KLCI Stock - BJCORP / 3395 - 2013 Quarter 2

BERJAYA CORPORATION BERHAD


Company Description

The Group's is an investment holding company and is engaged in the provision of management services. The Company’s primary business include financial services, manufacturing, property investment and development, hotel, resort and recreation, restaurants and cafes, marketing of consumer products and services, and investment holding and others. The Company’s subsidiaries include Berjaya Capital Berhad, Cosway Corporation Berhad, Berjaya Land Berhad and Berjaya Land Berhad. On January 2, 2008, established a subsidiary, Berjaya Capital (Cayman) Limited. In April 2008, the Company incorporated a wholly owned subsidiary company, Berjaya Corporation (Labuan) Limited (BCLL). In June 2008, the Company announced the incorporation of a subsidiary, Berjaya Pizza Company Sdn Bhd.

Company Info

Listing Date	1969-02-13
Market Capital (Capital Size)	2,340,589,301 (Large)
Par Value	RM 1.00
Board	Main
Sector	Trading/Services
Major Industry	Gaming
Sub Industry	Diversified Business
Website	http://www.berjaya.com.my

My Analysis

Forecast P/E now	(0.545-0.01)/0.047 = 11.38 (High)
Target Price	0.47+0.01 = 0.48 (PE 10.0, EPS 0.047, DPS 0.01)
First Support Price	0.53
Second Support Price	0.47
Risk Rating	HIGH

Research House

CIMB Target Price

0.6 (2012-12-28)

Accounting Ratio

Return on Equity	0.61%
Dividend Yield	1.83%
Operating Profit Margin	12.16%
Net Profit Margin	9.73%
Tax Rate	37.94%
Asset Turnover	0.3899
Net Asset Value Per Share	1.13
Net Tangible Asset per share	-0.06
Price/Net Tangible Asset Per Share	-9.25
Cash Per Share	0.2
Liquidity Current Ratio	1.0964
Liquidity Quick Ratio	0.5895
Liquidity Cash Ratio	0.2425
Gearing Debt to Equity Ratio	1.3582
Gearing Debt to Asset Ratio	0.4223
Working capital per thousand Ringgit sale	5.7%
Days to sell the inventory	123
Days to collect the receivables	74
Days to pay the payables	112

Technical Analysis

SMA 10	0.559 (Downtrend)
SMA 20	0.565 (Uptrend 17 days)
SMA 50	0.566 (Downtrend)
SMA 100	0.603 (Downtrend)
SMA 200	0.686 (Downtrend)
MACD (26d/12d)	-0.003072 ( 0.001153 )
Signal (9)	-0.00199 ( 0.000271 )
MACD Histogram	0.001082 (Bearish trend 2 days)
Bolinger Upper Band	0.6
Bolinger Lower Band	0.53

My notes based on 2013 quarter 2 report (number in '000):-
- Higher revenue and pbt in Toto betting operations due to high jackpot in the Power 6/55 game and the higher number of draws, lower prize pay-out and higher lease rental income from its Philippines operations

- Lower pbt in Marketing of consumer products and services segment due to high operating expenses for expansion in the United States and other developed markets; less favourable sales from the Greater China markets and drop in the gross profit margin as a result of higher promotional expenses in motor distribution business

- Higher revenue and pbt in Hotels and resorts as a result of higher average room rates despite recording lower overall occupancy rates and lower maintenance and operating expenses

- Estimate next 4Q eps after 2013 Q2 result announced = 10648770*0.0225/5093766 = 0.047, estimate PE on current price 0.545 = 11.38(DPS 0.01)
- Estimate next 4Q eps after 2013 Q1 result announced = 10653613*0.025/5089454 = 0.0523, estimate highest/lowest PE = 13/9.85 (DPS 0.01)
- Estimate next 4Q eps after 2012 Q4 result announced = 10569066*0.035/4400184 = 0.0841, estimate highest/lowest PE = 9.33/6.96 (DPS 0.01)
- Estimate next 4Q eps after 2012 Q3 result announced = 11241538*0.04/4384136 = 0.1026, estimate highest/lowest PE = 9.06/6.82 (DPS 0.02)
- Estimate next 4Q eps after 2012 Q2 result announced = 11078723*0.04/4385470 = 0.101, estimate highest/lowest PE = 10.2/8.86 (DPS 0.02)
- Estimate next 4Q eps after 2012 Q1 result announced = 11086601*0.04/4401658 = 0.1007, estimate highest/lowest PE = 10.43/9.29 (DPS 0.02)

BJCORP latest news (English)

BJCORP latest news (Chinese)



Financial Quarter Summary   Open in New Window

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
2012-12-27	2013	2	N/A	N/A	-	0.22%	0.53%	1767061	3571172	171981	341407	23441	55680	0.0046	0.0109	18434261	4685109	7785491	4273320	4916669	10648770	22352	435865	566431	1795326	413513	979944	815382	5098076	5093766	2829432	2012-10-31	12.16%	9.73%	37.94%	0.3899	-	1.13	-0.06	-9.25	0.2	1.0964	0.5895	0.2425	1.3582	0.4223	5.7%	123	74	112
2012-09-26	2013	1	0.69	0.525	-	0.31%	0.31%	1804111	1804111	169384	169384	32197	32197	0.0063	0.0063	18212746	4679227	7559133	3930537	4886033	10653613	42967	187926	647552	1799181	144959	792511	1006670	5089454	5089454	3257250	2012-07-31	10.27%	9.39%	40.40%	0.3909	-	1.13	-0.05	-12.8	0.25	1.1905	0.6785	0.323	1.3106	0.415	10.5%	115	70	112
2012-06-28	2012	4	0.795	0.595	0.01	0.06%	2.80%	1809936	7061837	161796	854426	6536	302288	0.0015	0.0687	18467108	5121489	7913361	3783298	4831412	10553747	424579	939354	699184	1606144	514775	184409	1790553	4449389	4400184	3470523	2012-04-30	11.70%	8.94%	56.55%	0.3846	11.3539	1.3	-0.07	-11.14	0.44	1.3537	0.8754	0.5126	1.3829	0.4285	18.8%	104	68	107
2012-03-29	2012	3	0.95	0.72	-	0.14%	2.86%	1807013	5292933	135263	692546	15280	308740	0.0035	0.0704	17739559	4493864	6498021	4227556	4980306	11241538	267456	250925	530915	1155674	518381	12534	1143140	4396557	4384136	4088798	2012-01-31	8.95%	7.49%	34.09%	0.4039	-	1.43	0.07	13.29	0.3	1.063	0.6323	0.3069	1.0378	0.3663	3.7%	104	66	115
2011-12-29	2012	2	1.05	0.915	-	0.21%	2.72%	1698163	3485920	167570	557367	22959	293544	0.0052	0.0669	17712832	4492480	6634109	4246459	4830819	11078723	278803	302958	408009	1150564	581761	173752	1324316	4393044	4385470	4195357	2011-10-31	11.03%	9.87%	50.22%	0.4029	-	1.42	0.07	13.64	0.34	1.0579	0.6553	0.347	1.0618	0.3745	3.4%	99	62	114
2011-09-29	2012	1	1.07	0.955	-	2.51%	2.51%	1787757	1787757	389667	389667	270455	270455	0.0614	0.0614	18219836	5248181	7133235	4793998	4807367	11086601	164347	455230	488237	1126115	619577	1107814	2233929	4401658	4401658	4225591	2011-07-31	10.84%	21.80%	11.99%	0.3929	-	1.43	0.09	10.67	0.54	1.0947	0.7688	0.4976	1.136	0.3915	6.3%	90	61	104
2011-06-29	2011	4	1.25	0.88	0.02	0.96%	3.23%	1872772	7114486	256344	862923	103316	347263	0.0235	0.0790	17875530	5212613	7092386	4919517	4762320	10783144	687247	141476	101786	1144483	545771	443985	1588468	4387638	4394644	5265165	2011-04-30	12.37%	13.69%	29.03%	0.398	15.1861	1.37	0.03	40.0	0.29	1.0596	0.742	0.2608	1.178	0.3968	4.1%	90	57	108
2011-03-30	2011	3	1.26	1.05	-	0.30%	2.27%	1777238	5241714	186451	606578	32358	243946	0.0074	0.0556	17910544	4926802	7252740	4618616	4641467	10657804	340899	254045	90059	1150030	86854	176913	1326943	4394279	4390331	4789764	2011-01-31	11.81%	10.49%	34.73%	0.3981	-	1.37	-0.03	-36.33	0.36	1.0667	0.7344	0.3412	1.2055	0.4049	4.3%	88	89	116
2010-12-30	2011	2	1.29	0.99	-	0.80%	1.97%	1719909	3464476	184767	420068	86234	211529	0.0196	0.0482	17723459	4728977	7028790	3687828	4677477	10694669	233174	138713	19480	1150262	94461	74981	1225243	4398503	4387251	4882338	2010-10-31	11.00%	10.74%	25.79%	0.3957	-	1.37	-0.03	-37.0	0.34	1.2823	0.8829	0.4025	1.1681	0.3966	14.8%	86	88	119
2010-09-29	2011	1	1.15	1.02	-	1.17%	1.17%	1744567	1744567	235335	235335	125329	125329	0.0286	0.0286	17822743	4693948	6848259	3564831	4787544	10974484	172105	9193	2079	1154472	181298	179219	1333691	4376548	4376548	4726671	2010-07-31	9.59%	13.49%	20.43%	0.3878	-	1.41	0.01	108.0	0.36	1.3167	0.933	0.4437	1.1069	0.3842	16.3%	82	88	117
2010-06-30	2010	4	1.3	0.925	0.01	1.42%	0.78%	1887705	6757534	303092	589740	141698	77725	0.0324	0.0185	17827859	5043108	7082123	4121240	4814806	10745736	643717	682464	198169	995565	38747	159422	1154987	4377145	4204983	5558974	2010-04-30	11.68%	16.06%	17.35%	0.3802	68.708	1.41	-0.04	-31.75	0.32	1.2237	0.9128	0.3448	1.1941	0.3973	13.6%	79	98	118
2010-03-31	2010	3	1.87	1.21	-	1.56%	0.65%	1660792	4890870	50263	309556	156269	64500	0.0369	0.0158	17812788	5119085	7127582	3952964	4948670	10685206	457726	445654	45589	1017681	12072	57661	1075342	4233534	4084704	7408684	2010-01-31	10.16%	3.03%	-	0.3593	-	1.4	-0.16	-10.94	0.31	1.295	0.9007	0.3344	1.2425	0.4001	18.2%	101	120	122
2009-12-23	2010	2	1.77	1.15	-	0.52%	0.91%	1618013	3230078	176746	358994	51607	90945	0.0130	0.0229	17356592	5052483	7085765	3842820	4534472	10270827	343189	297689	107794	1019442	45500	153294	1172736	3981668	3977808	4817818	2009-10-31	15.57%	10.92%	33.21%	0.3728	-	1.44	-0.1	-12.1	0.35	1.3148	0.9076	0.3598	1.2352	0.4082	18.7%	101	110	115
2009-09-29	2010	1	1.29	0.92	-	0.39%	0.39%	1612065	1612065	182137	182137	39227	39227	0.0098	0.0098	16952175	4981640	6866335	3718851	4456634	10085840	206753	49249	39679	1019825	256002	216323	1236148	4004271	4004271	3904164	2009-07-31	15.06%	11.30%	39.16%	0.3811	-	1.41	-0.13	-7.5	0.37	1.3396	0.9284	0.3938	1.2198	0.405	19.5%	98	104	110
2009-06-29	2009	4	0.99	0.815	0.01	1.13%	0.53%	1509617	6339012	37944	274223	114329	53721	0.0289	0.0137	16605320	4691575	6617021	3721584	4395623	9988299	555596	617013	253671	1328128	61417	315088	1013040	3955796	3912058	3659111	2009-04-30	8.46%	2.51%	-	0.3817	-	1.43	-0.15	-6.17	0.32	1.2606	0.848	0.336	1.1832	0.3985	15.3%	100	101	108
2009-03-30	2009	3	1.07	0.52	-	0.18%	0.60%	1730949	4828720	116990	332107	17892	60891	0.0046	0.0156	16836543	4844038	6676563	3289916	4480386	10159980	468417	587230	171844	1329599	118813	290657	1038942	3903270	3897954	2049216	2009-01-31	11.39%	6.76%	44.97%	0.3714	-	1.46	-0.18	-2.92	0.32	1.4724	0.9425	0.3798	1.1755	0.3966	24.9%	115	101	113
2008-12-23	2009	2	0.615	0.46	-	0.10%	0.43%	1608617	3097771	78851	215073	10554	42955	0.0027	0.0110	16844849	4881339	6695709	3312344	4498749	10149140	330785	521693	60159	1341999	190908	251067	1090932	3895566	3895916	2239950	2008-10-31	11.91%	4.90%	62.78%	0.318	-	1.45	-0.2	-2.87	0.32	1.4737	0.975	0.379	1.185	0.3975	29.3%	126	124	136
2008-09-25	2009	1	0.665	0.46	-	0.32%	0.32%	1489154	1489154	136570	136570	32749	32749	0.0084	0.0084	16732272	4800475	6489043	3009204	4548584	10243229	119863	365436	26070	1325528	245573	219503	1106025	3896271	3896271	2571538	2008-07-31	13.70%	9.17%	37.15%	0.2622	-	1.46	-0.18	-3.67	0.33	1.5953	1.1511	0.4297	1.1395	0.3878	40.8%	128	161	165
2008-06-30	2008	4	0.94	0.625	0.02	N/A	N/A	1423548	3465837	465650	1142286	206374	565862	0.0545	0.1664	16269811	4618263	6186969	2884388	4470443	10082842	382674	325639	660462	604268	57035	717497	1321765	3788469	3399609	3485391	2008-04-30	9.78%	32.71%	-	0.2129	5.5272	1.65	-0.17	-5.41	0.4	1.6011	1.1774	0.5297	1.1024	0.3803	50.1%	148	181	187
2008-03-27	2008	3	1.19	0.81	-	N/A	N/A	834904	2040334	204868	679864	116622	357201	0.0324	0.1091	11510019	4365555	6128477	2464631	1419971	5381542	311776	631143	456059	607827	319367	136692	744519	3593955	3272810	3953350	2008-01-31	3.27%	24.54%	12.63%	0.1773	-	1.21	0.94	1.17	0.26	1.7713	1.3165	0.3831	1.547	0.5324	93.2%	236	392	272
2007-12-28	2008	2	1.56	0.92	0.04	N/A	N/A	639910	1205430	275798	472878	102335	238461	0.0294	0.0692	11128302	4133428	5998762	2492732	1405667	5129540	178577	79003	180521	608910	99574	280095	889005	3485516	3448175	5158563	2008-10-31	32.18%	43.10%	8.41%	0.1083	-	1.08	0.85	1.74	0.32	1.6582	1.1849	0.4471	1.6109	0.5391	136.1%	-	426	N/A
2007-09-27	2008	1	1.49	0.965	0.03	N/A	N/A	565520	565520	193912	193912	132958	132958	0.0352	0.0352	10916022	3872880	6506586	2697416	1034215	4409436	64583	141834	21924	615019	77251	99175	515844	3780698	3780698	N/A	2007-07-31	12.59%	34.29%	14.42%	0.0518	-	0.89	0.67	N/A	0.2	1.4358	0.9978	0.2797	1.9278	0.5961	207.9%	-	919	N/A

Financial Quarter Balance Sheet   Open in New Window

year	qrt	Biological assets (A-0)	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)	Prepaid lease payments (A-0)	Property, plant and equipment (A-0)	Receivables (A-0)	Cash and cash equivalents (A-1)	Current asset classified as held for sales (A-1)	Current tax assets (A-1)	Deposits with licensed banks (A-1)	Derivative assets (A-1)	Development properties (A-1)	Inventories (A-1)	Other investments (A-1)	Trade receivables (A-1)	Deferred tax liabilities (L-0)	Exchangeable bonds (L-0)	ICULS (L-0)	Loans & borrowings (L-0)	Other liabilities (L-0)	Provisions (L-0)	Current tax liabilities (L-1)	Derivative liabilities (L-1)	Dividend payable (L-1)	Exchangeable bonds (L-1)	Insurance funds (L-1)	Liabilities directly associated with assets classified as held for sale (L-1)	Loans & borrowings (L-1)	Provisions (L-1)	Trade and other payables (L-1)	Minority interest (M-1)
2013	2	21734	46298	6035517	930558	121875	644230	2327035	200163	1066	2876549	544127	388193	-	22630	611849	-	1077663	1088382	36066	1460326	379372	-	242998	2461935	415779	12087	79354	-	-	-	-	-	2213733	3255	1976978	4916669
2013	1	19479	49603	6037166	913589	127257	644182	2158022	195933	1076	2874378	512834	479571	-	23618	760774	-	982580	1029652	29044	1373988	383364	-	256279	2555697	418940	14316	73806	-	-	-	-	-	1899352	3578	1953801	4886033
2012	4	18531	47198	6019624	928909	97953	638395	2138482	97059	1076	2859689	498703	570044	4781	41078	1339910	53	892287	917352	29368	1326616	384374	-	253642	3041898	437662	12487	64029	-	-	-	-	-	1848924	2671	1867674	4831412
2012	3	17885	40957	5946996	932871	100729	622795	2150907	102297	1118	2934492	394648	553505	35325	51734	727456	-	908935	911756	16267	1288886	354146	-	15001	1473653	417678	9987	82246	-	-	-	-	-	2122691	3293	2019326	4980306
2012	2	17484	42249	5942120	933764	103075	625623	2145079	75857	1118	2953908	380075	532680	35325	59153	925148	-	797300	912309	15878	1214687	356724	-	15031	1585680	420849	9366	96823	-	-	-	-	-	2180864	2882	1965890	4830819
2012	1	15612	39590	5882865	954190	108103	607414	2097784	68207	1118	2844954	351818	664713	36225	76257	1705951	-	750927	811623	14921	1187564	353322	-	14419	1543193	419384	8919	75572	-	-	695400	-	-	2216346	2867	1803813	4807367
2011	4	13989	33454	5893071	662090	115585	609060	2074486	80100	1097	2827892	352093	579423	1204287	43162	688956	-	716392	845822	14868	1119703	355044	-	14381	1350319	442641	10484	35271	24388	-	702000	-	564176	1731682	964	1861036	4762320
2011	3	13746	37798	6148334	840558	132814	593216	2041656	341175	-	2834445	-	537242	5645	70900	972366	-	716857	817892	66284	1739616	337027	-	15889	1855982	416444	8782	68849	-	-	702000	177039	2481	1492890	344444	1830913	4641467
2011	2	13463	41748	6136292	852645	137881	591647	2031135	347053	-	2842618	-	489024	6534	67680	927823	-	706281	766825	67343	1697467	335805	702000	21032	1855314	417825	8986	62037	-	41963	-	176970	2481	1190544	345148	1868685	4677477
2011	1	13235	36659	6126244	983946	147806	586838	2007644	392379	-	2834044	-	589262	8148	73006	937321	-	694150	673950	55101	1663010	334317	702000	36660	1866776	335762	7913	77974	-	-	-	166156	2481	1178175	343933	1796112	4787544
2010	4	12776	35603	6112791	739128	155482	586789	2024097	286364	-	2831721	-	509400	450902	72837	855631	-	670963	610299	56114	1816962	337944	702000	28364	1473831	410794	7950	81217	-	-	-	156073	293120	1494213	340753	1755864	4814806
2010	3	11064	44705	6377382	598533	168749	603439	1880024	357900	136367	2515540	-	494266	14006	125510	813275	-	847039	711486	14343	2099160	371294	711000	38743	1654845	388435	10301	80918	-	-	-	151973	-	1670903	329532	1719638	4948670
2010	2	11107	41726	6146097	624016	176239	569538	1872458	336558	126493	2399877	-	489941	14324	138727	882699	-	860239	704369	10188	1951996	371135	711000	113049	1723484	315834	8443	107791	-	-	-	150662	-	1635617	321215	1627535	4534472
2010	1	10342	41444	6148701	608314	182347	568970	1643479	313234	126933	2326771	-	386039	24774	120155	1055045	-	843451	685602	23332	1843242	368645	783100	145298	1573395	269614	7432	83007	-	-	-	150693	-	1592656	321858	1570637	4456634
2009	4	9797	41419	6191922	561608	190468	543799	1643355	284328	127649	2319400	-	426546	24774	120012	797046	-	1052605	483008	26802	1760782	368045	882000	174799	1174507	288822	7264	67755	-	-	-	142641	-	1673252	313539	1524397	4395623
2009	3	9274	22814	6394880	618109	187281	602628	1480790	250210	145385	2281134	-	441257	14006	108320	791365	-	1293527	449861	16965	1728737	359742	882000	174833	1675980	289977	4115	91573	-	-	-	146365	-	1183946	304418	1563614	4480386
2009	2	9160	19266	6411519	571779	194054	553983	1524853	253290	146054	2279552	-	525613	24641	137235	712689	-	1206586	445222	16923	1812430	363630	882000	175777	1684137	273793	4028	85839	-	-	-	155675	13533	1155104	277077	1625116	4498749
2009	1	8978	19541	6403559	484328	200649	554130	1574496	325512	142828	2217776	-	409620	109751	131867	851522	-	957439	379157	31769	1929350	367471	900000	176091	1759571	272569	4137	70783	-	-	-	151470	13533	950618	248628	1574172	4548584
2008	4	8714	19134	6192267	578403	141260	551588	1573687	307924	146450	2132121	-	507989	25412	121840	980467	-	883164	338920	39316	1721155	362387	900000	176948	1578076	280295	4875	68032	-	-	-	132329	13658	1026025	229864	1414480	4470443
2008	3	8255	13348	875744	1351566	24676	571607	1608525	516620	160373	2013750	-	372224	-	107412	566902	-	822952	297845	5014	2193206	355813	900000	82265	2066116	253881	5771	96947	-	117738	-	116226	-	741403	214372	1177945	1419971
2008	2	7534	13769	783745	1329827	24676	570861	1619012	454574	162160	2028716	-	231717	372900	59880	877750	-	846388	333373	5057	1406363	367883	900000	239310	1699376	293671	5790	15210	-	72528	-	110994	133536	696233	212583	1251648	1405667
2008	1	7370	15731	858371	1281251	24676	608854	1637309	353971	163004	2092605	-	253732	413593	99117	495742	-	826699	354756	5099	1424142	370811	900000	736675	1502671	293258	5755	36557	-	-	-	103842	147173	867644	210235	1331965	1034215

Financial Quarter Income Statement   Open in New Window

year	qrt	Revenue	Income tax expense	Finance/interest costs	Administrative/Operating expenses	Minority interest	Share of profit/ (loss) of associates	Investment gain/loss	Discontinued operation	Elimination of interest expense on ICULS	After tax effect of interest on exercise of warrants	Management expenses for investment	Share of net profit of jointly controlled entity
2013	2	1767061	65257	74277	1552169	83283	12307	19982	-	4161	916	1625	2543
2013	1	1804111	68424	78291	1618768	68763	20171	44323	-	4201	26	286	6051
2012	4	1809936	91500	81012	1598187	76832	35687	79829	0	-	-	6628	6455
2012	3	1807013	46111	63095	1645330	73872	9115	29395	0	-	0	2	1833
2012	2	1698163	84151	61871	1510836	60460	20453	50519	0	-	-	22467	6391
2012	1	1787757	46720	77384	1593947	72492	12189	356288	1799	-	130	90039	6866
2011	4	1872772	74424	66943	1641033	78604	34664	112554	12697	-	296	51246	16825
2011	3	1777238	64762	68290	1567281	89331	7695	32512	12824	-	107	4488	3652
2011	2	1719909	47647	65524	1530721	50886	16494	78742	3296	-	307	31491	5631
2011	1	1744567	48079	82213	1577289	61927	20136	149517	5816	-	134	17623	7442
2010	4	1887705	52592	77007	1667284	108802	76592	154080	7183	-	2153	70581	5443
2010	3	1660792	47928	66574	1492070	58078	10503	6687	-	-	64	162048	7489
2010	2	1618013	58705	78573	1366162	66434	10845	21859	-	-	220	22907	6109
2010	1	1612065	71332	73152	1369307	71578	9415	94990	-	-	674	83079	8121
2009	4	1509617	35714	63641	1381869	40671	2660	18571	-	-	423	88281	34578
2009	3	1730949	52607	79261	1533872	46491	2859	29880	-	-	50	21023	6774
2009	2	1608617	49505	69023	1417003	18792	6293	28779	-	-	0	78812	-
2009	1	1489154	50739	68319	1285203	53082	515	26383	-	-	254	24676	-
2008	4	1423548	31185	62726	1284349	290461	5587	647570	-	-	29518	223288	0
2008	3	834904	25876	49073	807633	62370	38772	239887	-	-	652	51337	-
2008	2	639910	23183	157303	434012	150280	49728	409668	-	-	3923	228270	-
2008	1	565520	27955	68682	494325	32999	51028	162404	-	-	3515	18518	-

Financial Quarter Segments Revenue

year	qrt	Marketing, distribution and manufacturing of consumer products	Property investment & development	Others	Toto betting and leasing of lottery equipment	Financial Services	Hotels & resorts
2013	2	625137	60316	92583	902231	9444	77350
2013	1	684126	36576	98535	898683	9877	76314
2012	4	612648	94133	111924	912216	28502	66485
2012	3	591511	52697	101475	979091	10798	71441
2012	2	637410	38417	77689	858790	14890	70967
2012	1	652185	80987	84122	841912	51871	76680
2011	4	570602	126425	68842	900187	131471	75245
2011	3	594188	148433	118871	671355	134600	109791
2011	2	509329	2764	44179	1022673	137382	3582
2011	1	572549	48856	75559	834129	139727	73747
2010	4	528700	234859	76152	856873	127799	62947
2010	3	464080	80254	83080	849494	123293	60216
2010	2	454181	51892	70357	855841	117285	68082
2010	1	421897	74988	84110	824900	138450	67345
2009	4	368640	49157	64603	867863	108596	50758
2009	3	372264	66599	55072	1056517	114335	66162
2009	2	364014	33658	86021	940885	112949	71090
2009	1	311792	32516	106516	825467	137679	75184
2008	4	240794	68796	175701	866831	123022	51596
2008	3	444892	135862	71976	-	97998	84176
2008	2	284870	88529	67711	-	107263	91537
2008	1	230231	57235	66133	-	111879	100042

Financial Quarter Segments Profit

year	qrt	Marketing, distribution and manufacturing of consumer products	Property investment & development	Others	Toto betting and leasing of lottery equipment	Financial Services	Hotels & resorts
2013	2	41527	4407	5207	172351	63	8379
2013	1	66767	9669	4959	152981	2051	4646
2012	4	36948	50468	5203	111579	699	6050
2012	3	27184	12729	12678	174575	3882	6729
2012	2	47690	6330	2744	161409	1956	3347
2012	1	55844	1731	22517	140869	11219	7062
2011	4	42059	35856	9492	170862	15935	10700
2011	3	37469	6520	4304	172677	16394	442
2011	2	44198	25838	9936	123802	8358	2881
2011	1	50285	1121	2400	106866	15877	8013
2010	4	45615	78524	17223	81934	10168	1681
2010	3	42314	833	17778	152121	4782	2268
2010	2	49027	12121	2264	180863	19109	6274
2010	1	49706	21437	1585	124240	30017	10667
2009	4	27397	11637	4038	119477	6688	17610
2009	3	35146	5003	942	147207	12285	11803
2009	2	32628	1027	6716	183760	22892	9348
2009	1	39407	4219	6579	132598	4230	11821
2008	4	34952	37255	9959	82478	41353	12398
2008	3	28012	22997	13298	-	39991	4460
2008	2	28863	23677	13220	-	150234	5680
2008	1	20738	8386	12569	-	28851	3876

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