPlastics ProductsFood, Beverages and Other Consumable products
201221433228949
201211361639193
201141346649142
201131347707555
201121218719328
201111171647463
201041309238563
201031174736314
201021045126555
201011073236771
200941023897069
20093971716293
20092957146425
20091815336466
200841056255794
200831660126790
200821361457286
200811302556677
200741362027241
200731341403375
20072852626237
200711426467904
200641379725617

Financial Quarter Segments Profit
yearqrtPlastics ProductsFood, Beverages and Other Consumable products
201226910720
201215784962
20114628642
201135717645
2011270891215
201116964223
201048008431
201033567165
201024359155
201016193243
20094399255
20093562190
200925692155
200912671129
200849210240
200833229217
200827258492
200813729414
20074104071449
20073601587
200724147351
200714352153
2006449902529

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