KLCI Stock - DIGI / 6947 - 2012 Quarter 3

DIGI.COM BERHAD


Company Description

DiGi.Com Berhad is a Malaysia-based investment holding company. The Company's wholly owned subsidiary, DiGi Telecommunications Sdn. Bhd. (DTSB), is engaged in the establishment, maintenance and provision of telecommunications and related services. Subsidiaries of DTSB include DiGi Services Sdn. Bhd., which is engaged in property holding, renting of premises and other related services, and Djuice.Com Sdn. Bhd., which is dormant. On February 10, 2009, the Company incorporated a wholly owned subsidiary, Pay By Mobile Sdn Bhd.

Company Info 

Listing Date	1997-12-18
Market Capital (Capital Size)	3,778,650,000 (Large)
Par Value	RM 0.10
Board	Main
Sector	IPC
Major Industry	Telecommunication
Sub Industry	Mobile Communication & Network Services
Website	http://www.digi.com.my

My Analysis 

Forecast P/E now	(4.86-0.25)/0.173 = 26.65 (Moderate)
Target Price	5.19+0.25 = 5.44 (PE 30.0, EPS 0.173, DPS 0.25)
Decision	BUY for dividend keep if stock price strong sustain above 4.8
Comment	Revenue increased 0.2% and was continuous increasing since FY09Q2 and also is highest all the time(higher than preceding year corresponding quarter 4.1%), eps decreased 2.6% but higher than preceding year corresponding quarter 8%, cash generated from operating enough to cover financing expenses and got loan to cover investing expenses, operating margin maintain around 26% but still lower than earlier above 30%, liquidity ratio indicate Group efficiently operating with minimum assets, gearing rato indicate very high leverage mainly through payables(good in term of no need borrowing cost) to generate more income, all accounting turnover period is good in which assets very liquid and payables delay longer
First Support Price	4.8
Second Support Price	4.2
Risk Rating	MODERATE

Research House

Jupiter Target Price	4.2 (2012-05-29)
Alliance Target Price	5.05 (2012-10-24)
AMMB Target Price	4.6 (2012-10-24)
BIMB Target Price	4.5 (2012-10-24)
CIMB Target Price	5.63 (2012-10-24)
ECM Target Price	4.14 (2012-10-24)
HLG Target Price	5.14 (2012-10-24)
HwangDBS Target Price	4.7 (2012-10-24)
Kenanga Target Price	4.95 (2012-10-24)
Maybank Target Price	4.96 (2012-10-24)
MIDF Target Price	4.8 (2012-10-24)
OSK Target Price	5 (2012-10-24)
Public Target Price	5.59 (2012-10-24)
RHB Target Price	5.4 (2012-10-24)
TA Target Price	4.96 (2012-10-24)

Accounting Ratio 

Return on Equity	97.31%
Dividend Yield	5.14%
Operating Profit Margin	25.78%
Net Profit Margin	25.66%
Tax Rate	22.34%
Asset Turnover	1.3333
Net Asset Value Per Share	0.12
Net Tangible Asset per share	0.04
Price/Net Tangible Asset Per Share	137.0
Cash Per Share	0.19
Liquidity Current Ratio	0.7178
Liquidity Quick Ratio	0.7076
Liquidity Cash Ratio	0.5235
Gearing Debt to Equity Ratio	3.962
Gearing Debt to Asset Ratio	0.7985
Working capital per thousand Ringgit sale	-12.5%
Days to sell the inventory	2
Days to collect the receivables	30
Days to pay the payables	191

Technical Analysis 

SMA 10	4.934 (Downtrend)
SMA 20	5.122 (Downtrend 10 days)
SMA 50	5.062 (Uptrend)
SMA 100	4.702 (Uptrend)
SMA 200	4.233 (Uptrend)
MACD (26d/12d)	-0.081714 ( 0.004072 )
Signal (9)	-0.033622 ( 0.012023 )
MACD Histogram	0.048092 (Bearish trend 21 days)
Bolinger Upper Band	5.571
Bolinger Lower Band	4.673

My notes based on 2012 quarter 3 report (number in '000):-
- Higher revenue solely driven by data revenue offset by lower voice revenue due to prolonged postswap optimization particularly in the Klang Valley

- Lower pbt than FY11Q3 largely due to moderate revenue growth of 0.2% quarter-on-quarter from lost revenue opportunities mainly from the network modernisation, coupled with higher international traffic cost and sales and marketing expenses. The above-mentioned were compounded by the one-off reversal of site rental accruals no-longer required as well as an insurance claim received in the preceding quarter

- Estimate next 4Q eps after 2012 Q3 result announced = 0.173, estimate PE on current price 4.86 = 26.65(DPS 0.25)
- Estimate next 4Q eps after 2012 Q2 result announced = 0.0412*4*1.05 = 0.173, estimate highest/lowest PE = 30.75/23.93 (DPS 0.24)
- Estimate next 4Q eps after 2012 Q1 result announced = 1226691*0.92/7775000 = 0.1452, estimate highest/lowest PE = 29.55/24.59 (DPS 0.25)
- Estimate next 4Q eps after 2011 Q4 result announced = 1411431*0.88/7775000 = 0.1598, estimate highest/lowest PE = 26.03/23.4 (DPS 0.16)
- Estimate next 4Q eps after 2011 Q3 result announced = 0.42*4*1.05 = 1.764, estimate highest/lowest PE = 19.23/18.66 (DPS 1.48)
- Estimate next 4Q eps after 2011 Q2 result announced = 0.4262*4*1.05 = 1.79, estimate highest/lowest PE = 17.8/15.02 (DPS 1.72)
- Estimate next 4Q eps after 2011 Q1 result announced = 0.4262*4 = 1.7048, estimate highest/lowest PE = 16.6/15.31 (DPS 1.72)
- Estimate next 4Q eps after 2010 Q4 result announced = 1.5151*1.1 = 1.6666, estimate highest/lowest PE = 17.42/14.85 (DPS 1.63)
- Estimate next 4Q eps after 2010 Q3 result announced = 1.4051*1.1 = 1.5456, estimate highest/lowest PE = 15.11/12.46 (DPS 1.74)
- Estimate next 4Q eps after 2010 Q2 result announced = 1.3254*1.1 = 1.4579(10% grow from 1.3254), estimate highest/lowest PE = 15.85/13.04 (DPS 1.99)
- Estimate next 4Q eps after 2010 Q1 result announced = 1.3254(3% grow from 1.2868), estimate highest/lowest PE = 16.27/15.01 (DPS 2.13)
- Estimate next 4Q eps after 2009 Q4 result announced = 0.317*4 = 1.268, estimate highest/lowest PE = 17.21/15.82 (DPS 1.78)
- Estimate next 4Q eps after 2009 Q3 result announced = 0.3139*4 = 1.2556, estimate highest/lowest PE = 16.27/15.47 (DPS 1.77)
- Estimate next 4Q eps after 2009 Q2 result announced = 0.3016*4 = 1.2064, estimate highest/lowest PE = 17.12/16.21 (DPS 1.75)
- Estimate next 4Q eps after 2009 Q1 result announced = 0.3543*4 = 1.4172, estimate highest/lowest PE = 15.51/14.1 (DPS 1.62)

DIGI latest news (English)

DIGI latest news (Chinese)


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	c_asset	liab	c_liab	mino	equi	cfo	cfi	cff	cash	fcf	net	final	share	c_share	m_cap	date	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
2012-10-23	2012	3	N/A	N/A	0.12	22.34%	68.03%	1582518	4731648	406094	1231224	315370	960192	0.0406	0.1235	4707928	1992390	3759130	2775733	-	948798	1838044	410329	1072825	1098170	1427715	354890	1453060	7775000	7775000	42607000	2012-09-30	25.78%	25.66%	22.34%	1.3333	-	0.12	0.04	137.0	0.19	0.7178	0.7076	0.5235	3.962	0.7985	-12.5%	2	30	191
2012-07-23	2012	2	5.57	4.39	0.059	22.97%	45.69%	1579721	3149130	419336	825130	324187	644822	0.0417	0.0829	4928610	2055663	3836457	2768569	-	1092153	1305908	273332	614100	1098170	1032576	418476	1516646	7775000	7775000	34365500	2012-06-30	26.61%	26.54%	22.69%	1.2609	-	0.14	0.05	88.4	0.2	0.7425	0.7205	0.5478	3.5127	0.7784	-11.5%	5	28	188
2012-04-25	2012	1	4.54	3.82	0.059	22.72%	22.72%	1569409	1569409	405794	405794	320635	320635	0.0412	0.0412	5066250	2038531	3839559	2704509	-	1226691	683469	108435	155375	1098170	575034	419659	1517829	7775000	7775000	30789000	2012-03-31	25.92%	25.86%	20.99%	1.2046	-	0.16	0.07	56.57	0.2	0.7538	0.7294	0.5612	3.13	0.7579	-10.9%	5	27	191
2012-01-19	2011	4	4.32	3.9	0.065	29.28%	93.15%	1545423	5963954	389320	1560262	394225	1254384	0.0507	0.1613	4863346	1622832	3451915	2593257	-	1411431	2367386	573938	1545862	850584	1793448	247586	1098170	7775000	7775000	30167000	2011-12-31	25.26%	25.19%	-	1.2263	24.0493	0.18	0.09	43.11	0.14	0.6258	0.5996	0.4235	2.4457	0.7098	-16.3%	6	28	199
2011-10-24	2011	3	35.4	3.44	0.37	21.72%	63.88%	1519970	4418531	398506	1170942	292445	860159	0.3761	1.1063	4721347	1450716	3416466	2600711	-	1304881	1671147	276398	1258187	850584	1394749	136562	987146	777500	777500	24553450	2011-09-30	26.46%	26.22%	26.61%	1.2387	-	1.68	0.71	44.48	1.27	0.5578	0.5428	0.3796	2.6182	0.7236	-19.7%	3	26	187
2011-07-20	2011	2	33.58	28.6	0.3	17.55%	42.16%	1467998	2898561	325283	772436	236318	567714	0.3039	0.7302	4930746	1494672	3685060	2982268	-	1245686	977476	137446	674937	850584	840030	165093	1015677	777500	777500	23200600	2011-06-30	23.71%	22.16%	27.35%	1.1519	-	1.6	0.61	48.92	1.31	0.5012	0.4867	0.3406	2.9583	0.7474	-26.2%	4	28	183
2011-04-29	2011	1	30.02	27.82	0.43	24.61%	24.61%	1430563	1430563	447153	447153	331396	331396	0.4262	0.4262	5139027	1452848	3795334	2445377	-	1343693	561245	74156	337469	850584	487089	149620	1000204	777500	777500	22609700	2011-03-31	31.93%	31.26%	25.89%	1.0793	-	1.73	0.69	42.14	1.29	0.5941	0.5766	0.409	2.8246	0.7385	-17.9%	4	27	203
2011-01-28	2010	4	30.66	24.92	0.43	21.82%	77.43%	1429662	5406457	450309	1597248	332026	1178004	0.4270	1.5151	5136633	1330782	3790011	2271589	-	1346622	2308776	610840	1277537	430185	1697936	420399	850584	777500	777500	19670750	2010-12-31	32.18%	31.50%	26.27%	1.0525	16.6984	1.73	0.64	39.53	1.09	0.5858	0.5669	0.3744	2.8145	0.7378	-17.4%	4	30	211
2010-10-26	2010	3	25.9	23.88	0.5	19.02%	55.60%	1351341	3976795	390444	1146939	289314	845978	0.3721	1.0881	5004881	1315328	3601535	2200623	-	1403346	1711062	388397	864100	430185	1322665	458565	888750	777500	777500	19173150	2010-09-30	29.39%	28.89%	25.90%	1.0439	-	1.8	0.69	35.74	1.14	0.5977	0.5855	0.4039	2.5664	0.7196	-16.9%	3	28	191
2010-07-20	2010	2	25.1	21.0	0.35	18.30%	36.59%	1335096	2625454	377993	756495	278408	556664	0.3581	0.7160	4877824	1185537	3491667	2080971	-	1386157	1051754	209563	591975	430185	842191	250216	680401	777500	777500	18395650	2010-06-30	28.89%	28.31%	26.35%	1.048	-	1.78	0.64	36.97	0.89	0.5697	0.5406	0.3321	2.519	0.7158	-17.5%	6	31	183
2010-05-04	2010	1	23.7	22.02	0.35	18.29%	18.29%	1290358	1290358	378502	378502	278256	278256	0.3579	0.3579	4892324	1140418	3512450	2097078	-	1379874	553366	81194	219850	430185	472172	252322	682507	777500	777500	17633700	2010-03-31	29.85%	29.33%	26.48%	1.0182	-	1.77	0.59	38.44	0.89	0.5438	0.5277	0.3305	2.5455	0.718	-19.2%	3	30	182
2010-02-03	2009	4	23.6	21.84	0.54	12.99%	52.73%	1247612	4909565	336875	1366455	246480	1000471	0.3170	1.2868	4732444	874096	3210976	2025786	-	1521468	1655180	703586	852686	331277	951594	98908	430185	777500	777500	17182750	2009-12-31	27.61%	27.00%	26.83%	1.0374	17.1747	1.96	0.73	30.27	0.57	0.4315	0.425	0.2175	2.1104	0.6785	-23.5%	1	31	177
2009-10-28	2009	3	22.46	21.18	0.75	12.87%	39.74%	1238766	3661953	333181	1029580	244085	753991	0.3139	0.9698	4859958	1042427	3001845	1822144	-	1858113	1085371	479693	319261	331277	605678	286417	617694	777500	777500	16716250	2009-09-30	27.45%	26.90%	26.74%	1.0069	-	2.39	1.13	19.03	0.81	0.5721	0.5638	0.3447	1.6155	0.6177	-15.9%	2	30	165
2009-07-22	2009	2	22.5	20.9	0.49	12.36%	26.88%	1204832	2423187	323940	696399	234467	509906	0.3016	0.6558	4708113	908035	2713110	1836037	-	1995003	580497	275400	238286	331277	305097	66811	398088	777500	777500	17260500	2009-06-30	27.44%	26.89%	27.62%	1.036	-	2.57	1.27	17.48	0.53	0.4946	0.484	0.2225	1.36	0.5763	-19.0%	2	36	168
2009-04-30	2009	1	23.8	21.3	-	14.52%	14.52%	1218355	1218355	372459	372459	275439	275439	0.3543	0.3543	4977652	1120947	2805041	1831002	-	2172611	130965	142269	273789	331277	11304	262485	593762	777500	777500	17338250	2009-03-31	31.05%	30.57%	26.05%	0.9776	-	2.79	1.51	14.77	0.78	0.6122	0.5998	0.3299	1.2911	0.5635	-14.6%	2	37	169
2009-02-06	2008	4	23.2	20.8	0.53	17.89%	72.30%	1231685	4814475	381817	1546896	282241	1140715	0.3630	1.4854	4655852	779441	2758680	2267123	-	1897172	2030584	873737	1402714	577144	1156847	245867	331277	777500	767958	16327500	2008-12-31	30.84%	31.00%	26.08%	1.0341	14.1377	2.47	1.18	17.8	0.44	0.3438	0.3363	0.1507	1.4541	0.5925	-30.9%	2	32	196
2008-10-24	2008	3	22.1	18.2	0.78	17.11%	54.41%	1222620	3582790	365463	1165079	269942	858474	0.3472	1.1041	4526417	884905	2305066	1815287	-	2221351	1411863	482430	994242	577144	929433	64809	512335	777500	777500	17260500	2008-09-30	29.70%	29.89%	26.14%	1.0515	-	2.86	1.66	13.37	0.66	0.4875	0.4805	0.2822	1.0377	0.5092	-19.5%	1	28	174
2008-07-22	2008	2	25.5	21.7	0.57	18.91%	37.30%	1193716	2360170	403970	799616	298392	588532	0.3892	0.7761	4667293	1061804	2272705	1791161	-	2394588	971174	292466	551067	577144	678708	127641	704785	766621	758310	18092255	2008-06-30	33.48%	33.84%	26.14%	0.9964	-	3.16	1.96	12.04	0.92	0.5928	0.5897	0.3935	0.9491	0.4869	-15.7%	1	28	165
2008-04-29	2008	1	27.0	23.0	-	18.39%	18.39%	1166454	1166454	395646	395646	290140	290140	0.3869	0.3869	4150291	1252852	2282506	1705052	-	1867785	426213	119673	N/A	577144	306540	306540	883684	750000	750000	18150000	2008-03-31	33.65%	33.92%	26.67%	1.0877	-	2.49	2.2	11.0	1.18	0.7348	0.7314	0.5183	1.222	0.55	-10.0%	1	29	162
2008-02-05	2007	4	25.25	21.0	0.5925	16.72%	60.64%	1176670	4362635	386598	1445314	292996	1062595	0.3907	1.4168	3877491	937426	2299846	1726055	-	1577645	1589575	644629	1237351	869549	944946	292405	577144	750000	750000	18750000	2007-12-31	32.57%	32.86%	24.21%	1.1251	17.6455	2.1	1.77	14.12	0.77	0.5431	0.5381	0.3344	1.4578	0.5931	-18.1%	1	29	175
2007-10-19	2007	3	27.5	22.3	1.0	15.59%	43.93%	1113425	3185965	375169	1059016	273279	769899	0.3644	1.0265	4033603	1208738	2201454	1608013	-	1832149	1083280	332303	689851	869549	750977	61126	930675	750000	750000	16125000	2007-09-30	33.21%	33.70%	27.16%	1.0295	-	2.44	2.15	10.0	1.24	0.7517	0.7458	0.5788	1.2016	0.5458	-9.6%	1	24	174
2007-07-20	2007	2	N/A	N/A	0.685	14.28%	28.32%	1057668	2072540	344518	683547	250318	496320	0.3338	0.6618	4102185	1278908	2168277	1592895	-	1933908	637703	183457	314813	869549	454246	139433	1008982	750000	750000	17250000	2007-06-30	32.09%	32.57%	27.34%	0.9654	-	2.58	2.27	10.13	1.35	0.8029	0.7982	0.6334	1.1212	0.5286	-7.9%	1	24	167
2007-05-03	2007	1	N/A	N/A	-	14.04%	14.04%	1014872	1014872	339029	339029	246002	246002	0.3280	0.3280	4106910	1219244	2108507	1432458	-	1998403	162313	93964	N/A	869549	68349	68349	937898	750000	750000	14025000	2007-03-31	33.15%	33.41%	27.44%	0.9268	-	2.66	2.34	7.99	1.25	0.8512	0.8476	0.6547	1.0551	0.5134	-5.6%	1	26	168
2007-02-14	2006	4	N/A	N/A	0.575	N/A	N/A	966769	3652536	293955	1087139	239555	805653	0.3194	1.0742	4123031	1175581	2370630	1685525	-	1752401	1699022	711035	1301400	1182962	987987	313413	869549	750000	750000	11400000	2006-12-31	30.13%	30.41%	18.51%	0.8859	14.15	2.34	2.0	7.6	1.16	0.6975	0.6926	0.5159	1.3528	0.575	-14.0%	1	30	217
2006-10-20	2006	3	N/A	N/A	-	N/A	N/A	920772	2685767	255304	793184	180827	566098	0.2411	0.7548	4225447	1385320	2262601	1572628	-	1962846	1235670	428463	851400	1182962	807207	44193	1138769	750000	750000	9375000	2006-09-30	27.07%	27.73%	29.17%	0.6356	-	2.62	2.49	5.02	1.52	0.8809	0.8756	0.7241	1.1527	0.5355	-7.0%	2	32	263
2006-07-12	2006	2	N/A	N/A	0.535	N/A	N/A	903690	1764995	280610	537880	200604	385271	0.2675	0.5137	4121329	1324692	2050410	1382784	-	2070919	707627	224142	562500	1182962	483485	79015	1103947	750000	750000	8175000	2006-06-30	30.36%	31.05%	28.51%	0.4283	-	2.76	2.62	4.16	1.47	0.958	0.9504	0.7984	0.9901	0.4975	-3.3%	-	43	N/A
2006-05-03	2006	1	N/A	N/A	0.75	N/A	N/A	861305	861305	257270	257270	184667	184667	0.2462	0.2462	4453391	1639096	2020576	1342979	-	2432815	346494	116546	N/A	1182962	229948	229948	1412910	750000	750000	6337500	2006-03-31	29.26%	29.87%	28.22%	0.1934	-	3.24	3.1	2.73	1.88	1.2205	1.2127	1.0521	0.8306	0.4537	34.4%	-	91	N/A

Financial Quarter Balance Sheet

year	qrt	Deferred expenditures (A-0)	Intangible assets (A-0)	Prepaid lease payments (A-0)	Property, plant and equipment (A-0)	Available-for-sale financial assets (A-1)	Cash and cash equivalents (A-1)	Derivative financial assets (A-1)	Inventories (A-1)	Trade receivables (A-1)	Deferred tax liabilities (L-0)	Finance lease liabilities (L-0)	Loans & borrowings (L-0)	Provisions (L-0)	Current tax liabilities (L-1)	Deferred income (L-1)	Derivative financial liabilities (L-1)	Loans & borrowings (L-1)	Provisions (L-1)	Trade and other payables (L-1)
2012	3	-	626879	-	2088659	-	1453060	-	28170	511160	64461	-	899512	19424	118735	472999	634	183501	38411	1961453
2012	2	-	665422	-	2207525	-	1516646	1041	60887	477089	120887	-	928156	18845	198416	426628	-	153181	44040	1946304
2012	1	-	694437	-	2333282	-	1517829	837	65931	453934	187843	-	928754	18453	121312	409303	-	150914	48656	1974324
2011	4	-	731881	-	2508633	-	1098170	-	67797	456865	262341	-	578031	18286	18325	410977	17	149978	46036	1967924
2011	3	-	755790	-	2514841	-	987146	-	39010	424560	241448	-	556875	17432	248131	422112	-	169804	45693	1714971
2011	2	-	770607	-	2665467	-	1015677	-	43222	435773	307223	-	378292	17277	221436	357349	67	699678	41861	1661877
2011	1	-	809492	-	2876687	-	1000204	-	42877	409767	399713	-	933086	17158	113489	339275	293	149669	41022	1801629
2010	4	-	845957	-	2959894	-	850584	-	43099	437099	424491	53894	1022969	17068	46462	343187	1345	-	42217	1838378
2010	3	-	870548	-	2819005	-	888750	-	26860	399718	361604	-	1022726	16582	199985	306136	1233	-	53957	1639312
2010	2	-	888918	-	2803369	10628	680401	171	60579	433758	371783	-	1022484	16429	178948	272766	-	-	71983	1557274
2010	1	-	920960	-	2830946	10570	682507	-	33872	413469	376889	-	1022244	16239	137458	266902	1932	100000	70641	1520145
2009	4	-	950174	-	2908174	10514	430185	-	13061	420336	391463	-	772010	21717	102966	272986	140	149829	71057	1428808
2009	3	-	980912	12109	2824510	10456	617694	-	15073	399204	387011	-	771779	20911	86733	254094	-	100000	64501	1316816
2009	2	-	1010360	12165	2777553	10394	398088	-	19374	480179	384940	-	471726	20407	89671	234216	1353	100000	66534	1344263
2009	1	-	998805	12221	2845679	10299	593762	-	22738	494148	382147	-	571508	20384	98626	259989	751	100000	86317	1285319
2008	4	-	994019	12277	2870115	10304	331277	-	17053	420807	371526	-	100000	20031	103712	265923	-	297821	106027	1493640
2008	3	-	931389	12332	2697791	-	512335	-	12590	359980	370314	-	100000	19465	136407	311004	-	100000	47638	1220238
2008	2	-	910566	12389	2682534	-	704785	-	5483	351536	362441	-	100000	19103	218639	243186	-	100000	64962	1164374
2008	1	-	215657	12444	2669338	-	883684	-	5754	363414	358771	-	200000	18683	177768	236508	-	100000	83585	1107191
2007	4	-	251010	12500	2676555	-	577144	-	8659	351623	355521	-	200000	18270	116218	227001	-	100000	102731	1180105
2007	3	-	216405	12554	2595906	-	930675	-	9504	268559	379056	-	200000	14385	124558	267628	-	100000	41930	1073897
2007	2	-	228048	12609	2582620	-	1008982	-	7522	262404	361309	-	200000	14073	177438	256277	-	100000	57318	1001862
2007	1	-	239749	12662	2635255	-	937898	-	5089	276257	362282	-	300000	13767	142250	245307	-	-	65620	979281
2006	4	-	254487	12717	2680246	-	869549	-	8189	297843	371707	-	300000	13398	69809	244769	-	-	75619	1295328
2006	3	483	97421	12772	2729451	-	1138769	-	8395	238156	379523	-	300000	10450	160310	273344	-	-	38424	1100550
2006	2	498	103985	12828	2679326	-	1103947	-	10493	210252	357529	-	300000	10097	159642	256880	-	-	39813	926449
2006	1	513	110138	12884	2690760	-	1412910	-	10438	215748	367609	-	300000	9988	72637	220643	-	-	70465	979234

Financial Quarter Income Statement

year	qrt	Revenue	Income tax expense	Finance/interest costs	Other income	Administrative/Operating expenses	Finance/interest income	Depreciation & amortisation
2012	3	1582518	90724	14194	5330	872964	12265	306861
2012	2	1579721	95149	14101	9870	837137	13002	332019
2012	1	1569409	85159	9361	5646	838147	8379	330132
2011	4	1545423	4905	10406	5932	823797	9428	337260
2011	3	1519970	106061	9662	4049	815740	5969	306080
2011	2	1467998	88965	30594	1544	794595	7785	323767
2011	1	1430563	115757	15463	12865	786212	5862	200462
2010	4	1429662	118283	15701	23180	799450	5925	193307
2010	3	1351341	101130	12865	1580	759080	6160	196692
2010	2	1335096	99585	12941	5951	762633	5217	192697
2010	1	1290358	100246	10158	1875	716412	3506	190667
2009	4	1247612	90395	11255	605	716987	3679	186779
2009	3	1238766	89096	10129	878	711265	3227	188296
2009	2	1204832	89473	9363	1687	685036	2736	190916
2009	1	1218355	97020	9843	6296	681186	3967	165130
2008	4	1231685	99576	3064	3052	698448	5016	156424
2008	3	1222620	95521	2372	6872	707780	4691	158568
2008	2	1193716	105578	3003	1720	638201	7338	157600
2008	1	1166454	105506	3922	4859	615426	7075	163394
2007	4	1176670	93602	4082	6922	598863	7452	201501
2007	3	1113425	101890	3871	1910	589115	9311	156491
2007	2	1057668	94200	3876	1379	557200	8978	162431
2007	1	1014872	93027	3397	2398	520084	6040	160800
2006	4	966769	54400	4461	8491	499472	7115	184487
2006	3	920772	74477	3874	448	501924	9955	170073
2006	2	903690	80006	3763	2289	496381	10012	135237
2006	1	861305	72603	3747	2251	473528	9003	138014

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