KELADI MAJU BERHAD
Company Description Keladi Maju Berhad is a property development and investment holding company. It operates in three business segments. The property development segment is engaged in the development of residential and commercial properties. The cultivation of oil palm segment is engaged in the cultivation and sale of oil palm fruits. The others segment is engaged in investment holding. The Company's wholly owned subsidiaries include Keladi Kulim Sdn. Bhd., Keladi Land Sdn. Bhd., Ikam Maju Sdn. Bhd., Perlis Resins and Chemicals Sdn. Bhd., Bunga Raya Inn Sdn. Bhd., Neraca Rancak Sdn. Bhd. and Kekalasia (M) Sdn. Bhd.
Company Info
Listing Date 1997-05-28 Market Capital (Capital Size) 163,036,650 (Small) Par Value RM 0.10 Board Main Sector Properties Major Industry Property Development Sub Industry Oil Palm & Others Crop Website http://www.keladimaju.com/
My Analysis
Forecast P/E now (0.215-0.02)/0.0278 = 7.01 (Moderate) Target Price 0.22+0.02 = 0.24 (PE 8.0, EPS 0.0278, DPS 0.02) First Support Price 0.205 Second Support Price 0.195 Risk Rating MODERATE
Accounting Ratio
Return on Equity 25.13% Dividend Yield 9.30% Gross Profit Margin 33.15% Operating Profit Margin 236.07% Net Profit Margin 236.01% Tax Rate 2.99% Asset Turnover 0.2763 Net Asset Value Per Share 0.31 Net Tangible Asset per share 0.31 Price/Net Tangible Asset Per Share 0.65 Cash Per Share 0.15 Liquidity Current Ratio 8.8867 Liquidity Quick Ratio 7.4804 Liquidity Cash Ratio 5.9379 Gearing Debt to Equity Ratio 0.0824 Gearing Debt to Asset Ratio 0.0744 Working capital per thousand Ringgit sale 212.2% Days to sell the inventory 219 Days to collect the receivables 144 Days to pay the payables 152
Technical Analysis
SMA 10 0.217 (Same) SMA 20 0.217 (Uptrend 41 days) SMA 50 0.206 (Same) SMA 100 0.201 (Same) SMA 200 0.194 (Same) MACD (26d/12d) 0.002918 ( 0.000355 ) Signal (9) 0.003777 ( 0.000215 ) MACD Histogram 0.000859 (Bearish trend 9 days)Bolinger Upper Band 0.237 Bolinger Lower Band 0.197
My notes based on 2013 quarter 3 report (number in '000):- KELADI latest news (English) KELADI 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 2012-12-21 2013 3 N/A N/A - 17.76% 23.38% 15497 57977 36575 52060 35329 46510 0.0466 0.0613 262758 173646 19555 19540 5985 243203 12253 29674 2844 76944 41927 39083 116027 758310 758310 151662 2012-10-31 33.15% 236.07% 236.01% 2.99% 0.2763 - 0.31 0.31 0.65 0.15 8.8867 7.4804 5.9379 0.0824 0.0744 212.2% 219 144 152 2012-09-26 2013 2 0.205 0.19 - 3.38% 5.62% 27732 42480 9324 15485 6728 11182 0.0089 0.0147 232902 148196 22337 22322 5831 210565 9125 2176 N/A 76944 11301 11301 88245 758310 758310 147870 2012-07-31 34.62% 33.64% 33.62% 25.02% 0.2729 - 0.27 0.27 0.72 0.12 6.639 5.3625 3.9533 0.1091 0.0959 198.0% 282 172 209 2012-06-27 2013 1 0.2 0.18 - 2.24% 2.24% 14748 14748 6162 6162 4454 4454 0.0059 0.0059 221767 134850 18193 18178 5568 203574 6195 498 N/A 76944 5697 5697 82641 758310 758310 140287 2012-04-30 42.50% 41.81% 41.78% 25.02% 0.202 - 0.26 0.26 0.71 0.11 7.4183 5.5144 4.5462 0.0919 0.082 260.4% 555 132 291 2012-03-29 2012 4 0.205 0.185 0.0050 1.75% 7.45% 14636 48316 4960 20296 3364 14339 0.0044 0.0189 215887 129855 16933 16918 5402 198954 19947 5996 8531 59532 25943 17412 76944 758310 758310 147870 2012-01-31 39.62% 33.96% 33.89% 29.82% 0.2238 10.3125 0.26 0.26 0.75 0.1 7.6756 5.5978 4.5481 0.0875 0.0784 233.7% 482 122 232 2011-12-16 2012 3 0.21 0.175 - 1.85% 5.70% 6450 33681 4902 15335 3565 10976 0.0047 0.0145 208655 115021 13183 13168 5284 195472 25734 1647 8532 59532 24087 15555 75087 758310 758310 140287 2011-10-31 77.16% 76.09% 76.00% 24.28% 0.2075 - 0.25 0.25 0.74 0.1 8.7349 6.3822 5.6621 0.0693 0.0632 235.2% 527 71 213 2011-09-29 2012 2 0.21 0.155 - 1.77% 3.85% 8972 27231 4790 10433 3409 7410 0.0045 0.0098 217705 125675 17414 17399 5137 200291 17832 993 N/A 59532 16839 16839 76371 758310 758310 121329 2011-07-31 55.60% 53.43% 53.39% 25.89% 0.2576 - 0.26 0.26 0.62 0.1 7.2231 5.4968 4.3894 0.0892 0.08 193.1% 364 121 190 2011-06-24 2012 1 0.2 0.15 - 2.08% 2.08% 18259 18259 5642 5642 4001 4001 0.0053 0.0053 222048 131106 25307 25292 4996 196741 6728 303 N/A 59532 6425 6425 65957 758310 758310 140287 2011-04-30 32.39% 30.96% 30.90% 26.14% 0.2486 - 0.25 0.25 0.74 0.09 5.1837 3.9766 2.6078 0.132 0.114 191.7% 360 224 281 2011-03-25 2011 4 0.2 0.175 0.015 2.86% 8.85% 9618 53614 4930 20321 5200 16065 0.0069 0.0212 204288 113928 11714 11699 4830 192574 14984 2796 5687 53031 12188 6501 59532 758310 758310 144078 2011-01-31 61.90% 49.63% 51.26% - 0.2624 8.9685 0.25 0.25 0.76 0.08 9.7383 6.9845 5.0886 0.0624 0.0573 190.7% 383 145 128 2010-12-17 2011 3 0.215 0.17 - 3.49% 5.98% 19222 43996 8779 15390 6331 10863 0.0083 0.0143 203215 113346 15999 15987 4674 187216 8709 2828 5687 53077 5881 194 53271 758310 758310 132704 2010-10-31 47.27% 45.36% 45.67% 25.03% 0.2877 - 0.24 0.24 0.73 0.07 7.0899 4.9969 3.3321 0.0876 0.0787 166.5% 330 164 133 2010-09-27 2011 2 0.205 0.155 - 0.92% 2.50% 8106 24775 2509 6611 1671 4532 0.0022 0.0060 206709 119394 20388 20376 4423 186321 8563 625 N/A 53077 7938 7938 61015 758310 758310 121329 2010-07-31 40.29% 30.96% 30.95% 30.13% 0.2795 - 0.24 0.24 0.67 0.08 5.8595 4.0921 2.9945 0.1121 0.0986 171.4% 360 138 175 2010-06-17 2011 1 0.17 0.15 - 1.58% 1.58% 16669 16669 4103 4103 2861 2861 0.0038 0.0038 199458 112515 14890 14878 4341 184568 1057 455 N/A 53031 602 602 53633 758310 758310 117538 2010-04-30 27.63% 24.61% 24.61% 26.98% 0.3049 - 0.24 0.24 0.65 0.07 7.5625 5.2883 3.6079 0.0826 0.0747 160.5% 318 148 113 2010-03-26 2010 4 0.165 0.15 0.01 1.28% 7.74% 14461 58945 3158 19205 2247 13618 0.0030 0.0180 193395 107040 11823 11811 4206 181572 18534 45 8531 42983 18579 10048 53031 758310 758310 125121 2010-01-31 31.39% 21.97% 21.84% 25.21% 0.3048 9.1879 0.23 0.23 0.72 0.07 9.0627 6.2014 4.4939 0.0667 0.0611 161.6% 337 123 92 2009-12-17 2010 3 0.175 0.145 - 3.36% 6.49% 18548 44483 8340 16089 5909 11414 0.0078 0.0151 195184 108725 15974 15962 4091 179210 19236 123 8531 43028 19113 10582 53610 758310 758310 113746 2009-10-31 47.70% 44.96% 44.96% 25.80% 0.3211 - 0.23 0.23 0.65 0.07 6.8115 4.4538 3.3586 0.0912 0.0818 148.0% 345 99 120 2009-09-25 2010 2 0.17 0.145 - 1.33% 3.13% 11138 25935 3362 7750 2345 5506 0.0031 0.0073 202517 116168 20963 20951 3812 181554 13826 196 N/A 43028 13630 13630 56658 758310 758310 113746 2009-07-31 36.33% 30.21% 30.18% 27.93% 0.3052 - 0.23 0.23 0.65 0.07 5.5447 3.5935 2.7043 0.1179 0.1035 154.1% 354 107 165 2009-06-26 2010 1 0.175 0.145 - 1.80% 1.80% 14796 14796 4388 4388 3161 3161 0.0042 0.0042 192531 106423 13400 13388 3734 179131 6940 95 N/A 43028 6845 6845 49873 758310 758310 121329 2009-04-30 33.25% 29.66% 29.66% 25.23% 0.4035 - 0.23 0.23 0.7 0.07 7.9491 5.2835 3.7252 0.0764 0.0696 119.8% 247 97 79 2009-03-27 2009 4 0.19 0.115 0.015 1.35% 9.85% 18193 74448 4120 23624 2253 16475 0.0030 0.0217 187349 101454 11499 11487 3614 175850 16289 2536 14028 43303 13753 275 43028 758310 758310 83414 2009-01-31 28.02% 22.91% 22.65% 42.77% 0.3974 5.0631 0.23 0.23 0.48 0.06 8.8321 5.6545 3.7458 0.0668 0.0614 120.8% 274 107 71 2008-12-19 2009 3 0.115 0.1 - 2.33% 8.50% 17672 56255 5402 19505 3898 14223 0.0051 0.0188 185354 100234 11857 11845 3509 173497 5272 2023 8417 43303 3249 5168 38135 758310 758310 83414 2008-10-31 31.67% 30.59% 30.57% 26.64% 0.3705 - 0.22 0.22 0.5 0.05 8.4621 5.0874 3.2195 0.0698 0.064 128.7% 342 117 89 2008-09-24 2009 2 0.125 0.085 - 3.81% 6.17% 27027 38583 8793 14103 6369 10325 0.0084 0.0136 190641 107322 21107 21095 3444 169534 3426 427 N/A 43303 2999 2999 46302 758310 758310 90997 2008-07-31 34.39% 32.55% 32.53% 24.83% 0.3413 - 0.22 0.22 0.55 0.06 5.0876 3.0817 2.1949 0.1271 0.1107 132.5% 449 103 199 2008-06-27 2009 1 0.15 0.115 - 2.36% 2.36% 11556 11556 5310 5310 3956 3956 0.0052 0.0052 189274 106226 17933 17921 3203 171341 3158 457 N/A 43303 3615 3615 39688 758310 758310 98580 2008-04-30 50.94% 46.01% 45.95% 23.58% 0.3008 - 0.22 0.22 0.59 0.05 5.9275 3.1979 2.2146 0.1067 0.0947 155.1% 808 106 267 2008-03-28 2008 4 0.155 0.12 0.015 1.78% 14.68% 12422 56744 4051 31578 2652 21906 0.0035 0.0289 186012 103442 18729 18717 3101 167283 21231 273 9073 30872 21504 12431 43303 758310 758310 117538 2008-01-31 41.88% 32.86% 32.61% 33.55% 0.3051 5.3656 0.22 0.22 0.7 0.06 5.5266 3.0205 2.3136 0.1141 0.1007 149.3% 758 79 268 2007-12-17 2008 3 0.245 0.13 0.01 4.19% 12.90% 14060 44322 9688 27527 6258 19255 0.0083 0.0254 183976 92513 13958 13946 3060 170018 23821 162 9073 30872 23983 14910 45782 758310 758310 163036 2007-10-31 73.34% 68.90% 68.90% 24.93% 0.3193 - 0.22 0.22 0.98 0.06 6.6337 3.8179 3.2828 0.0836 0.0759 133.7% 612 40 144 2007-09-24 2008 2 0.275 0.21 - 6.37% 8.71% 18904 30262 12989 17839 9513 12997 0.0125 0.0171 184459 92909 12641 12629 2815 171818 14003 86 N/A 30872 14089 14089 44961 758310 758310 310907 2007-07-31 71.05% 68.63% 68.71% 25.28% 0.2423 - 0.22 0.22 1.86 0.06 7.3568 4.4654 3.5601 0.0748 0.0685 179.6% 677 83 118 2007-06-25 2008 1 N/A N/A - 2.33% 2.33% 11358 11358 4850 4850 3484 3484 0.0459 0.0459 175482 83844 22639 20222 2622 152843 1228 93 N/A 30872 1321 1321 29551 75831 75831 154695 2007-04-30 45.78% 42.73% 42.70% 26.29% 0.1469 - 1.98 1.98 1.03 0.39 4.1462 2.3362 1.4613 0.1507 0.129 246.7% 940 233 244 2007-03-29 2007 4 N/A N/A 0.015 N/A N/A 14427 49812 7324 20654 5400 14415 0.0712 0.1901 170365 78839 21097 18676 2531 149268 5958 451 8262 33627 5507 2755 30872 75831 75831 128912 2007-01-31 44.22% 49.13% 50.77% 24.56% 0.0847 8.943 1.94 1.94 0.88 0.41 4.2214 2.3152 1.653 0.1438 0.1238 417.0% 1615 283 380
Financial Quarter Balance Sheet Open in New Window
year qrt Investment in associated companies (A-0) Investment properties (A-0) Land held for property development (A-0) Other investments (A-0) Property, plant and equipment (A-0) Cash and cash equivalents (A-1) Completed development properties (A-1) Current tax assets (A-1) Other receivables, deposits and prepayments (A-1) Property development costs (A-1) Deferred tax liabilities (L-0) Current tax liabilities (L-1) Trade and other payables (L-1) Minority interest (M-1) 2013 3 3607 3958 50274 11086 20187 116027 11274 1463 28677 16205 15 435 19105 5985 2013 2 9903 3979 50269 400 20155 88245 11585 1514 29943 16909 15 1227 21095 5831 2013 1 9910 4001 50084 400 22522 82641 11700 1354 16245 22910 15 3 18175 5568 2012 4 9914 4022 49558 400 22138 76944 13135 1596 16164 22016 15 2 16916 5402 2012 3 9924 4043 57095 400 22172 74559 13853 1056 8426 17127 15 638 12530 5284 2012 2 9930 4064 55834 400 21802 76371 13974 740 18527 16063 15 1686 15713 5137 2012 1 9933 4086 54700 400 21823 65957 14055 732 33888 16474 15 1414 23878 4996 2011 4 9944 4107 54179 400 21730 59532 14324 812 21368 17892 15 924 10775 4830 2011 3 9787 4128 53886 400 21668 53271 14529 295 26320 18931 12 2509 13478 4674 2011 2 9726 4150 51342 400 21697 61015 14726 463 21902 21288 12 2842 17534 4423 2011 1 9727 4171 50900 400 21745 53679 14769 424 24577 19066 12 2879 11999 4341 2010 4 9727 4192 50251 400 21785 53077 14898 313 19855 18897 12 2560 9251 4206 2010 3 9747 4213 50288 400 21811 53610 15654 523 16959 21979 12 2846 13116 4091 2010 2 9747 4234 50318 400 21650 56658 16265 513 18116 24616 12 1876 19075 3812 2010 1 9750 4256 50029 400 21673 49873 16617 216 20646 19071 12 1945 11443 3734 2009 4 9751 4277 49756 400 21711 43028 17424 114 21811 19077 12 1988 9499 3614 2009 3 9804 4298 49753 400 20865 38135 17924 140 21985 22050 12 1463 10382 3509 2009 2 9808 4319 49683 400 19109 46302 13443 305 18402 28870 12 2311 18784 3444 2009 1 9811 4341 49330 400 19166 39688 14439 1093 16529 34477 12 1739 16182 3203 2008 4 9818 4362 48940 400 19050 43303 15380 1018 12214 31527 12 2098 16619 3101 2008 3 9849 4383 46820 400 30011 45782 16013 1040 6423 23255 12 4681 9265 3060 2008 2 9848 4405 46802 400 30095 44961 17122 1288 10145 19393 12 6293 6336 2815 2008 1 9833 4426 46784 400 30195 29551 18059 1241 16450 18543 2417 10717 9505 2622 2007 4 9836 4447 46552 400 30291 30872 15039 1194 11172 20562 2421 10288 8388 2531
Financial Quarter Income Statement Open in New Window
year qrt Revenue Income tax expense Cost of sales Other income Administrative/Operating expenses Minority interest Share of profit/ (loss) of associates Other expenses 2013 3 15497 1092 10359 32319 874 154 8 - 2013 2 27732 2333 18130 760 1032 263 6 - 2013 1 14748 1542 8480 746 848 166 4 - 2012 4 14636 1479 8837 753 1582 117 10 - 2012 3 6450 1190 1473 761 830 147 6 - 2012 2 8972 1240 3984 681 875 141 4 - 2012 1 18259 1475 12345 585 846 166 11 - 2011 4 9618 426 3664 521 1702 156 157 - 2011 3 19222 2197 10135 458 826 251 60 - 2011 2 8106 756 4840 395 1151 82 1 - 2011 1 16669 1107 12064 381 883 135 - - 2010 4 14461 796 9921 295 1658 115 19 0 2010 3 18548 2152 9701 340 847 279 0 - 2010 2 11138 939 7092 313 994 78 3 - 2010 1 14796 1107 9877 326 856 120 1 - 2009 4 18193 1762 13096 523 1452 105 48 - 2009 3 17672 1439 12075 422 613 65 4 - 2009 2 27027 2183 17733 552 1050 241 3 - 2009 1 11556 1252 5669 304 874 102 7 - 2008 4 12422 1359 7220 695 1815 40 31 - 2008 3 14060 2415 3748 318 942 1015 0 - 2008 2 18904 3283 5472 421 880 193 16 - 2008 1 11358 1275 6158 439 786 91 3 - 2007 4 14427 1799 8048 2063 1354 125 236 -
Financial Quarter Segments Revenue
year qrt Others Property development Cultivation of Oil Palm 2013 3 377 14321 799 2013 2 378 26395 959 2013 1 367 13326 1055 2012 4 365 13430 840 2012 3 356 5114 980 2012 2 365 6912 1695 2012 1 353 16058 1848 2011 4 369 8293 956 2011 3 355 17797 1069 2011 2 348 6345 1413 2011 1 331 14966 1372 2010 4 324 13305 832 2010 3 327 17302 919 2010 2 323 9334 1481 2010 1 344 13097 1355 2009 4 345 17072 776 2009 3 315 16329 1028 2009 2 265 24900 1862 2009 1 221 9087 2248 2008 4 201 10562 1659 2008 3 206 12551 1303 2008 2 201 17277 1426 2008 1 203 9730 1425 2007 4 240 13385 802
Financial Quarter Segments Profit
year qrt Others Property development Cultivation of Oil Palm 2013 3 30882 5275 426 2013 2 378 8356 596 2013 1 367 5296 503 2012 4 123 5609 508 2012 3 356 3490 575 2012 2 365 2859 1124 2012 1 353 3478 1486 2011 4 41 3630 727 2011 3 355 7215 801 2011 2 348 804 1082 2011 1 331 2448 1113 2010 4 324 2160 495 2010 3 327 7126 636 2010 2 323 1616 1224 2010 1 344 2853 994 2009 4 345 3106 332 2009 3 315 4022 783 2009 2 265 6937 1225 2009 1 221 3304 1690 2008 4 201 2049 1360 2008 3 206 8373 1000 2008 2 201 11545 1031 2008 1 203 3443 1065 2007 4 240 6214 501
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 = working capital per thousand Ringgit saleinv_d = days to sell the inventory, rec_d = days to collect the receivablespay_d = days to pay the payablesCURRENT ● CHANGES IN SHAREHOLDING ● ANNUAL REPORTS HISTORICAL ● CHANGES IN SHAREHOLDING ARCHIVES ● CHANGES IN SHAREHOLDING 
No comments:
Post a Comment