Company Description WCT BERHAD, formerly WCT Engineering Berhad, is a Malaysia-based company. The principal activities of the Company are that of civil engineering works, investment and property holding, and provision of management services to the subsidiaries. It operates in four business segments: civil engineering and construction, which includes civil engineering works specializing in earthworks, highway construction and related infrastructure works; property development, which include the development of residential and commercial properties; property and investment holding, which includes property investment and trading in property, and trading, which includes trading of building materials. It has operations in Malaysia, Middle East, Mauritius and India. On March 8, 2008, the Company established a new 70%-owned subsidiary, Allied WCT LLC(AWCT). On February 28, 2008, WCT Engineering Berhad incorporated a new wholly owned subsidiary, WCT (S) Pte. Ltd.
Company Info
Listing Date 1995-02-16 Market Capital (Capital Size) 2,360,343,973 (Large) Par Value RM 0.50 Board Main Sector Construction Major Industry Civil Engineering Sub Industry Infrastructure Construction Website http://www.wct.com.my
My Analysis
Forecast P/E now (2.35-0.065)/0.1838 = 12.43 (Moderate) Target Price 2.48+0.065 = 2.55 (PE 13.5, EPS 0.1838, DPS 0.065) Decision BUY if stock price strong sustain above SMA50 or wait rebound at SMA100 Comment Revenue increased 11.3% and was second consecutive quarter increasing and also higher than preceding year corresponding quarter 22.1%, eps increased 2.1% and also higher than preceding year corresponding quarter 5.8%, negative net cash from operating hence increased borrowings to cover all expenses, current assets increasing indicate Group expanding, gross margin near historical high around 23% but sometime drop below 20%, liquidity ratio indicate can meet current obligation, gearing ratio indicate very high liabilities risk but already improve compared to earlier year and this is acceptable if maintain high profit, higher debt ratio but still far from historical high, higher receivables collection period than payables repayment period can cause more cash need, higher property development cost can indicare more property development works, Civil engineering & construction segment margin big drop offset by property segment growth
First Support Price 2.34 Second Support Price 2.25 Risk Rating MODERATE
Research House
UOB Target Price 2.37 (2011-09-23) Jupiter Target Price 2.54 (2012-08-10) BIMB Target Price 2.46 (2012-08-16) AMMB Target Price 2.62 (2012-11-05) HwangDBS Target Price 3.22 (2012-11-22) Kenanga Target Price 2.73 (2012-11-22) OSK Target Price 2.83 (2012-11-22) RHB Target Price 1.87 (2012-11-22) Alliance Target Price 2.84 (2012-11-23) CIMB Target Price 2.82 (2012-11-23) HLG Target Price 2.85 (2012-11-23) Maybank Target Price 2.84 (2012-11-23) MIDF Target Price 2.7 (2012-11-23) TA Target Price 3.04 (2012-11-23) ECM Target Price 2.75 (2012-11-26)
Accounting Ratio
Return on Equity 9.95% Dividend Yield 2.77% Gross Profit Margin 22.76% Operating Profit Margin 15.92% Net Profit Margin 12.58% Tax Rate 33.07% Asset Turnover 0.3582 Net Asset Value Per Share 1.9 Net Tangible Asset per share 1.9 Price/Net Tangible Asset Per Share 1.43 Cash Per Share 1.12 Liquidity Current Ratio 1.8729 Liquidity Quick Ratio 1.597 Liquidity Cash Ratio 0.7221 Gearing Debt to Equity Ratio 1.8556 Gearing Debt to Asset Ratio 0.621 Working capital per thousand Ringgit sale 66.8% Days to sell the inventory 95 Days to collect the receivables 244 Days to pay the payables 170
Technical Analysis
SMA 10 2.376 (Downtrend) SMA 20 2.359 (Uptrend 23 days) SMA 50 2.342 (Same) SMA 100 2.257 (Uptrend) SMA 200 2.125 (Uptrend) MACD (26d/12d) 0.011154 ( 0.002577 ) Signal (9) 0.013463 ( 0.000577 ) MACD Histogram 0.002309 (Bearish trend 2 days)Bolinger Upper Band 2.422 Bolinger Lower Band 2.296
My notes based on 2012 quarter 3 report (number in '000):- WCT latest news (English) WCT 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 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 2012-11-21 2012 3 N/A N/A - 2.29% 6.82% 441799 1180182 55586 155105 40357 119890 0.0490 0.1461 4648363 2387741 2886442 1274900 206355 1761921 47179 868 212392 749003 48047 164345 913348 822992 820441 2230308 2012-09-30 22.76% 15.92% 12.58% 33.07% 0.3582 - 1.9 1.9 1.43 1.12 1.8729 1.597 0.7221 1.8556 0.621 66.8% 95 244 170 2012-08-15 2012 2 2.8 2.49 0.0375 2.25% 4.52% 396813 738383 47913 99519 39499 79533 0.0480 0.0972 4605945 2343987 2834926 1283115 217870 1771019 68697 24965 189150 764756 93662 95488 860244 822856 818363 2040682 2012-06-30 18.17% 14.98% 12.07% 22.81% 0.3442 - 1.9 1.9 1.31 1.09 1.8268 1.5579 0.6961 1.8253 0.6155 66.9% 97 255 172 2012-05-22 2012 1 2.65 2.21 - 2.28% 2.28% 341570 341570 51606 51606 40034 40034 0.0491 0.0491 4435858 2243210 2636969 1200712 273009 1798889 71498 290 53879 738829 71788 17909 756738 816096 816096 1803572 2012-03-31 22.89% 18.21% 15.11% 22.92% 0.3527 - 1.87 1.87 1.18 0.94 1.8682 1.5753 0.6383 1.7282 0.5945 66.6% 102 262 206 2012-02-23 2011 4 2.75 2.17 0.045 3.13% 10.60% 485065 1538589 54187 207508 47944 162393 0.0576 0.1959 4569550 2388130 2810516 1431564 282586 1759034 146090 272920 252377 1167842 126830 379207 788635 832234 828973 2238709 2011-12-31 11.71% 13.36% 11.17% 18.15% 0.3367 13.7317 1.78 1.78 1.51 0.95 1.6682 1.43 0.5518 1.9036 0.6151 62.2% 100 298 282 2011-11-17 2011 3 2.78 2.06 - 2.57% 7.47% 361976 1053524 53004 153351 39298 114479 0.0463 0.1354 4376188 2311207 2660327 1364686 288169 1715861 95987 14383 257958 1188212 110370 147588 1040624 849135 845326 2020941 2011-09-30 23.65% 17.51% 14.64% 22.69% 0.3408 - 1.69 1.69 1.41 1.27 1.6936 1.4971 0.7875 1.8634 0.6079 63.5% 86 237 284 2011-08-16 2011 2 2.91 1.85 0.05 2.47% 4.91% 375934 691548 50799 100347 37789 75181 0.0440 0.0878 4423410 2410357 2760876 1310919 274015 1662534 180884 4746 217157 1153741 176138 41019 1112722 858863 856490 2464936 2011-06-30 22.97% 17.01% 13.51% 22.62% 0.336 - 1.62 1.62 1.77 1.33 1.8387 1.6199 0.8703 1.9884 0.6242 74.0% 91 241 319 2011-05-26 2011 1 3.19 2.52 - 2.44% 2.44% 315614 315614 49548 49548 37392 37392 0.0435 0.0435 4737828 2778625 3118083 1701266 271244 1619745 49380 14681 21396 1148139 64061 85457 1233596 860063 860063 2614591 2011-03-31 21.62% 20.69% 15.70% 22.72% 0.3428 - 1.57 1.57 1.94 1.45 1.6333 1.4667 0.7334 2.3123 0.6581 66.3% 80 280 325 2011-02-25 2010 4 3.15 2.82 0.05 2.96% 10.08% 437674 1708501 94317 266771 44184 150331 0.0554 0.1891 4553484 2609015 3021956 1537433 275150 1531528 1117 55209 562280 641506 54092 508188 1149694 797201 795103 2303910 2010-12-31 24.73% 23.29% 21.55% 12.16% 0.3752 15.2853 1.58 1.58 1.83 1.46 1.697 1.4998 0.7561 2.4053 0.6637 62.7% 80 244 273 2010-11-18 2010 3 3.63 2.86 - 2.05% 6.66% 357142 1270827 59782 165571 30562 99264 0.0384 0.1250 3905006 1957265 2450436 1542452 239472 1454570 60495 11623 13200 688868 72118 85318 603550 794974 793826 2400821 2010-09-30 21.55% 19.88% 16.74% 9.75% 0.6347 - 1.53 1.53 1.97 0.78 1.2689 1.0851 0.4008 2.0167 0.6275 16.7% 48 155 170 2010-08-19 2010 2 3.31 2.77 0.05 2.26% 4.61% 513565 913685 54668 105789 33754 68702 0.0425 0.0866 4264745 2303491 2800456 1896881 227813 1464289 29362 19013 82406 664147 10349 92755 756902 793927 793450 2238874 2010-06-30 14.75% 13.02% 10.64% 31.66% 0.8051 - 1.56 1.56 1.81 1.0 1.2144 1.041 0.4196 2.2649 0.6567 11.8% 39 125 151 2010-05-21 2010 1 2.88 2.43 - 2.34% 2.34% 400120 400120 51121 51121 34948 34948 0.0441 0.0441 3901531 2004215 2447453 1587333 225503 1454078 18861 6602 3940 679973 25463 21523 658450 792429 792429 2036542 2010-03-31 17.22% 15.08% 12.78% 26.10% 1.0503 - 1.55 1.55 1.66 0.84 1.2626 1.0572 0.4186 1.9921 0.6273 10.2% 32 90 104 2010-02-24 2009 4 3.12 2.52 0.05 2.40% 10.84% 1207558 4666602 17344 211078 32549 147098 0.0413 0.1868 4482745 2553187 2991508 1807550 233012 1491237 285849 72654 204226 688779 213195 8969 697748 787809 787340 2087693 2009-12-31 7.07% 1.91% 1.44% - 1.041 14.1841 1.6 1.6 1.66 0.91 1.4125 1.2224 0.3948 2.3776 0.6673 16.0% 29 117 135 2009-11-18 2009 3 2.81 2.3 - 2.46% 8.44% 1312134 3459044 53886 193734 33373 114549 0.0424 0.1456 5105333 3095915 3611834 2370689 244689 1493499 98000 25239 61397 696941 72761 11364 708305 787164 786711 2093856 2009-09-30 6.57% 4.73% 4.11% 9.40% 0.9136 - 1.59 1.59 1.67 0.93 1.3059 1.1695 0.3099 2.8922 0.7075 15.5% 27 159 169 2009-08-18 2009 2 2.85 2.47 0.05 3.09% 5.98% 1177957 2146910 70540 139848 41953 81176 0.0535 0.1033 4781457 2756372 3274766 2016254 232751 1506691 168243 6925 7437 689110 175168 182605 506505 784543 785586 2055502 2009-06-30 9.19% 6.73% 5.99% - 0.8561 - 1.62 1.62 1.62 0.67 1.3671 1.1978 0.261 2.5706 0.6849 18.1% 32 168 161 2009-05-21 2009 1 2.86 1.79 - 2.89% 2.89% 968953 968953 69308 69308 39223 39223 0.0500 0.0500 4637659 2591416 3202919 1983570 198377 1434740 235620 7048 167710 688797 242668 74958 613839 784635 784635 1553577 2009-03-31 7.72% 8.22% 7.15% 1.22% 0.8318 - 1.58 1.58 1.25 0.83 1.3064 1.134 0.3298 2.5906 0.6906 15.8% 34 151 155 2009-02-26 2008 4 2.03 0.93 0.045 2.80% 8.71% 1205096 3808997 44084 158840 32705 101770 0.0414 0.1301 4480228 2500129 3122968 1691729 169045 1357260 65068 41854 250509 551384 106922 143587 694971 789392 782364 844649 2008-12-31 1.86% 3.19% 3.66% - 0.8502 8.2257 1.52 1.52 0.7 0.91 1.4779 1.2928 0.4252 2.6283 0.6971 21.2% 32 141 141 2008-11-13 2008 3 1.87 0.925 - 2.92% 11.51% 741407 2603901 42417 202924 34052 134475 0.0421 0.1682 3909075 2789014 2539191 1695365 191048 1369884 147417 15823 227305 554706 163240 64065 618771 808603 799460 1439313 2008-09-30 6.30% 6.67% 5.72% - 0.8789 - 1.47 1.47 1.21 0.79 1.6451 1.4264 0.376 2.154 0.6496 31.8% 43 189 166 2008-08-14 2008 2 3.3 1.07 0.05 3.84% 8.60% 942193 1862494 83896 160507 44838 100423 0.0548 0.1248 3774842 2676422 2455761 1795741 156293 1319081 128610 6642 277071 558809 135252 141819 700628 818270 804940 2536637 2008-06-30 10.34% 9.88% 8.90% 10.59% 0.8809 - 1.44 1.44 2.15 0.89 1.4904 1.3053 0.4065 2.112 0.6506 26.5% 41 177 158 2008-05-15 2008 1 3.74 2.4 - 4.76% 4.76% 920301 920301 76611 76611 55585 55585 0.0726 0.0726 4128400 3062030 2867498 2228125 121612 1260902 12574 61908 187481 554426 74482 112999 667425 765251 765251 2693683 2008-03-31 8.57% 8.46% 8.32% 13.44% 0.7633 - 1.49 1.49 2.36 1.03 1.3743 1.2333 0.3523 2.5169 0.6946 26.5% 41 227 234 2008-02-26 2007 4 4.08 2.97 0.045 6.34% 19.55% 831819 2781701 82062 283530 47941 147862 0.1329 0.4222 3484240 2438673 2316408 1953636 279030 1167832 127477 55315 196327 284440 72162 268489 552929 360740 350225 1392456 2007-12-31 9.33% 10.28% 9.87% 17.79% 0.7984 9.1428 2.54 2.54 1.52 1.97 1.2483 1.068 0.3637 2.6062 0.6648 17.4% 52 181 200 2007-11-29 2007 3 10.0 3.72 - 5.15% 13.21% 630843 1949882 70618 201468 38947 99921 0.1087 0.2822 3030943 2125697 1918383 1543140 238428 1112560 80755 41773 250345 404234 122528 127817 532051 358276 354093 2848294 2007-09-30 12.04% 12.12% 11.19% 10.71% 0.8465 - 2.47 2.47 3.22 1.59 1.3775 1.2045 0.3691 2.1946 0.6329 22.7% 43 182 163 2007-08-29 2007 2 8.5 7.8 0.075 4.47% 8.06% 768316 1319039 84571 130850 33791 60974 0.1469 0.2673 2631354 1802153 1741432 1371849 208737 889922 120034 24231 105024 386928 144265 39241 347687 230025 228078 N/A 2007-06-30 12.27% 11.46% 11.01% 27.39% 0.7353 - 2.99 2.99 N/A 1.74 1.3137 1.1091 0.291 2.5565 0.6618 22.2% 60 211 187 2007-05-29 2007 1 N/A N/A - 3.59% 3.59% 550723 550723 46279 46279 27183 27183 0.1211 0.1211 2369514 1569926 1572955 1201704 172389 796559 60758 35801 63338 391787 96559 33221 358566 224547 224547 662413 2007-03-31 10.31% 9.19% 8.40% 19.61% 0.4923 - 2.78 2.78 1.06 1.72 1.3064 1.0625 0.3206 2.5201 0.6638 31.6% 103 277 283 2007-02-27 2006 4 N/A N/A 0.075 N/A N/A 615693 1400374 49803 149812 28259 88080 0.1305 0.4072 2266164 1490175 1509991 1120481 163102 756173 252498 152384 43584 335659 100114 56530 392189 216521 216303 900727 2006-12-31 11.99% 8.87% 8.09% 25.58% 0.2717 10.2159 2.74 2.74 1.52 1.9 1.3299 1.074 0.3673 2.5461 0.6663 60.0% 193 469 539
Financial Quarter Balance Sheet
year qrt Deferred tax assets (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) Other investments (A-0) Property, plant and equipment (A-0) Receivables (A-0) Trade receivables (A-0) Amounts due from related companies (A-1) Cash and cash equivalents (A-1) Completed development properties (A-1) Current tax assets (A-1) Inventories (A-1) Other receivables (A-1) Property development costs (A-1) Trade receivables (A-1) Convertible Redeemable Debt Securities (L-0) Deferred tax liabilities (L-0) Loans & borrowings (L-0) Long term payables (L-0) Trade payables (L-0) Amount due to associated companies (L-1) Current tax liabilities (L-1) Loans & borrowings (L-1) Other payables (L-1) Trade and other payables (L-1) Minority interest (M-1) 2012 3 17506 - 170172 1855 878347 277859 9750 257679 274336 373118 1006 920654 - - 48180 525973 303573 588355 - 34982 1018623 452138 105799 - 22413 619427 235805 397255 206355 2012 2 18012 - 165749 2088 868354 257581 9750 266094 284585 389745 1019 893163 - - 52023 580837 293009 523936 - 34177 922219 481043 114372 - 10898 661465 192623 418129 217870 2012 1 19076 - 166778 2336 826557 261690 9750 264618 272513 369330 977 766461 - - 51301 581468 300416 542587 - 36736 823966 475122 100433 - 5618 485219 210634 499241 273009 2011 4 23624 - 159529 1581 814023 266438 9750 270250 261585 374640 1012 790002 - - 51431 622060 289564 634061 - 35371 917740 336109 89732 - 6718 466059 396441 562346 282586 2011 3 15122 1084 175678 - 675398 247842 9804 258910 254100 427043 985 1074622 - - 59938 357176 208168 610318 - 37051 915506 244532 98552 - 4154 470959 473003 416570 288169 2011 2 19616 961 178016 - 646045 237598 9804 264474 236645 419894 940 1140880 - - 68331 329928 218457 651821 - 37816 1073234 230597 108310 - 4851 304179 472768 529121 274015 2011 1 18161 - 173735 - 618610 217814 9804 274479 237013 409587 936 1247709 - - 69068 610031 214348 636533 - 37179 1052644 229548 97446 - 2809 546307 481504 670646 271244 2010 4 7219 - 176966 - 614266 220761 9804 292163 233966 389324 4223 1162407 - - 74393 284615 228783 854594 - 25384 1127422 226541 105176 - 1136 505439 228353 802505 275150 2010 3 8775 - 171091 - 546450 228116 9804 300796 257407 425302 4228 618217 - - 86875 269203 196636 782106 - 20475 544827 250736 91946 - 12184 517114 259812 753342 239472 2010 2 11619 - 176070 - 544685 180679 9804 310685 271982 455730 4452 795932 - - 106189 299108 222735 875075 - 15088 539912 263981 84594 - 10416 595665 253314 1037486 227813 2010 1 19793 - 177084 - 525170 188221 9804 322756 273788 380700 5302 664432 - - 107210 242155 218888 766228 - 20540 493675 265495 80410 20 2649 518364 267574 798726 225503 2009 4 23442 - 181113 - 425761 187277 9804 415244 282373 404544 5515 713534 - - 113709 283444 230014 1206971 - 9122 791689 278391 104756 263 530 206707 281874 1318176 233012 2009 3 8010 - 201340 - 424482 262926 10498 337540 282652 481970 5619 734654 - - 126186 329074 197144 1703238 - 4431 827828 283102 125784 - 2433 318638 308453 1741165 244689 2009 2 8377 - 199558 - 424482 254060 10498 347198 274230 506682 15060 526236 - - 145984 359293 195331 1514468 - 2274 835686 288733 131819 - 3775 293766 312021 1406692 232751 2009 1 7789 - 199971 - 424482 244182 11098 367801 292285 498635 15393 654279 - - 152297 386410 189805 1193232 - 6382 825047 291811 96109 - 1354 429237 389594 1163385 198377 2008 4 6324 - 189102 - 424481 253424 11298 373082 283685 438703 14957 719316 - - 150527 373069 162597 1079663 - 6127 831230 497491 96391 - 209 301720 444386 945414 169045 2008 3 87 - 155676 - 408867 182460 13098 359873 - - 43082 637452 - - 89189 - 281624 1737667 - 4234 839592 - - 33701 10742 262276 - 1388646 191048 2008 2 102 - 148260 - 410110 173720 14898 351330 - - 37283 730018 - - 40799 320498 291563 1256261 - 3353 656667 - - 62448 20913 475077 462292 775011 156293 2008 1 1047 - 142410 - 410209 166673 15498 330533 - - 32457 784925 - - 41977 316824 272134 1613713 - 3700 635673 - - 57841 12568 406840 420197 1330679 121612 2007 4 7542 - 140999 - 403554 156241 15498 321733 - - 41701 710617 - - 93602 156210 258655 1177888 - 5442 357330 - - 30294 12292 585467 410819 914764 279030 2007 3 5602 - 141279 - 95403 163383 17748 481831 - - - 569528 37331 8476 2679 136730 226995 1143958 57465 5871 311907 - - - 22284 510774 323971 686111 238428 2007 2 5130 - 141715 - 95403 156914 18198 411841 - - 600 399183 35497 6335 825 195529 244344 919840 56357 7813 305413 - - - 30196 467433 369155 505065 208737 2007 1 5294 - 138747 - 95402 154531 18648 386966 - - 9186 385243 38712 5991 783 158239 253561 718211 55248 7530 308473 - - - 12586 387383 341752 459983 172389 2006 4 5887 - 140177 - 95402 149635 19098 365790 - - 18877 411589 30833 - 637 147014 255318 625907 54139 7739 318554 9078 - 5335 9712 309904 366279 429251 163102
Financial Quarter Income Statement
year qrt Revenue Income tax expense Cost of sales Finance/interest costs Other income Administrative/Operating expenses Minority interest Share of profit/ (loss) of associates Share of net profit of jointly controlled entity Other expenses 2012 3 441799 18382 341253 19155 3914 19538 3153 4951 533 6771 2012 2 396813 10930 324728 15386 18153 20486 2516 4093 248 10298 2012 1 341570 11827 263383 15396 4189 15862 255 4052 755 4319 2011 4 485065 9835 428267 15306 44699 22778 3592 4693 - 13919 2011 3 361976 12028 276371 16037 7323 17948 1678 5649 - 11588 2011 2 375934 11490 289594 16609 1583 16841 1520 3458 - 7132 2011 1 315614 11256 247381 18709 15844 16482 900 2950 - 2288 2010 4 437674 11469 329423 14067 26456 22389 38664 6430 - 10364 2010 3 357142 5827 280194 12741 15615 16414 23393 1528 - 5154 2010 2 513565 17310 437815 11902 11524 15740 3604 273 - 4691 2010 1 400120 13343 331205 11650 8030 14799 2830 2425 - 1800 2009 4 1207558 8510 1122133 10742 7430 31691 6695 4996 - 23214 2009 3 1312134 5065 1225990 12142 4007 15679 15448 3900 - 4330 2009 2 1177957 2185 1069701 12736 4551 15067 30772 4024 - 9386 2009 1 968953 844 894119 14688 25913 16070 29241 4321 - 5002 2008 4 1205096 5810 1227530 12089 19890 32253 5569 6406 - 3604 2008 3 741407 314 694734 11650 15143 9888 8679 4584 - 2445 2008 2 942193 8883 844758 12240 20218 18628 30175 3067 - 5956 2008 1 920301 10293 841417 7778 20752 16870 10733 6526 - 4903 2007 4 831819 14595 754247 7602 27806 15758 19526 4112 - 4068 2007 3 630843 7565 554903 6988 13350 11785 24106 1127 - 1026 2007 2 768316 23167 674051 6404 12648 15734 27613 2960 - 3164 2007 1 550723 9077 493930 5936 10648 12042 10019 1605 - 4789 2006 4 615693 12741 541862 6793 6934 13870 8803 1985 - 12284
Financial Quarter Segments Revenue
year qrt Elimination/Adjustment Property development Trading Property investment Civil engineering & construction 2012 3 166398 143972 - 23966 442059 2012 2 35568 110967 - 19614 301800 2012 1 3534 55343 - 13186 276575 2011 4 222232 92359 - 14710 600228 2011 3 7467 79678 - 12932 276833 2011 2 25449 50499 - 12970 337914 2011 1 6195 56928 - 11699 253182 2010 4 73684 49879 - 12534 448945 2010 3 26983 85962 - 6238 291925 2010 2 16019 54452 - 7980 467152 2010 1 20360 44072 - 7844 368564 2009 4 276570 30693 - 8657 1444778 2009 3 119505 53254 - 11958 1366427 2009 2 56144 43125 15821 1321 1173834 2009 1 68289 31936 18537 985 985784 2008 4 292255 47755 38067 55033 1258971 2008 3 122067 67595 14297 1106 780476 2008 2 80785 57936 33356 983 930703 2008 1 139629 42249 38739 1643 977299 2007 4 232953 46708 46671 42696 982118 2007 3 135812 78626 21568 681 665780 2007 2 128193 62157 44037 695 789620 2007 1 132835 66502 40110 716 576230 2006 4 143889 53144 50263 38768 586831
Financial Quarter Segments Profit
year qrt Elimination/Adjustment Property development Trading Property investment Civil engineering & construction 2012 3 - 41599 - 10329 18395 2012 2 - 27356 - 796 30824 2012 1 - 8535 - 6866 47272 2011 4 3628 4209 - 9989 46974 2011 3 370 21150 - 11020 31592 2011 2 775 13395 - 9229 40551 2011 1 4033 16179 - 8778 44383 2010 4 18894 17133 - 36631 66806 2010 3 2950 29078 - 2795 42072 2010 2 6259 16279 - 13416 43407 2010 1 939 12679 - 3379 43349 2009 4 79785 4114 - 7427 91335 2009 3 5479 9570 - 7820 50217 2009 2 4387 12025 507 3220 67887 2009 1 15925 10007 4148 817 82262 2008 4 475 29852 906 27268 94553 2008 3 20874 14897 645 6668 49437 2008 2 10700 30763 3434 3629 57590 2008 1 25065 12352 362 2825 80638 2007 4 105645 31292 10405 36158 107467 2007 3 18399 21276 6036 2208 75364 2007 2 12446 20175 10409 1262 63937 2007 1 4765 21552 8836 2973 22833 2006 4 63507 20437 12320 35580 48664
Short form reference a_date = announcement date, yr = financial year end, qrt = quarterh_price = stock highest price during the quarter, l_price = stock lowest price during the quarterdiv = dividend recommend or declare in the quarter, roe = return on equityc_roe = cumulative of return on equity during the financial yearrev = revenue in the current quarter, c_rev = cumulative of revenue during the financial yearpbt = profit before tax in the current quarter, c_pbt = cumulative of profit before tax during the financial yeareps = earnings per share in the current quarter, c_eps = cumulative of earnings per share during the financial yearasset = total asset, liab = total liability, mino = minority interest, equi = total equitycfo = net cash flow from operating activities, cfi = net cash flow from investing activitiescff = net cash flow from financing activities, cash = cash and cash equivalents as at beginning of financial yearfinal = cash and cash equivalents as at current financial period endedshare = diluted/basic weighted average number of ordinary sharesc_share = cumulative of diluted/basic weighted average number of ordinary shares during the financial yearm_cap = market capital at announcement date of quarterly report, date = current financial period ended dateprof_m = profit margin, vat = income tax rate, pe = price earning per share ratio of recent four quarternavps = net asset value per share, ntaps = net tangible asset per share, cps = cash per sharel_cur = liquidity current ratio, l_qui = liquidity quick ratio, l_cash = liquidity cash ratiog_de = gearing debt to equity ratio, g_da = gearing debt to assets ratioavg_w = average working capital per thousand Ringgit saleinv_d = average days to sell the inventory, rec_d = Average days to collect the receivablesCURRENT ● CHANGES IN SHAREHOLDING ● ANNUAL REPORTS HISTORICAL ● CHANGES IN SHAREHOLDING ARCHIVES ● CHANGES IN SHAREHOLDING ● CHANGES IN SHAREHOLDING 
No comments:
Post a Comment