KLCI Stock - INGRESS / 7112 - 2013 Quarter 3

INGRESS CORPORATION BERHAD


Company Description

INGRESS CORPORATION BERHAD is a Malaysia-based company engaged in investment holding and the provision of management services. The Company operates in two segments: automotive components manufacturing, and power engineering and railway electrification. Some of the activities of its subsidiaries include the manufacture and supply of automotive door assemblies (door-in-white), and manufactures and assembles medium to high tonnage press parts; manufacture of automotive components; manufacture and supply of roll-formed plastic moldings and weather-strips, wire-harness and provision of management services; provision of engineering services for the power and utility industry, and the provision of engineering services in the field of computer aided design, manufactures tools, jigs and dies and undertakes comprehensive product development work. In July 2008, the Company subscribed for additional shares in Ingress CES Sdn Bhd (ICES), which increased its holding in ICES to 70%.

Company Info

Listing Date	2001-03-09
Market Capital (Capital Size)	102,968,000 (Small)
Par Value	RM 1.00
Board	Main
Sector	Industrial Products
Major Industry	Automotive Components & Premium Dealership
Sub Industry	Power Engineering & Projects
Website	http://www.ingresscorp.com.my/

My Analysis

Forecast P/E now	(1.22-0.04)/0.3025 = 3.90 (Moderate)
Target Price	1.36+0.04 = 1.40 (PE 4.5, EPS 0.3025, DPS 0.04)
First Support Price	1.2
Second Support Price	1.15
Risk Rating	MODERATE

Research House

Jupiter Target Price

1.7 (2012-07-25)

Accounting Ratio

Return on Equity	9.74%
Dividend Yield	3.28%
Gross Profit Margin	16.70%
Operating Profit Margin	6.75%
Net Profit Margin	5.30%
Tax Rate	12.18%
Asset Turnover	1.1561
Net Asset Value Per Share	2.72
Net Tangible Asset per share	2.69
Price/Net Tangible Asset Per Share	0.44
Cash Per Share	0.95
Liquidity Current Ratio	1.1068
Liquidity Quick Ratio	0.9277
Liquidity Cash Ratio	0.2762
Gearing Debt to Equity Ratio	1.6265
Gearing Debt to Asset Ratio	0.5535
Working capital per thousand Ringgit sale	4.0%
Days to sell the inventory	28
Days to collect the receivables	87
Days to pay the payables	82

Technical Analysis

SMA 10	1.286 (Downtrend)
SMA 20	1.246 (Uptrend 27 days)
SMA 50	1.194 (Uptrend)
SMA 100	1.187 (Same)
SMA 200	1.159 (Uptrend)
MACD (26d/12d)	0.019043 ( 0.004994 )
Signal (9)	0.027313 ( 0.002068 )
MACD Histogram	0.008270 (Bearish trend 3 days)
Bolinger Upper Band	1.376
Bolinger Lower Band	1.116

My notes based on 2013 quarter 3 report (number in '000):-
- ACM Malaysia recorded lower revenue due to lower volume for certain models and lower profit before taxation also attributed by the allowance for impaiment of receivables and inventories for wire harness operation and increased in personnel related cost

- ACM Thailand recorded higher revenue and profit before taxation due to strong demand and effect of full recovery from the flood in October 2011

- Estimate next 4Q eps after 2013 Q3 result announced = 0.2881*1.05 = 0.3025, estimate PE on current price 1.22 = 3.9(DPS 0.04)
- Estimate next 4Q eps after 2013 Q2 result announced = 269894*0.09/84400 = 0.2878, estimate highest/lowest PE = 4.07/3.68 (DPS 0.04)
- Estimate next 4Q eps after 2013 Q1 result announced = 271277*0.1/84400 = 0.3214, estimate highest/lowest PE = 4.48/3.45 (DPS 0.04)
- Estimate next 4Q eps after 2012 Q4 result announced = 251808*0.1/76800 = 0.3279, estimate highest/lowest PE = 3.69/2.85
- Estimate next 4Q eps after 2012 Q3 result announced = 247826*1.025*0.09/76800 = 0.2977(ROE 9%), estimate highest/lowest PE = 3.8/3.14
- Estimate next 4Q eps after 2012 Q2 result announced = 0.0228*4*1.05 = 0.0958(if deduct additional RM2 million MI), estimate highest/lowest PE = 8.72/7.36
- Estimate next 4Q eps after 2012 Q1 result announced = 0.1151*1.05 = 0.1209(exclude RM4.7 million other income), estimate highest/lowest PE = 8.6/5.75
- Estimate next 4Q eps after 2011 Q4 result announced = 0.0274*4*1.05 = 0.1151, estimate highest/lowest PE = 7.86/6.47
- Estimate next 4Q eps after 2011 Q3 result announced = 0.0272*4*1.05 = 0.1142, estimate highest/lowest PE = 7.36/5.95
- Estimate next 4Q eps after 2011 Q2 result announced = 0.1288*1.05 = 0.1352, estimate highest/lowest PE = 6.62/5.18
- Estimate next 4Q eps after 2011 Q1 result announced = 0.0322*4 = 0.1288(0.0322 is eps after exclude 8 million from other income), estimate highest/lowest PE = 7.41/4.81
- Estimate next 4Q eps after 2010 Q4 result announced = 0.0346*4 = 0.1384, estimate highest/lowest PE = 4.99/3.76
- Estimate next 4Q eps after 2010 Q3 result announced = 0.0357*4 = 0.1428, estimate highest/lowest PE = 5.67/4.1
- Estimate next 4Q eps after 2010 Q2 result announced = 0.023*4 = 0.092, estimate highest/lowest PE = 9.24/3.53

INGRESS latest news (English)

INGRESS 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	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
2012-12-18	2013	3	N/A	N/A	-	2.67%	7.04%	211520	626850	11210	26178	6717	17734	0.0796	0.2101	674657	319742	373445	288897	71611	301212	85641	77858	7176	43404	7783	14959	58363	84400	84400	100436	2012-10-31	16.70%	6.75%	5.30%	12.18%	1.1561	-	2.72	2.69	0.44	0.95	1.1068	0.9277	0.2762	1.6265	0.5535	4.0%	28	87	82
2012-09-26	2013	2	1.21	1.1	-	1.57%	4.38%	223916	415330	4686	14968	3942	11017	0.0467	0.1305	601333	293084	331439	242071	68732	269894	39983	39863	2184	42908	120	2304	45212	84400	84400	98748	2012-07-31	13.52%	3.66%	2.09%	8.79%	1.2108	-	2.38	2.35	0.5	0.89	1.2107	1.0289	0.3095	1.6476	0.5512	7.0%	25	87	62
2012-06-27	2013	1	1.48	1.15	0.04	2.81%	2.81%	191414	191414	10282	10282	7075	7075	0.0838	0.0838	611497	306092	340220	250401	70897	271277	39290	27517	4441	41772	11773	7332	49104	84400	84400	102124	2012-04-30	15.13%	7.53%	5.37%	12.44%	1.1157	-	2.37	2.34	0.52	1.06	1.2224	1.0148	0.3576	1.6979	0.5564	8.2%	32	87	73
2012-03-20	2012	4	1.21	0.935	-	2.70%	10.57%	153093	665905	818	26908	5991	23417	0.0780	0.3049	588080	303853	336272	240438	69314	251808	17163	9203	8386	40651	7960	426	40225	76800	76800	74496	2012-01-31	4.51%	3.07%	0.53%	-	1.1323	3.1813	2.38	2.33	0.42	1.05	1.2637	1.0459	0.3363	1.8426	0.5718	9.5%	34	93	66
2011-12-20	2012	3	1.13	0.725	-	3.04%	7.87%	159672	512812	10154	26090	6734	17426	0.0877	0.2269	591996	284813	344170	236057	73631	247826	30552	28043	5565	42110	2509	3056	39054	76800	76800	54144	2011-10-31	19.85%	8.78%	6.36%	5.27%	1.1375	-	2.27	2.22	0.32	0.99	1.2065	0.9529	0.3231	1.9758	0.5814	7.2%	39	80	69
2011-09-27	2012	2	0.835	0.705	-	1.69%	4.83%	178073	353140	5362	15936	3751	10692	0.0488	0.1392	592145	277981	353669	238523	70422	238476	2824	22667	9328	42976	19843	10515	32461	76800	76800	59904	2011-07-31	15.30%	4.82%	3.01%	11.71%	1.1988	-	2.19	2.14	0.36	0.84	1.1654	0.9231	0.2709	2.1045	0.5973	5.6%	35	79	64
2011-06-28	2012	1	1.04	0.695	-	3.13%	3.13%	175067	175067	10574	10574	6941	6941	0.0904	0.0904	579445	273067	345236	225537	71493	234209	2152	4927	274	43059	7079	7353	35706	76800	76800	59904	2011-04-30	18.35%	8.11%	6.04%	1.59%	1.2553	-	2.12	2.08	0.37	0.84	1.2107	0.9739	0.2852	2.1217	0.5958	6.5%	32	77	66
2011-03-23	2011	4	0.905	0.745	-	0.23%	7.89%	160602	732697	1932	29063	454	15484	0.0059	0.2016	593236	278811	371681	246814	67792	221555	103732	4859	83544	16948	108591	25047	41995	76800	76800	56064	2011-01-31	13.38%	3.12%	1.20%	-	1.2351	3.6208	2.0	1.96	0.37	0.95	1.1296	0.9474	0.2958	2.4172	0.6265	4.4%	26	76	75
2010-12-21	2011	3	0.84	0.68	-	1.07%	7.66%	196115	572095	6107	27131	2090	15030	0.0272	0.1957	612096	292685	389557	256646	66313	222539	70359	20792	56376	15519	91151	34775	50294	76800	76800	57600	2010-10-31	14.26%	4.92%	3.11%	12.51%	1.2026	-	2.03	1.99	0.38	1.07	1.1404	0.912	0.3203	2.4935	0.6364	4.9%	34	75	75
2010-09-27	2011	2	0.895	0.7	-	1.26%	6.60%	195566	375980	5746	21024	2470	12940	0.0322	0.1685	626063	302805	420365	283037	53921	205698	28078	25019	37591	11492	53097	15506	26998	76800	76800	70656	2010-07-31	14.59%	5.59%	2.94%	24.61%	1.1157	-	1.98	1.93	0.48	0.83	1.0698	0.8328	0.2258	2.7696	0.6714	2.8%	42	89	82
2010-06-22	2011	1	0.955	0.62	-	5.34%	5.34%	180414	180414	15278	15278	10470	10470	0.1363	0.1363	644659	315013	440116	401834	53510	204543	13180	11479	1477	14007	24659	23182	37189	76800	76800	43776	2010-04-30	15.53%	11.90%	8.47%	9.52%	1.0558	-	1.97	1.91	0.3	0.91	0.7839	0.5885	0.1746	2.914	0.6827	-12.8%	50	83	78
2010-03-24	2010	4	0.69	0.52	-	1.71%	7.00%	164028	651861	6302	21423	2657	10896	0.0346	0.1419	660701	291173	464499	446794	51403	196202	72066	36159	21295	606	35907	14612	14006	76800	76800	47616	2010-01-31	16.46%	5.75%	3.84%	-	0.9866	4.37	1.89	1.83	0.34	0.59	0.6517	0.5004	0.1013	3.2079	0.703	-23.9%	44	93	97
2009-12-15	2010	3	0.81	0.585	-	3.02%	5.29%	158469	487833	8114	15121	4700	8238	0.0612	0.1073	641004	330329	471843	459784	46007	169161	21247	10528	7238	3377	10719	3481	6858	76800	76800	50304	2009-10-31	15.90%	7.33%	5.12%	20.48%	0.9894	-	1.6	1.52	0.43	0.45	0.7184	0.5584	0.0749	3.8313	0.7361	-20.4%	45	128	92
2009-09-04	2010	2	0.85	0.325	-	1.89%	2.27%	177689	329364	5479	7005	2951	3536	0.0384	0.0460	639055	322512	477376	461062	43924	161679	3197	3557	6576	3377	360	6936	3559	76800	76800	25728	2009-07-31	14.09%	6.00%	3.08%	13.76%	0.9883	-	1.53	1.45	0.23	0.37	0.6995	0.5571	0.0619	4.054	0.747	-21.9%	41	132	93
2009-06-30	2010	1	0.435	0.22	-	0.38%	0.38%	151676	151676	1527	1527	587	587	0.0076	0.0076	658449	310256	502038	480947	42106	156411	15555	8400	15467	3377	23955	8488	5111	76800	76800	14592	2009-04-30	11.61%	3.83%	1.01%	42.96%	0.9254	-	1.49	1.42	0.13	0.36	0.6451	0.4761	0.0581	4.3921	0.7625	-28.0%	53	120	99
2009-03-27	2009	4	0.225	0.14	-	24.65%	19.92%	146354	569551	62101	42436	50501	40810	0.6576	0.5314	660139	323161	504373	475579	41854	155766	36532	35048	5997	7890	1484	4513	3377	76800	76800	16896	2009-01-31	18.98%	37.75%	42.43%	-	0.8627	-	1.48	1.42	0.15	0.4	0.6795	0.5072	0.0643	4.4277	0.764	-26.8%	58	135	123
2008-12-24	2009	3	0.3	0.19	-	0.60%	4.72%	155858	423167	4611	19637	1224	9663	0.0159	0.1258	705681	275400	486327	448152	50750	219354	56289	59321	16505	7890	3032	19537	11647	76800	76800	17664	2008-10-31	18.83%	6.18%	2.96%	32.60%	0.7527	-	2.2	2.12	0.11	0.43	0.6145	0.4404	0.0729	2.8844	0.6892	-32.5%	65	113	124
2008-09-16	2009	2	0.415	0.18	-	2.39%	4.12%	155408	267313	8462	15024	4894	8437	0.0637	0.1099	685004	262226	472321	433210	48380	212683	44952	21850	26961	7890	23102	3859	4031	76800	76800	31104	2008-07-31	18.40%	8.62%	5.45%	19.26%	0.7219	-	2.14	2.06	0.2	0.57	0.6053	0.478	0.1006	2.8747	0.6895	-34.6%	49	121	118
2008-06-19	2009	1	0.645	0.36	-	1.73%	1.73%	111905	111905	6562	6562	3543	3543	0.0461	0.0461	652161	230387	443900	410449	47194	208261	24575	16796	13663	7890	7779	5884	2006	76800	76800	33024	2008-04-30	17.59%	7.67%	5.86%	17.56%	0.679	-	2.1	2.02	0.21	0.47	0.5613	0.4464	0.0885	2.756	0.6807	-40.7%	46	121	112
2008-03-27	2008	4	0.61	0.335	-	2.47%	5.04%	107967	398863	7177	14191	5553	11344	0.0723	0.1477	634718	218746	429871	390430	45780	204847	46085	42597	16414	20816	3488	12926	7890	76800	76800	43008	2008-01-31	13.90%	1.81%	6.65%	-	0.6284	-	2.07	1.99	0.28	0.46	0.5603	0.4837	0.0912	2.7025	0.6773	-43.0%	32	140	102
2007-12-17	2008	3	0.73	0.45	-	0.34%	2.57%	119214	290895	425	7013	771	5791	0.0100	0.0754	669720	267250	452979	248060	48353	216741	12130	31179	27283	20816	19049	8234	29050	76800	76800	53760	2008-10-31	14.73%	1.70%	0.36%	-	0.5576	-	2.19	2.17	0.32	0.8	1.0774	0.9215	0.2478	2.6901	0.6764	5.1%	43	163	95
2007-09-20	2008	2	0.8	0.65	-	2.04%	2.23%	103699	171681	4976	6588	4584	5020	0.0597	0.0654	662220	240921	437975	219883	49888	224245	21513	18782	8952	20816	2731	11683	32499	76800	76800	65280	2007-07-31	16.65%	0.00%	4.80%	-	0.3839	-	2.27	2.24	0.38	0.77	1.0957	0.9427	0.2704	2.5119	0.6614	8.3%	55	212	131
2007-06-21	2008	1	N/A	N/A	-	0.19%	0.19%	67982	67982	1612	1612	436	436	0.0057	0.0057	607165	205097	403097	181058	44531	204068	2678	15816	4174	20816	13138	8964	11852	76800	76800	72192	2007-04-30	14.05%	4.94%	2.37%	-	0.2479	-	2.08	2.04	0.46	0.4	1.1328	0.9683	0.1681	2.5267	0.6639	16.0%	80	351	183
2007-03-26	2007	4	N/A	N/A	0.04	N/A	N/A	82564	358776	12366	1221	11553	5861	0.1504	0.0763	638569	221956	413383	186935	47303	225186	8052	77413	53678	36499	69361	15683	20816	76800	76800	80640	2007-01-31	5.52%	15.19%	14.98%	-	0.1293	-	2.32	2.27	0.46	0.63	1.1873	1.0408	0.2601	2.3239	0.6474	42.4%	128	645	348

Financial Quarter Balance Sheet   Open in New Window

year	qrt	Deferred tax assets (A-0)	Intangible assets (A-0)	Investment in associated companies (A-0)	Investment securities (A-0)	Property, plant and equipment (A-0)	Trade receivables (A-0)	Cash and cash equivalents (A-1)	Current asset classified as held for sales (A-1)	Current tax assets (A-1)	Finance lease receivables (A-1)	Inventories (A-1)	Other receivables (A-1)	Trade receivables (A-1)	Deferred tax liabilities (L-0)	Loans & borrowings (L-0)	Current tax liabilities (L-1)	Dividend payable (L-1)	Liabilities directly associated with assets classified as held for sale (L-1)	Loans & borrowings (L-1)	Other payables (L-1)	Trade and other payables (L-1)	Minority interest (M-1)
2013	3	24199	2856	7306	100	315184	5270	79806	-	1489	-	51718	53521	133208	150	84398	-	-	-	135750	79694	73453	71611
2013	2	26231	2867	6220	100	264180	8651	74925	-	1276	-	44014	37195	135674	150	89218	-	-	-	134208	55902	51961	68732
2013	1	26190	3306	7281	100	259877	8651	89554	-	1235	2201	51995	44265	116842	433	89386	-	-	-	132889	59236	58276	70897
2012	4	26472	3175	5115	100	239432	9933	80860	-	1750	6447	52388	62327	100081	433	95401	-	-	-	137791	42683	59964	69314
2012	3	26982	3527	5091	100	271483	-	76270	-	1171	-	59864	29078	118430	5006	103107	111	-	-	130680	33170	72096	73631
2012	2	27025	3591	5362	100	278086	-	64615	-	1208	-	57809	27406	126943	5006	110140	111	-	-	133478	36051	68883	70422
2012	1	27278	3119	4144	100	271737	-	64320	-	2281	-	53425	26244	126797	5006	114693	819	-	-	113748	27359	83611	71493
2011	4	26789	3544	2820	100	281172	-	73016	7239	1312	-	44979	26759	125506	5006	119861	819	-	6426	111262	38996	89311	67792
2011	3	22612	3138	644	100	292917	-	82205	-	1492	-	58615	24738	125635	5027	127884	141	-	-	128707	32689	95109	66313
2011	2	22786	3745	-	100	296627	-	63909	-	1265	-	67087	39607	130937	5027	132301	1670	-	-	148075	40897	92395	53921
2011	1	23205	4031	1543	100	300767	-	70155	9599	2156	-	78515	27743	126845	5446	32836	1338	-	-	278262	31306	90928	53510
2010	4	23497	4237	11124	100	330570	-	45246	9599	2144	-	67580	30379	136225	5027	12678	450	-	-	298171	51774	96399	51403
2010	3	22274	6273	9880	100	272148	-	34421	-	-	-	73604	98574	123730	-	12059	885	-	-	309171	63245	86483	46007
2010	2	23300	6399	9630	100	277114	-	28551	-	-	-	65664	109870	118427	-	16314	1280	-	-	310124	38293	111365	43924
2010	1	23265	4919	10577	100	309332	-	27937	-	-	-	81287	86111	114921	-	21091	825	-	-	328328	44444	107350	42106
2009	4	23676	5052	10630	100	297520	-	30599	-	-	-	81967	98579	112016	-	28794	1814	-	-	299331	67436	106998	41854
2009	3	19646	6149	10838	100	393548	-	32673	-	-	-	78023	27926	136778	313	37862	1931	-	-	296855	64342	85024	50750
2009	2	20423	6101	10901	100	385253	-	43573	-	-	-	55153	29827	133673	313	38798	1855	-	-	297412	62969	70974	48380
2009	1	21143	6210	11110	100	383211	-	36305	-	-	-	47165	34306	112611	313	33138	967	-	-	295151	42449	71882	47194
2008	4	21508	6088	8131	100	380145	-	35621	-	-	-	29882	25070	128173	313	39128	954	-	-	294304	43613	51559	45780
2008	3	24977	1901	7024	100	368468	-	61458	-	-	-	38665	34274	132853	554	204365	1455	-	-	161902	33910	50793	48353
2008	2	27979	2563	4385	100	386272	-	59460	-	-	-	33629	33312	114520	4605	213487	1211	3072	-	135563	29670	50367	49888
2008	1	10571	3108	8644	100	379645	-	30432	-	-	-	29778	33972	110915	8213	213826	1424	-	-	111310	27447	40877	44531
2007	4	29893	3290	6431	100	376899	-	48618	-	-	-	27399	40262	105677	8213	218235	1336	-	-	111155	40685	33759	47303

Financial Quarter Income Statement   Open in New Window

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	(Allowance)/Writeback of allowance for doubtful receivables
2013	3	211520	1365	176206	3390	1562	20949	3128	314	1641
2013	2	223916	412	193640	3539	869	22948	332	28	-
2013	1	191414	1279	162459	3811	3068	17601	1928	329	-
2012	4	153093	5064	146192	3820	39249	41448	109	64	-
2012	3	159672	535	127983	3603	1636	19309	2885	259	-
2012	2	178073	628	150834	3436	285	18932	983	206	-
2012	1	175067	168	142947	3507	5972	23896	3465	115	-
2011	4	160602	2360	139106	3890	4103	20592	3838	815	-
2011	3	196115	764	168143	4118	182	18149	3253	584	-
2011	2	195566	1414	167025	4072	6616	24217	1862	1122	-
2011	1	180414	1454	152388	4459	9219	15770	3354	1738	-
2010	4	164028	426	137036	5273	350	17913	4071	2146	-
2010	3	158469	1662	133269	3758	1280	14858	1752	250	-
2010	2	177689	754	152656	4229	1055	15433	1774	947	-
2010	1	151676	656	134067	4222	1569	13376	284	53	-
2009	4	146354	3485	174130	6648	4369	31838	8115	208	-
2009	3	155858	1503	126516	4954	1150	18565	1884	62	-
2009	2	155408	1630	126808	4722	1406	16613	1938	209	-
2009	1	111905	1152	92218	5001	3125	14227	1867	2978	-
2008	4	107967	2361	92956	6336	114	17074	737	1108	-
2008	3	119214	54	101652	5091	745	16279	292	2638	-
2008	2	103699	1381	86436	5617	629	17892	989	641	-
2008	1	67982	686	58430	5475	374	13286	490	7223	-
2007	4	82564	935	78008	6580	19028	36129	1748	6759	-

Financial Quarter Segments Revenue

year	qrt	Others	Elimination/Adjustment	Automotive	Power Engineering & Projects
2013	3	2481	9175	184130	34084
2013	2	6205	11905	203277	26339
2013	1	2904	9655	181869	16296
2012	4	6166	12400	150005	9323
2012	3	2666	7807	156540	8273
2012	2	6166	10991	153344	29554
2012	1	2666	7440	158402	21439
2011	4	5985	10459	145570	19506
2011	3	3617	14052	181009	25541
2011	2	3328	14798	189575	17461
2011	1	879	11972	172372	19136
2010	4	980	38424	173616	27856
2010	3	623	5365	140995	17474
2010	2	2313	10694	165407	20663
2010	1	315	5201	131016	25546
2009	4	2645	5723	134878	14554
2009	3	2645	19970	150811	22372
2009	2	2645	5338	129408	28693
2009	1	2645	6179	98010	17429
2008	4	10562	6409	88014	15800
2008	3	5985	6364	85152	34441
2008	2	1715	3814	92072	13726
2008	1	667	3814	68715	2414
2007	4	800	5677	77726	9715

Financial Quarter Segments Profit

year	qrt	Others	Elimination/Adjustment	Automotive	Power Engineering & Projects
2013	3	1792	-	14054	2024
2013	2	3292	3500	7797	609
2013	1	1043	-	14315	935
2012	4	2436	3500	9220	3455
2012	3	1303	-	14994	325
2012	2	3227	3500	8968	103
2012	1	647	-	15002	1453
2011	4	5057	1512	6740	5278
2011	3	754	13	9072	172
2011	2	1018	2153	12553	478
2011	1	174	459	14315	7793
2010	4	405	-	8707	317
2010	3	707	-	12189	140
2010	2	998	2000	11272	385
2010	1	1210	-	6202	810
2009	4	12949	2608	42534	2370
2009	3	134	1841	10362	1240
2009	2	591	1894	12202	2494
2009	1	1707	2791	10266	597
2008	4	1901	2374	1836	490
2008	3	1072	810	2332	1578
2008	2	1491	1799	3046	244
2008	1	1615	7855	318	6428
2007	4	3103	1071	7367	7584

Financial Quarter Segments Associate

year	qrt	Power Engineering & Projects
2013	3	314
2013	2	28
2013	1	329
2012	4	64
2012	3	259
2012	2	206
2012	1	115
2011	4	815
2011	3	584
2011	2	1122
2011	1	1738
2010	4	2146
2010	3	250
2010	2	947
2010	1	53
2009	4	208
2009	3	62
2009	2	209
2009	1	2978
2008	4	1108
2008	3	2638
2008	2	641
2008	1	7223
2007	4	6759

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