Company Description
LPI CAPITAL BERHAD is a Malaysia-based investment holding company. It operates through three business segments: general insurance, engaged in underwriting of all classes of general insurance business; investment holding, engaged in investment holding operations, and financing of leases, which is engaged in providing financing for leases. The Company's general insurance business operates in two principal geographical areas: Malaysia and Singapore, while its investment holding and financing of leases business segments operates only in Malaysia. LPI’s wholly owned subsidiaries include Lonpac Insurance Bhd, which is engaged in underwriting of general insurance, London & Pacific Holdings Sdn Bhd, which is engaged in investment holding, and Public United Leasing & Factoring Sdn Bhd, which is engaged in financing of leases.
Company Info
Listing Date 1993-01-08
Market Capital (Capital Size) 3,045,417,964 (Large)
Par Value RM 1.00
Board Main
Sector Finance
Major Industry Underwriting of General Insurance
Sub Industry Investment Holding
Website http://www.lonpac.com
My Analysis
Forecast P/E now (13.76-0.65)/0.8335 = 15.73 (Moderate)
Target Price 14.59+0.65 = 15.24 (PE 17.5, EPS 0.8335, DPS 0.65)
First Support Price 13.6
Second Support Price 13.1
Risk Rating MODERATE
Research House
HwangDBS Target Price 15.7 (2012-10-31)
RHB Target Price 14.28 (2012-12-19)
Kenanga Target Price 16.1 (2013-01-09)
OSK Target Price 15.75 (2013-01-09)
Accounting Ratio
Return on Equity 14.13%
Dividend Yield 4.72%
Operating Profit Margin 18.96%
Net Profit Margin 23.03%
Tax Rate 24.33%
Asset Turnover 0.378
Net Asset Value Per Share 6.23
Net Tangible Asset per share 6.23
Price/Net Tangible Asset Per Share 2.36
Cash Per Share 1.9
Liquidity Current Ratio 6.569
Liquidity Quick Ratio 4.4273
Liquidity Cash Ratio 1.8586
Gearing Debt to Equity Ratio 1.0029
Gearing Debt to Asset Ratio 0.5007
Working capital per thousand Ringgit sale 121.0%
Days to sell the inventory 199
Days to collect the receivables 194
Days to pay the payables 75
Technical Analysis
SMA 10 14.066 (Downtrend)
SMA 20 14.089 (Uptrend 32 days)
SMA 50 13.578 (Uptrend)
SMA 100 13.308 (Uptrend)
SMA 200 13.121 (Uptrend)
MACD (26d/12d) 0.082939 ( 0.028896 )
Signal (9) 0.167855 ( 0.021229 )
MACD Histogram 0.084916 (Bearish trend 7 days)
Bolinger Upper Band 14.97
Bolinger Lower Band 13.208
My notes based on 2012 quarter 4 report (number in '000):-
- Higher revenue and pbt largely contributed by the general insurance segment mainly contributed by higher gross earned premium
- Estimate next 4Q eps after 2012 Q4 result announced = 0.7577*1.1 = 0.8335, estimate PE at current price 13.76 = 15.73 (DPS 0.65)
- Estimate next 4Q eps after 2012 Q3 result announced = 0.7211*1.05 = 0.7572, estimate highest/lowest PE = 18.85/16.86 (DPS 0.65)
- Estimate next 4Q eps after 2012 Q2 result announced = 0.7097*1.02 = 0.7239, estimate highest/lowest PE = 18.25/17.12 (DPS 0.65)
- Estimate next 4Q eps after 2012 Q1 result announced = 0.7013, estimate highest/lowest PE = 18.78/17.64 (DPS 0.75)
- Estimate next 4Q eps after 2011 Q4 result announced = 0.1785*4*1.05 = 0.7497, estimate highest/lowest PE = 17.81/16.77 (DPS 0.75)
- Estimate next 4Q eps after 2011 Q3 result announced = (0.2048+0.1426)*2 = 0.6948, estimate highest/lowest PE = 18.94/15.98 (DPS 0.7)
- Estimate next 4Q eps after 2011 Q2 result announced = (0.1754+0.1426)*2*1.05 = 0.6678, estimate highest/lowest PE = 20.22/16.05 (DPS 0.7)
- Estimate next 4Q eps after 2011 Q1 result announced = 0.1754*4*1.1 = 0.7718, estimate highest/lowest PE = 17.19/16.65 (DPS 0.55)
- Estimate next 4Q eps after 2010 Q4 result announced = 0.6383*1.1 = 0.7021, estimate highest/lowest PE = 19.27/17.73 (DPS 0.55)
- Estimate next 4Q eps after 2010 Q3 result announced = 0.1685*4*1.05 = 0.7077, estimate highest/lowest PE = 19.57/15.42 (DPS 0.37)
- Estimate next 4Q eps after 2010 Q2 result announced = 1.0303(10% grow from 0.9366), estimate highest/lowest PE = 17.46/15.5 (DPS 0.5125)
- Estimate next 4Q eps after 2010 Q1 result announced = 1.0303(10% grow from 0.9366), estimate highest/lowest PE = 15.15/12.76 (DPS 0.675)
- Estimate next 4Q eps after 2009 Q4 result announced = 1.0533(15% grow from 0.9159), estimate highest/lowest PE = 12.94/11.53 (DPS 0.675)
- Estimate next 4Q eps after 2009 Q3 result announced = 1.0253, estimate highest/lowest PE = 13.23/11.16 (DPS 0.74)
- Estimate next 4Q eps after 2009 Q2 result announced = 1.0204, estimate highest/lowest PE = 11.43/10.25 (DPS 0.74)
- Estimate next 4Q eps after 2009 Q1 result announced = 0.979, estimate highest/lowest PE = 10.88/8.63 (DPS 0.85)
LPI latest news (English)
LPI 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
2013-01-08 2012 4 N/A N/A 0.5 4.01% 14.13% 271929 1039326 62622 214036 47385 166925 0.2151 0.7577 2749262 1483287 1376618 225801 - 1372644 156078 2873 150201 416668 153205 3004 419672 220309 220309 3242948 2012-12-31 18.96% 23.03% 24.33% 0.378 19.4276 6.23 6.23 2.36 1.9 6.569 4.4273 1.8586 1.0029 0.5007 121.0% 199 194 75
2012-10-09 2012 3 14.92 13.42 - 4.03% 10.12% 256307 767397 59062 151414 47632 119540 0.2162 0.5426 2677175 1522374 1460732 270867 - 1216443 114757 2025 150201 416611 112732 37469 379142 220309 220309 2974171 2012-09-30 15.39% 23.04% 19.35% 0.376 - 5.52 5.52 2.45 1.72 5.6204 3.7592 1.3997 1.2008 0.5456 124.3% 213 221 96
2012-07-09 2012 2 13.86 13.04 0.15 3.42% 6.09% 265029 511090 54531 92352 40431 71908 0.1835 0.3264 2596467 1468218 1429451 277544 - 1167016 68024 1257 117155 416613 66767 50388 366225 220309 220309 3022639 2012-06-30 17.52% 20.58% 25.86% 0.38 - 5.3 5.3 2.59 1.66 5.29 3.55 1.3195 1.2249 0.5505 120.7% 208 219 100
2012-04-09 2012 1 13.92 13.12 - 2.66% 2.66% 246061 246061 37821 37821 31477 31477 0.1429 0.1429 2506862 1387640 1388823 261254 - 1118039 37120 345 117155 415412 36775 80380 335032 220309 220309 3079919 2012-03-31 5.76% 15.37% 16.77% 0.3732 - 5.07 5.07 2.76 1.52 5.3115 3.5204 1.2824 1.2422 0.554 120.4% 212 217 100
2012-01-09 2011 4 14.1 13.32 0.5 3.39% 13.32% 239323 902729 51999 200053 39334 154494 0.1785 0.7013 2405215 1310930 1223631 214991 - 1181584 12173 6248 167017 600862 18421 185438 415424 220309 220289 3049076 2011-12-31 17.62% 21.73% 24.36% 0.3753 19.7341 5.36 5.36 2.58 1.89 6.0976 4.1942 1.9323 1.0356 0.5087 121.4% 196 185 79
2011-10-06 2011 3 13.86 11.8 - 3.89% 9.93% 236281 663406 55948 148054 45116 115160 0.2048 0.5228 2375372 1353477 1300376 245503 - 1074996 120649 2394 167017 600861 118255 48762 552099 220306 220282 2595204 2011-09-30 15.57% 23.68% 19.36% 0.3595 - 4.88 4.88 2.41 2.51 5.5131 3.6531 2.2488 1.2097 0.5474 129.7% 232 136 54
2011-07-07 2011 2 14.2 11.42 0.25 2.71% 6.04% 213797 427125 41971 92106 31418 70044 0.1426 0.3180 2405466 1360792 1257778 265912 - 1147688 105445 1485 99001 601051 103960 4959 606010 220269 220269 3039712 2011-06-30 16.39% 19.63% 25.14% 0.3377 - 5.21 5.21 2.65 2.75 5.1175 3.545 2.279 1.0959 0.5229 134.8% 222 140 61
2011-04-07 2011 1 13.82 13.4 - 3.33% 3.33% 213328 213328 50135 50135 38626 38626 0.1754 0.1754 2263985 1244454 1159386 235053 - 1104599 52184 1407 115001 599876 50777 64224 535652 220269 220269 3030901 2011-03-31 11.63% 23.50% 22.96% 0.3412 - 5.01 5.01 2.75 2.43 5.2944 3.7249 2.2789 1.0496 0.5121 130.7% 207 149 58
2011-01-11 2010 4 14.08 13.0 0.45 4.09% 15.27% 190635 751726 49025 180960 36827 137561 0.1672 0.6367 2246462 1248143 1086220 216624 - 1160242 380996 5507 4230 220355 375489 379719 600074 220269 216060 3061739 2010-12-30 20.88% 25.72% 24.88% 0.3347 21.832 5.37 5.37 2.59 2.72 5.7618 4.1339 2.7701 0.9362 0.4835 137.2% 203 131 39
2010-10-07 2010 3 14.22 11.28 - 4.02% 11.21% 194591 561327 47445 132172 36205 100971 0.1685 0.4705 2089798 1109942 993254 158607 - 1096544 358530 4136 15415 218969 354394 369809 588778 214900 214601 2527224 2010-09-30 13.73% 24.38% 23.69% 0.3542 - 5.11 5.11 2.3 0.04 6.9981 4.8557 0.0597 0.9058 0.4753 128.5% 199 375 55
2010-07-08 2010 2 18.3 11.52 0.1 2.94% 7.19% 173869 366736 35896 84727 26444 64766 0.1921 0.4704 1889560 964017 949088 165172 - 940472 340120 2880 66788 218773 337240 270452 489225 137669 137669 2241251 2010-06-30 17.54% 20.65% 26.33% 0.3981 - 6.83 6.83 2.38 0.08 5.8364 3.9843 0.0696 1.0092 0.5023 106.2% 169 314 53
2010-04-08 2010 1 16.28 13.82 - 4.25% 4.25% 192867 192867 48831 48831 38322 38322 0.2784 0.2784 1821902 917070 921576 162624 - 900326 85927 1067 56788 219763 84860 28072 247835 137668 137668 1899818 2010-03-31 10.53% 25.32% 21.52% 0.4088 - 6.54 6.54 2.11 0.07 5.6392 3.8856 0.0627 1.0236 0.5058 101.3% 153 305 46
2010-01-07 2009 4 14.3 12.82 0.4125 9.61% 34.66% 178883 698462 46520 161335 34971 126088 0.2540 0.9159 1894506 1043710 993833 227110 - 900673 253205 320 20064 494362 252885 272949 221413 137668 137668 1946625 2009-12-31 22.82% 26.01% 24.83% 0.4026 15.4386 6.54 6.54 2.16 1.61 4.5956 3.3096 0.9749 1.1034 0.5246 107.1% 148 243 26
2009-10-08 2009 3 14.3 12.18 - 9.04% 25.05% 206625 583878 42584 114815 32897 91117 0.2390 0.6619 1467880 134379 663940 191649 - 803940 5300 301 10052 14037 5601 4451 9586 137669 137669 1682315 2009-09-30 0.35% 20.61% 22.75% 0.4776 - 5.84 5.84 2.09 0.07 0.7012 0.7012 0.05 0.8259 0.4523 -8.2% - 65 47
2009-07-06 2009 2 12.4 11.2 0.2625 6.25% 16.01% 166346 377253 29994 72231 22742 58220 0.1652 0.4229 1402730 129663 661565 199037 - 741165 30240 1059 26086 13652 29181 3095 10557 137669 137669 1583193 2009-06-30 0.94% 18.03% 24.18% 0.4891 - 5.38 5.38 2.14 0.08 0.6515 0.6515 0.053 0.8926 0.4716 -10.1% - 63 46
2009-04-08 2009 1 11.5 9.3 - 9.75% 9.75% 210907 210907 42237 42237 35478 35478 0.2577 0.2577 1195212 132428 548083 89373 - 647129 57288 257 56794 13267 57031 237 13504 137669 137669 1252787 2009-03-31 0.33% 20.03% 16.00% 0.5556 - 4.7 4.7 1.94 0.1 1.4817 1.4817 0.1511 0.8469 0.4586 6.5% - 65 43
2009-01-08 2008 4 10.3 8.3 0.55 8.84% 28.17% 117130 638728 44517 141564 32690 104247 0.2375 0.7572 856201 101434 492460 61548 - 363741 121889 3799 112086 7073 118090 6004 13077 137670 137670 1349166 2008-12-31 1.21% 38.01% 26.57% 0.746 12.942 2.64 2.64 3.71 0.09 1.648 1.648 0.2125 1.3539 0.5752 6.2% - 50 27
2008-10-09 2008 3 9.9 7.95 - 7.09% 19.34% 191728 521598 35379 97047 26236 71557 0.1906 0.5198 860515 121436 529516 78620 - 330999 126770 2592 112076 7208 124178 12102 19310 137671 137671 1390477 2008-09-30 0.33% 18.45% 25.84% 0.7272 - 2.4 2.4 4.21 0.14 1.5446 1.5446 0.2456 1.5998 0.6153 6.8% - 60 42
2008-07-09 2008 2 11.5 9.9 0.3 4.84% 12.25% 144308 329870 24308 61668 17906 45321 0.1301 0.3292 852649 113807 517532 88735 - 335117 85604 1258 81513 7519 84346 2833 10352 137671 137671 1528148 2008-06-30 0.90% 16.84% 26.34% 0.6921 - 2.43 2.43 4.57 0.08 1.2825 1.2825 0.1167 1.5443 0.607 4.2% - 64 48
2008-04-09 2008 1 12.3 10.8 - 7.41% 7.41% 185562 185562 37360 37360 27415 27415 0.1991 0.1991 780279 123952 464804 50904 - 315475 88024 479 81502 5973 87545 6043 12016 137672 137672 1541926 2008-03-31 0.52% 20.13% 26.62% 0.7479 - 2.29 2.29 4.89 0.09 2.435 2.435 0.2361 1.4733 0.5957 12.5% - 70 28
2008-01-14 2007 4 12.9 10.5 0.8 6.36% 22.15% 104147 551624 34877 121766 25210 87770 0.1831 0.6375 792389 92949 422388 47142 - 370001 124840 11892 113598 6605 112948 650 5955 137672 137672 1720900 2007-12-31 3.10% 33.49% 27.72% 0.6962 19.6069 2.69 2.69 4.65 0.04 1.9717 1.9717 0.1263 1.1416 0.5331 8.3% - 58 22
2007-10-09 2007 3 12.5 10.9 - 5.43% 15.79% 156083 447477 29830 86889 21521 62560 0.1563 0.4544 782606 113118 437370 56411 - 345236 132087 11486 113598 6605 120601 7003 13608 137672 137672 1555693 2007-09-30 0.49% 19.11% 27.85% 0.7 - 2.51 2.51 4.5 0.1 2.0052 2.0052 0.2412 1.2669 0.5589 10.4% - 66 35
2007-07-04 2007 2 N/A N/A 0.3 3.84% 10.36% 137785 291394 21711 57059 15211 41039 0.1104 0.2979 782161 118457 427833 70904 - 354328 86250 576 82243 5877 85674 3431 9308 137780 137780 1556914 2007-06-30 1.57% 15.76% 29.94% 0.5009 - 2.57 2.57 4.4 0.07 1.6707 1.6707 0.1313 1.2074 0.547 12.1% - 102 59
2007-04-05 2007 1 N/A N/A - 6.52% 6.52% 153609 153609 35348 35348 25828 25828 0.1872 0.1872 730992 117674 389592 49179 - 341400 83855 350 80554 6470 83505 2951 9421 137935 137935 1358659 2007-03-31 0.30% 23.01% 26.93% 0.3474 - 2.48 2.48 3.97 0.07 2.3928 2.3928 0.1916 1.1412 0.533 27.0% - 156 63
2007-01-03 2006 4 N/A N/A 0.8 N/A N/A 100355 473490 35291 110482 25423 78128 0.1843 0.5664 754690 76002 358456 43542 - 396234 82964 5411 75844 4884 77553 1709 6593 137935 137935 1289692 2006-12-31 1.74% 35.17% 27.96% 0.133 16.5074 2.87 2.87 3.26 0.05 1.7455 1.7455 0.1514 0.9047 0.475 32.3% - 252 133
Financial Quarter Balance Sheet Open in New Window
year qrt Available-for-sale financial assets (A-0) Held-to-maturity financial assets (A-0) Investment in associated companies (A-0) Investment properties (A-0) Property, plant and equipment (A-0) Cash and cash equivalents (A-1) Current tax assets (A-1) Deferred acquisition cost (A-1) Insurance receivables (A-1) Loan receivables (A-1) Reinsurance assets (A-1) Deferred tax liabilities (L-0) Insurance contract liabilities (L-0) Current tax liabilities (L-1) Financial liabilities (L-1) Insurance payables (L-1) Loans & borrowings (L-1) Other payables (L-1)
2012 4 946353 278672 13127 15857 11966 419672 - 27467 98848 453695 483605 1123 1149694 12036 - 66232 32500 115033
2012 3 837498 278649 12830 13783 12041 379142 - 28196 155817 455095 504124 1030 1188835 11971 - 113222 32500 113174
2012 2 802098 286952 13292 13783 12124 366225 - 28252 163395 427418 482928 1033 1150874 12733 - 127012 32500 105299
2012 1 795025 286184 12504 13448 12061 335032 - 28028 166096 390550 467934 953 1126616 6539 - 117288 32500 104927
2011 4 779435 276131 12765 13448 12506 415424 46 28318 105087 352849 409206 890 1007750 9975 - 61333 39500 104183
2011 3 711961 276119 12706 11640 9469 552099 - 27327 111510 205915 456626 726 1054147 10806 88592 85511 39500 21094
2011 2 775839 235785 11997 11689 9364 606010 - 25816 124674 186166 418126 1042 990824 9580 89138 95478 53000 18716
2011 1 765154 221145 11847 11399 9986 535652 - 25086 137236 177571 368909 950 923383 6071 88465 91701 37000 11816
2010 4 759702 205885 11975 11447 9310 600074 - 25244 79906 190285 352634 1008 868588 5834 89448 56068 52880 12394
2010 3 754433 195840 11903 9016 8664 9473 - - 95931 664740 339798 980 833667 2002 - 68574 62880 25151
2010 2 716245 180479 11967 8977 7875 11500 - - 93624 552968 305925 834 783082 5797 - 75068 62880 21427
2010 1 701271 175657 12005 9173 6726 10203 - - 116736 504960 285171 813 758139 4495 - 70179 72880 15070
2009 4 650274 172515 12230 9487 6290 221413 - 22544 69904 437793 292056 557 766166 10100 93441 37505 72880 13184
2009 3 1306086 - 12373 8625 6417 9586 - - 101417 23376 - - 472291 19502 - - 82880 89267
2009 2 1245883 - 12269 8554 6361 10557 - - 95960 23146 - - 462528 29427 - - 82880 86730
2009 1 1033678 - 12226 10982 5898 13504 - - 97158 21766 - - 458710 12446 - - - 76927
2008 4 725903 - 11482 10947 6435 13077 - - 60735 27622 - - 430912 14138 - 34422 - 12988
2008 3 711656 - 10973 10382 6068 19310 - - 82173 19953 - - 450896 6963 - - - 71657
2008 2 712802 - 10219 10311 5510 10352 - - 83587 19868 - - 428797 12573 - - - 76162
2008 1 630940 - 9946 9990 5451 12016 - - 92216 19720 - - 413900 6740 - - - 44164
2007 4 673271 - 10424 9990 5755 5955 - - 68029 18965 - - 375246 14561 - - - 32581
2007 3 643747 - 10833 8547 6361 13608 - - 82702 16808 - 364 380595 4134 - - - 52277
2007 2 648346 - - 8368 6990 9308 - - 92025 17124 - 378 356551 8205 - - - 62699
2007 1 597339 - - 8516 7463 9421 - - 91054 17199 - 378 340035 5841 - - - 43338
2006 4 662145 - - 8546 7997 6593 - - 50482 18927 - 392 314522 7656 - - - 35886
Financial Quarter Income Statement Open in New Window
year qrt Revenue Income tax expense Finance/interest costs Other income Administrative/Operating expenses Share of profit/ (loss) of associates Investment gain/loss Unearned premium reserves Underwriting surplus before management expenses Management expenses for underwritten Management expenses for investment Investment income from underwriting surplus Gross written premiums Change in unearned premiums provision ceded to reinsurers Gross written premiums ceded to reinsurers Realised gains and losses Fair value gains and losses Gross claims paid Claims ceded to reinsurers Gross change in contract liabilities Change in contract liabilities ceded to reinsurers Commission income Commission expense
2012 4 271929 15237 338 1323 27668 268 9047 48228 - - - - 214654 29420 80866 4 2075 87169 25885 9088 8902 17173 30388
2012 3 256307 11430 337 1258 30463 98 19862 16713 - - - - 253158 13429 103138 10 - 74771 20868 21246 7765 20669 31387
2012 2 265029 14100 334 1108 25896 267 8161 11596 - - - - 268464 11820 120203 2 - 82400 23164 9335 1680 18675 29046
2012 1 246061 6344 394 885 29615 121 23909 75432 - - - - 297584 40961 126408 59 - 81727 25240 43433 17766 18618 30313
2011 4 239323 12665 411 2880 23486 84 8341 33896 - - - - 197086 23254 63598 4 1808 112791 51759 12501 24166 19113 27767
2011 3 236281 10832 445 782 25214 271 19342 14889 - - - - 231828 1995 83665 0 - 75029 22622 48921 36734 17772 27235
2011 2 213797 10553 425 696 25686 54 7304 18803 - - - - 225296 8923 86735 131 - 73364 19896 45723 38921 17333 25847
2011 1 213328 11509 577 712 25140 355 25541 65915 - - - - 253702 30429 99615 150 - 98019 41158 10636 13927 14213 23568
2010 4 190635 12198 - 3058 21317 9 7073 13980 - - - - 169582 5499 51875 4 2157 73482 20722 4889 9277 12250 23121
2010 3 194591 11240 - 816 24191 366 20355 22361 - - - - 196524 9587 67760 239 - 71199 21249 30296 24810 12299 22993
2010 2 173869 9452 - 2790 22272 198 5196 14570 - - - - 183167 6674 61349 0 - 79149 23127 13908 15647 12403 22058
2010 1 192867 10509 - 481 24261 188 28325 42204 - - - - 206658 17940 75984 87 - 86005 30558 242 1725 12835 21270
2009 4 178883 11549 - 1754 18986 12 4845 24462 - - - - 149498 13180 45093 52 862 621560 566249 7667 1210 11336 22480
2009 3 206625 9687 - 721 - 301 16847 - 40891 19863 1530 5217 - - - - - - - - - - -
2009 2 166346 7252 - 1556 - 297 166 - 45466 20404 1063 3976 - - - - - - - - - - -
2009 1 210907 6759 - 697 - 342 22268 - 28973 18564 887 9408 - - - - - - - - - - -
2008 4 117130 11827 - 1413 - 311 584 - 54709 15683 1289 5640 - - - - - - - - - - -
2008 3 191728 9143 - 631 - 234 13393 - 31773 18592 359 8299 - - - - - - - - - - -
2008 2 144308 6402 - 1303 - 72 295 - 35065 16670 125 4368 - - - - - - - - - - -
2008 1 185562 9945 - 962 - 20 21622 - 20795 16395 420 10816 - - - - - - - - - - -
2007 4 104147 9667 - 3231 - 8 364 - 42327 14646 106 3699 - - - - - - - - - - -
2007 3 156083 8309 - 765 - - 9660 - 26817 16249 100 8937 - - - - - - - - - - -
2007 2 137785 6500 - 2159 - - 2030 - 28089 14978 78 4489 - - - - - - - - - - -
2007 1 153609 9520 - 455 - - 16164 - 23320 15449 395 11253 - - - - - - - - - - -
2006 4 100355 9868 - 1743 - - 8266 - 31391 13427 128 7446 - - - - - - - - - - -
Financial Quarter Segments Revenue
year qrt Investment holding General insurance
2012 4 348 271581
2012 3 11497 244810
2012 2 298 264731
2012 1 16048 230013
2011 4 190 238853
2011 3 11401 224984
2011 2 595 213294
2011 1 19412 194000
2010 4 64214 110397
2010 3 39430 202522
2010 2 353 188086
2010 1 23539 169328
2009 4 37591 114190
2009 3 16823 189802
2009 2 80445 166204
2009 1 22239 188668
2008 4 624 117754
2008 3 13353 178375
2008 2 233 144074
2008 1 21517 164044
2007 4 203 103942
2007 3 9500 146581
2007 2 1871 135912
2007 1 16006 137601
2006 4 8105 92248
Financial Quarter Segments Profit
year qrt Elimination/Adjustment Investment holding General insurance
2012 4 - 762 63512
2012 3 - 39910 49152
2012 2 - 1250 55781
2012 1 - 134131 23690
2011 4 - 1316 53315
2011 3 - 65894 46054
2011 2 - 867 42838
2011 1 - 17600 32578
2010 4 63000 62372 49765
2010 3 25000 37871 34574
2010 2 - 1182 37078
2010 1 - 21807 27024
2009 4 60000 58372 48148
2009 3 - 15293 27291
2009 2 113826 56579 87241
2009 1 - 21353 20885
2008 4 - 1913 46119
2008 3 - 12994 22151
2008 2 - 143 24127
2008 1 - 21098 16282
2007 4 - 101 34770
2007 3 - 9400 20428
2007 2 - 1798 19916
2007 1 - 15614 19735
2006 4 - 7980 27312
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
No comments:
Post a Comment