KLCI Stock - SPSETIA / 8664 - 2012 Quarter 4

S P SETIA BERHAD


Company Description

S P SETIA BERHAD is Malaysia-based real estate developer. The Company is engaged in business as building contractors. It is also an investment holding company. All the Company’s operations are entirely carried out in Malaysia, and are organized into three main segments: Property development, Construction (building and highway construction) and Others (manufacturing, trading and investing). In June 11, 2008, the Company acquired Sentosa Jitra Sdn Bhd. In July 3, 2008, the Company acquired Kayan Setegas Sdn Bhd.

Company Info

Listing Date	1993-04-12
Market Capital (Capital Size)	6,734,738,593 (Very Large)
Par Value	RM 0.75
Board	Main
Sector	Properties
Major Industry	Engineering & Construction
Sub Industry	Property Development
Website	http://www.spsetia.com.my

My Analysis

Forecast P/E now	(3.15-0.14)/0.2295 = 13.12 (Moderate)
Target Price	3.44+0.14 = 3.58 (PE 15.0, EPS 0.2295, DPS 0.14)
First Support Price	3.0
Second Support Price	2.8
Risk Rating	MODERATE

Research House

AMMB Target Price	3.95 (2012-06-08)
OSK Target Price	4.34 (2012-06-22)
Affin Target Price	3.82 (2012-09-06)
CIMB Target Price	3.99 (2012-12-13)
ECM Target Price	3.7 (2012-12-13)
HLG Target Price	3.02 (2012-12-13)
MIDF Target Price	3.96 (2012-12-13)
RHB Target Price	3.66 (2012-12-13)
Kenanga Target Price	3.3 (2012-12-20)
HwangDBS Target Price	4.1 (2013-01-14)
Maybank Target Price	4.21 (2013-01-14)
Public Target Price	4.4 (2013-01-17)
TA Target Price	4.03 (2013-01-17)

Accounting Ratio

Return on Equity	11.45%
Dividend Yield	4.44%
Gross Profit Margin	39.04%
Operating Profit Margin	26.65%
Net Profit Margin	25.31%
Tax Rate	35.13%
Asset Turnover	0.2701
Net Asset Value Per Share	2.05
Net Tangible Asset per share	2.05
Price/Net Tangible Asset Per Share	1.54
Cash Per Share	0.76
Liquidity Current Ratio	1.3492
Liquidity Quick Ratio	0.7966
Liquidity Cash Ratio	0.5232
Gearing Debt to Equity Ratio	1.3141
Gearing Debt to Asset Ratio	0.5682
Working capital per thousand Ringgit sale	40.8%
Days to sell the inventory	358
Days to collect the receivables	114
Days to pay the payables	302

Technical Analysis

SMA 10	3.152 (Downtrend)
SMA 20	3.148 (Uptrend 11 days)
SMA 50	3.139 (Downtrend)
SMA 100	3.382 (Downtrend)
SMA 200	3.523 (Downtrend)
MACD (26d/12d)	-0.003237 ( 0.001204 )
Signal (9)	-0.005367 ( 0.000532 )
MACD Histogram	0.002130 (Bullish trend 2 days)
Bolinger Upper Band	3.29
Bolinger Lower Band	3.006

My notes based on 2012 quarter 4 report (number in '000):-
- Higher revenue and pbt mainly contributed from higher revenue recognition from residential and commercial properties in the Klang Valley, Johor Bahru and Penang and steadily increasing the selling prices for its products through continuous value-creation

- Estimate next 4Q eps after 2012 Q4 result announced = 0.1996*1.15 = 0.2295, estimate PE on current price 3.15 = 13.12(DPS 0.14)
- Estimate next 4Q eps after 2012 Q3 result announced = 0.0979*2*1.1 = 0.2154, estimate highest/lowest PE = 16.9/13.18 (DPS 0.14)
- Estimate next 4Q eps after 2012 Q2 result announced = 3761947*0.11/1942006 = 0.2131, estimate highest/lowest PE = 17.64/15.72 (DPS 0.14)
- Estimate next 4Q eps after 2012 Q1 result announced = 3547210*0.13/1918641 = 0.2403, estimate highest/lowest PE = 15.94/15.36 (DPS 0.14)
- Estimate next 4Q eps after 2011 Q2 result announced = 0.0861*2 = 0.1722, estimate PE on current price 4.1 = 22.71(DPS 0.19)
- Estimate next 4Q eps after 2011 Q1 result announced = 0.1287*2*1.1 = 0.2831/3*2 = 0.1887, estimate highest/lowest PE = 22.92/20.56 (DPS 0.2)
- Estimate next 4Q eps after 2010 Q4 result announced = 0.05*4*1.1 = 0.22(assume investment gain only RM6 million), estimate highest/lowest PE = 30.59/23.64 (DPS 0.2)
- Estimate next 4Q eps after 2010 Q3 result announced = 0.0439(after exclude RM48 million other income and used 27% VAT)*4*1.1 = 0.1932, estimate highest/lowest PE = 28.47/22.31 (DPS 0.15)
- Estimate next 4Q eps after 2010 Q2 result announced = 0.1841 (10% increase from 0.1674), estimate highest/lowest PE = 24.06/20.53 (DPS 0.15)
- Estimate next 4Q eps after 2010 Q1 result announced = 0.1724 (3% increase from 0.1674), estimate highest/lowest PE = 24.01/20.19 (DPS 0.14)
- Estimate next 4Q eps after 2009 Q4 result announced = 0.16, estimate highest/lowest PE = 26.25/21.5 (DPS 0.14)
- Estimate next 4Q eps after 2009 Q3 result announced = 0.16, estimate highest/lowest PE = 27.63/21 (DPS 0.15)
- Estimate next 4Q eps after 2009 Q2 result announced = 0.16, estimate highest/lowest PE = 28.56/22.81 (DPS 0.15)
- Estimate next 4Q eps after 2009 Q1 result announced = 0.16, estimate highest/lowest PE = 28.69/16.19 (DPS 0.17)

SPSETIA latest news (English)

SPSETIA 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
2012-12-12	2012	4	N/A	N/A	0.09	3.69%	11.45%	763623	2526595	193282	567505	127026	393816	0.0626	0.1996	9353304	3980441	5314184	2950244	-4754	4039120	645692	3328052	2648717	1384304	2682360	33643	1350661	2027890	1973354	6387853	2012-10-31	39.04%	26.65%	25.31%	35.13%	0.2701	15.7842	2.05	2.05	1.54	0.76	1.3492	0.7966	0.5232	1.3141	0.5682	40.8%	358	114	302
2012-09-13	2012	3	3.78	2.98	-	2.92%	7.76%	654192	1762972	145613	374223	100403	266790	0.0509	0.1366	7786729	4071370	3794042	1815705	-3359	3992687	286095	1927860	1481991	1388049	1641765	159774	1228275	1972327	1953340	7455396	2012-07-31	33.62%	22.63%	22.26%	31.68%	0.3077	-	2.05	2.05	1.84	0.67	2.2423	1.4398	0.7291	0.9494	0.4872	94.1%	322	193	239
2012-06-21	2012	2	3.9	3.49	0.05	2.69%	4.84%	617199	1108780	127887	228610	92383	166387	0.0470	0.0857	7128138	3631459	3366191	1728622	-2493	3761947	97756	1546951	1200265	1387220	1449195	248930	1138290	1965072	1942006	7585177	2012-04-30	31.91%	20.86%	20.72%	28.90%	0.3263	-	1.94	1.94	1.99	0.62	2.1008	1.2994	0.7081	0.8942	0.4722	81.8%	311	158	195
2012-03-22	2012	1	4.1	3.56	-	2.15%	2.15%	491581	491581	100723	100723	74004	74004	0.0386	0.0386	5919698	3444643	2372488	1281524	-9125	3547210	40689	373151	214216	1387102	413840	199624	1187478	1918641	1918641	7463513	2012-01-31	30.09%	20.79%	20.49%	28.68%	0.3725	-	1.85	1.85	2.1	0.66	2.6879	1.8728	0.9895	0.6671	0.4008	98.1%	242	185	180
2011-12-08	2011	4	3.97	3.83	0.09	3.77%	14.98%	633366	2232473	109045	430594	82469	327973	0.0440	0.1807	5585657	3332358	2146171	1028054	-6956	3439486	642547	855052	660939	938763	212505	448434	1387197	1876037	1815398	7241502	2011-10-31	28.01%	17.50%	17.22%	28.80%	0.3997	21.3659	1.9	1.9	2.03	0.77	3.2414	2.3461	1.3972	0.6227	0.3842	103.2%	208	157	173
2011-09-22	2011	3	3.9	2.97	-	4.17%	11.21%	583469	1599107	115816	321548	91244	245503	0.0484	0.1366	5249440	3193022	2035912	938920	-1679	3213528	401885	598063	564344	938857	196178	368166	1307023	1886771	1797729	5773519	2011-07-31	30.63%	18.90%	19.85%	21.83%	0.4109	-	1.79	1.79	1.71	0.72	3.4007	2.3202	1.4398	0.6332	0.3878	104.5%	237	137	143
2011-06-09	2011	2	4.24	3.06	0.05	4.21%	7.05%	496753	1015638	118334	205733	92223	154260	0.0515	0.0880	5142371	3241605	2001182	916799	78	3141189	233745	345193	609311	938876	111448	497863	1436739	1791194	1752294	7343895	2011-04-30	25.67%	16.76%	23.82%	22.07%	0.3867	-	1.79	1.79	2.29	0.83	3.5358	2.56	1.6296	0.6371	0.3892	116.9%	220	153	135
2011-03-17	2011	1	6.69	4.01	-	2.83%	2.83%	518885	518885	87399	87399	62037	62037	0.0568	0.0568	4098615	2210290	1842081	848059	79	2256534	65299	180290	278000	938993	114991	392991	546002	1092655	1092655	6632415	2011-01-31	25.10%	16.54%	16.84%	29.02%	0.4638	-	2.07	2.07	2.93	0.57	2.6063	1.5863	0.728	0.8164	0.4494	71.7%	221	135	127
2010-12-09	2010	4	6.93	5.4	0.14	3.69%	12.36%	557998	1745870	101370	330967	75156	251813	0.0719	0.2429	4386062	2713952	2196710	1177950	79	2189352	348242	230970	148685	673273	117272	265957	939230	1045533	1036871	5834074	2010-10-31	28.53%	12.92%	18.17%	25.86%	0.398	22.9763	2.11	2.11	2.64	1.01	2.304	1.5704	0.8986	1.0034	0.5008	88.0%	239	158	148
2010-09-23	2010	3	5.65	4.46	-	4.28%	8.67%	414902	1187872	106241	229597	87250	176657	0.0843	0.1708	3889768	2252204	1780329	889511	79	2109439	306159	241535	101929	672138	64624	37305	634833	1034539	1034199	4717497	2010-07-31	21.45%	14.49%	25.61%	17.88%	0.4066	-	2.04	2.04	2.24	0.66	2.532	1.5033	0.7703	0.844	0.4577	86.2%	271	143	134
2010-06-17	2010	2	4.58	3.93	0.06	2.51%	4.39%	409074	772970	71004	123356	51211	89407	0.0494	0.0865	3746001	2121413	1684393	876749	357	2061608	223679	115636	134870	672372	108043	26827	645545	1035824	1034167	4174370	2010-04-30	23.20%	16.25%	17.36%	27.88%	0.3961	-	1.99	1.99	2.03	0.67	2.4196	1.4103	0.7882	0.8172	0.4497	83.9%	279	126	142
2010-03-18	2010	1	4.28	3.62	-	1.87%	1.87%	363896	363896	52352	52352	38196	38196	0.0370	0.0370	3827766	2152774	1749295	930293	357	2078471	59834	76901	22668	672469	17067	39735	632734	1032523	1032523	4284970	2010-01-31	22.73%	13.59%	14.39%	27.05%	0.3727	-	2.01	2.01	2.06	0.68	2.3141	1.3897	0.7516	0.8418	0.457	85.7%	280	143	151
2009-12-10	2009	4	4.34	3.58	0.09	2.88%	8.67%	393615	1408415	69673	231112	56859	171233	0.0548	0.1674	3952251	2337432	1914673	804955	357	2037578	276169	210219	15723	590830	65950	81673	672503	1037859	1022724	3725913	2009-10-31	20.84%	12.88%	17.70%	18.39%	0.3441	21.442	1.99	1.99	1.8	0.85	2.9038	1.7543	1.1001	0.9398	0.4845	112.7%	316	133	156
2009-09-17	2009	3	4.57	3.51	-	2.16%	5.79%	317056	887459	53443	152232	42681	114374	0.0413	0.1122	3495426	1913674	1478658	559906	358	2016768	81813	15570	20822	575243	66243	45421	620664	1034246	1019397	4757531	2009-07-31	21.12%	14.19%	16.86%	20.14%	0.4085	-	1.98	1.98	2.32	0.62	3.4178	1.8178	1.1443	0.7333	0.423	94.8%	295	91	139
2009-06-18	2009	2	4.72	3.8	0.05	2.05%	3.63%	352151	649225	55684	102498	40518	71693	0.0398	0.0705	3382178	1783278	1412037	502970	358	1970141	103028	117710	34363	590236	14682	49045	541191	1016806	1016767	4453610	2009-04-30	20.76%	14.84%	15.81%	27.24%	0.4178	-	1.94	1.94	2.26	0.54	3.5455	1.7847	1.0957	0.7168	0.4175	90.6%	297	83	128
2009-03-19	2009	1	4.76	2.76	-	1.58%	1.58%	297074	297074	46814	46814	31175	31175	0.0307	0.0307	3341334	1801398	1334975	461449	358	2006359	1418	17899	15849	590285	16481	32330	557955	1016730	1016730	3070524	2009-01-30	23.22%	14.45%	15.76%	33.41%	0.4078	-	1.97	1.97	1.53	0.56	3.9038	2.0388	1.2397	0.6655	0.3995	98.3%	305	92	132
2008-12-10	2008	4	3.62	2.89	0.1	4.13%	11.59%	461510	1471357	106125	297867	76078	213456	0.0748	0.2104	3560884	2035026	1585184	563545	358	1975700	250107	269839	176145	434107	19732	156413	590520	1016698	1014510	2958591	2008-10-31	23.90%	16.47%	23.00%	28.31%	0.3845	13.8306	1.95	1.95	1.49	0.61	3.6111	2.0333	1.1049	0.8025	0.4452	107.5%	321	133	159
2008-09-25	2008	3	3.4	2.24	-	2.22%	7.46%	302403	907569	54901	188164	40859	137378	0.0402	0.1355	3398712	1873347	1449172	625765	359	1949540	149925	187621	209544	397210	37696	171848	569058	1016698	1013776	3375437	2008-07-31	23.84%	15.21%	18.15%	25.58%	0.3604	-	1.92	1.92	1.73	0.65	2.9937	1.5978	1.0608	0.7435	0.4264	101.9%	375	93	191
2008-06-24	2008	2	3.48	2.65	0.07	2.61%	5.24%	301509	605166	65373	133263	47993	96519	0.0472	0.0953	3247686	1812750	1338941	501523	359	1908745	113291	106179	192181	396574	7112	199293	595867	1015763	1012298	3555170	2008-04-30	26.47%	18.98%	21.68%	26.59%	0.3747	-	1.89	1.89	1.85	0.59	3.6145	1.9176	1.1948	0.7016	0.4123	107.7%	377	103	191
2008-03-27	2008	1	4.3	3.28	-	2.64%	2.64%	303657	303657	67890	67890	48526	48526	0.0480	0.0480	3217611	1995676	1290182	450906	492	1927429	40695	107462	285014	397617	66767	218247	615864	1011003	1011003	3720491	2008-01-31	31.84%	21.36%	22.36%	28.52%	0.3736	-	1.91	1.91	1.93	0.63	4.4259	2.5518	1.4169	0.6696	0.401	128.5%	384	148	156
2007-12-12	2007	4	7.7	3.12	0.15	N/A	N/A	317158	1153803	108731	328491	99797	260070	0.0989	0.2581	2882032	1703230	1040657	501461	492	1841375	210239	46413	60008	293799	163826	103818	397617	1008908	1007715	7768591	2007-10-31	39.44%	30.28%	34.28%	8.12%	0.4003	29.8358	1.83	1.83	4.21	0.4	3.3965	1.6429	0.8074	0.5653	0.3611	104.2%	413	125	168
2007-09-20	2007	3	8.15	7.2	-	N/A	N/A	294637	836645	76580	219760	53768	160273	0.0533	0.1590	2690353	1557419	899179	405458	987	1791174	35298	42197	75731	293799	77495	1764	295563	1008908	1007793	8676608	2007-07-31	30.94%	22.90%	25.99%	29.93%	0.311	-	1.78	1.78	4.83	0.33	3.8411	1.9943	0.8117	0.5023	0.3342	137.7%	467	203	172
2007-06-27	2007	2	N/A	N/A	0.1	N/A	N/A	286802	542008	80545	143180	59759	106505	0.0592	0.1057	2626640	1412123	888920	378566	1301	1737720	24789	15705	92371	293799	9084	83287	210512	1008908	1007225	8323491	2007-04-30	29.75%	23.23%	28.08%	25.81%	0.2064	-	1.72	1.72	4.8	0.22	3.7302	1.697	0.5883	0.5119	0.3384	190.7%	-	273	N/A
2007-03-28	2007	1	N/A	N/A	-	N/A	N/A	255206	255206	62635	62635	46746	46746	0.0465	0.0465	2666654	1475531	890493	382904	1301	1776161	18507	13891	11100	293799	4616	15716	309515	1005613	1005613	6033678	2007-01-31	29.56%	20.74%	24.54%	25.37%	0.0957	-	1.76	1.76	3.41	0.32	3.8535	1.7287	0.8353	0.5017	0.3339	428.1%	-	472	N/A

Financial Quarter Balance Sheet   Open in New Window

year	qrt	Amount due from jointly controlled entities (A-0)	Amount Owing by Joint Venture Partner (A-0)	Concession assets (A-0)	Deferred tax 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)	Amount due from associated companies (A-1)	Amount due from customers (A-1)	Amount due from jointly controlled entity (A-1)	Cash and cash equivalents (A-1)	Current tax assets (A-1)	Deposits with licensed banks (A-1)	Inventories (A-1)	Property development costs (A-1)	Trade receivables (A-1)	Deferred tax liabilities (L-0)	Loans & borrowings (L-0)	Other liabilities (L-0)	Amount due to customers (L-1)	Bank overdraf (L-1)	Current tax liabilities (L-1)	Loans & borrowings (L-1)	Trade and other payables (L-1)	Minority interest (M-1)
2012	4	-	13714	11708	93779	1891	57772	602310	4514037	337	-	77315	-	25741	18174	949357	18759	594206	23552	1606654	743998	2195	2361745	-	6022	104847	47916	1415988	1375471	4754
2012	3	-	13573	-	86730	1881	58578	387309	3089412	337	-	77539	-	51585	17508	858725	22262	465118	23646	1433529	1198997	993	1977344	-	6975	82007	59009	583163	1084551	3359
2012	2	-	13432	-	91191	1882	53937	348409	2910886	337	-	76605	-	51068	27675	746447	14400	477580	24372	1360964	928953	1070	1636499	-	7108	72285	43676	736853	868700	2493
2012	1	-	12878	-	78609	1889	51372	291067	1964597	337	-	74306	-	45081	35443	692661	14708	575419	25653	1018993	1036685	1041	1089923	-	8171	64012	22338	412388	774615	9125
2011	4	-	12674	-	66920	2279	48357	262641	1786029	337	-	74062	-	49575	35101	731901	17936	704509	26288	894189	872859	975	1117142	-	6205	36435	17366	199736	768312	6956
2011	3	-	12606	-	64933	2273	44182	202079	1657958	337	-	72050	-	46882	36470	617616	15594	734276	18650	995901	727633	990	1096002	-	11714	30895	37737	246013	612561	1679
2011	2	-	12468	-	49600	2264	43764	171948	1547679	337	-	72706	-	57416	66735	533974	19662	960002	18915	875670	709231	2354	1082029	-	18207	44442	27254	276963	549933	78
2011	1	38801	12308	-	44904	2256	-	173800	1542379	337	-	73540	-	55820	18454	463992	24785	153410	22783	842256	628790	1069	992953	-	16753	55585	19791	258522	497408	79
2010	4	30213	-	-	42465	2249	-	116586	1371152	337	860	108248	-	69775	18380	412384	34045	646140	23601	840448	669179	979	1016335	1446	7117	107613	15886	513051	534283	79
2010	3	17400	-	-	54233	2286	-	158636	1294645	337	863	109164	2	45822	26302	418268	31770	266963	22402	892627	548048	895	888477	1446	5013	16143	29149	385216	453990	79
2010	2	17400	-	-	38488	2282	-	245409	1185895	337	866	133911	2	39461	25346	324820	32780	366263	22380	862518	447843	2066	804132	1446	6556	15738	15789	387141	451525	357
2010	1	17400	-	-	35374	2284	-	198468	1246641	337	868	173620	2	38476	23947	317808	35571	381379	24553	835404	495634	885	816671	1446	6357	33250	11663	415408	463615	357
2009	4	15900	7166	-	33141	2282	-	197587	1211522	337	870	146014	-	39464	19367	275226	30656	610315	27318	897949	437137	981	1107291	1446	7537	186167	9673	144353	457225	357
2009	3	575	6642	-	29020	121125	-	177004	1172741	387	873	73385	14314	11002	21379	294643	20693	346039	19272	876621	309711	914	916392	1446	7835	16669	11274	101870	422258	358
2009	2	345	6570	-	15638	115387	-	175214	1210705	390	875	73776	16044	7474	17902	214847	26747	336236	22191	863419	278418	1123	906498	1446	10082	12517	7599	91259	381513	358
2009	1	992	6550	-	14676	110666	-	170220	1154593	551	877	80811	16564	3904	11673	172770	25842	399267	26734	833848	310796	1178	870902	1446	-	11860	6942	69665	372982	358
2008	4	304	6447	-	26829	2730	-	178236	1220058	553	880	89821	1309	53479	10944	215083	25460	407599	35178	853984	431990	1194	1018999	1446	8042	21100	9474	83917	441012	358
2008	3	421	-	-	27074	160797	-	94404	1114892	552	882	126343	22284	5150	2536	225805	22766	438011	15990	857502	283303	1868	820093	1446	-	84410	14629	81639	445087	359
2008	2	756	-	-	26806	156072	-	94435	1048905	462	885	106615	23957	4828	1722	194448	20009	404755	16876	834178	311977	1955	834017	1446	-	311	22492	47191	431529	359
2008	1	368	-	-	20683	150127	-	94408	877499	433	887	77530	20351	12791	723	193171	24391	445731	19506	825566	453446	9451	828379	1446	-	18274	24798	64583	343251	492
2007	4	369	-	-	21926	144444	-	95032	852479	477	890	63185	28567	8301	504	242581	23650	162284	19320	860048	357975	2637	535113	1446	-	3016	20728	120132	357585	492
2007	3	408	-	-	528	134203	-	114915	830491	1075	892	50422	19710	32778	-	143797	14338	185331	21129	727679	412657	2407	489868	1446	-	27889	9384	92113	276072	987
2007	2	368	-	-	1192	222603	-	102930	833759	3289	895	49481	14010	30688	-	96122	14083	126579	21995	747685	360961	2351	506557	1446	-	6252	21097	58326	292891	1301
2007	1	415	-	-	3296	214387	-	101777	813245	9709	897	47397	12308	40052	-	84472	12197	235380	25458	788148	277516	2269	503874	1446	-	7212	16165	65382	294145	1301

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	Selling and distribution costs	Investment gain/loss
2012	4	763623	67902	465515	10245	23769	56267	1646	10	62093	-
2012	3	654192	46130	434242	2414	13667	47169	920	2	38419	-
2012	2	617199	36959	420269	877	15258	37587	1455	6	45831	-
2012	1	491581	28886	343670	1487	12332	28447	2167	10	29596	-
2011	4	633366	31404	455975	1812	12669	37626	4828	6	41583	-
2011	3	583469	25285	404767	2589	6224	33582	713	9	41093	8145
2011	2	496753	26112	369221	3822	4519	26579	1	8	22214	38890
2011	1	518885	25362	388632	3237	4562	26333	-	7	22683	4830
2010	4	557998	26214	398790	2461	5066	60750	0	37	31413	31757
2010	3	414902	18991	325906	2287	4975	21592	0	5	12252	48396
2010	2	409074	19794	314176	2170	3440	22118	1	3	9758	6715
2010	1	363896	14163	281186	2282	3177	27649	7	2	8783	5177
2009	4	393615	12815	311573	2280	7710	22406	1	21	16646	21274
2009	3	317056	10762	250096	651	2877	19574	-	4877	5257	4211
2009	2	352151	15166	279062	1861	3423	17430	-	41	6817	5321
2009	1	297074	15639	228101	1936	3064	26040	-	32	3071	5792
2008	4	461510	30048	351217	1772	4792	26086	1	597	12980	31281
2008	3	302403	14042	230297	451	3208	23392	-	5309	5920	4041
2008	2	301509	17380	221710	1998	2593	18976	-	5584	6189	4560
2008	1	303657	19364	206980	4079	2916	27177	-	3072	7563	4044
2007	4	317158	8826	192064	368	4551	19602	108	7671	13993	5378
2007	3	294637	22921	203491	394	1927	19218	109	5112	6395	4402
2007	2	286802	20786	201483	235	1487	14417	0	7588	5766	6569
2007	1	255206	15890	179769	276	2037	21339	1	3984	3198	5990

Financial Quarter Segments Revenue

year	qrt	Others	Property development	Construction
2012	4	36839	686943	39841
2012	3	34086	592588	27518
2012	2	26931	559546	30722
2012	1	25931	435769	29881
2011	4	27846	559085	46435
2011	3	26446	498052	58971
2011	2	27968	433189	35596
2011	1	23497	450859	44529
2010	4	19547	467087	71364
2010	3	21846	353224	39832
2010	2	14046	351339	43689
2010	1	10645	315129	38122
2009	4	7158	426374	87424
2009	3	19124	284353	13579
2009	2	24645	277581	8261
2009	1	21179	228627	10110
2008	4	19361	366028	35367
2008	3	25826	252297	24280
2008	2	18821	251528	31160
2008	1	16122	235068	52467
2007	4	14015	261306	41837
2007	3	12022	234793	47822
2007	2	13462	238903	34437
2007	1	15449	192147	47610

Financial Quarter Segments Profit

year	qrt	Others	Property development	Construction
2012	4	11613	187680	4224
2012	3	4722	139675	3632
2012	2	5145	120385	3240
2012	1	4811	90948	6441
2011	4	16630	134866	11220
2011	3	373	97115	12763
2011	2	3008	81579	1329
2011	1	2354	80762	2683
2010	4	808	81477	8558
2010	3	2345	57106	676
2010	2	993	65377	92
2010	1	2096	46800	559
2009	4	8324	79839	5162
2009	3	2904	42282	180
2009	2	1280	44510	501
2009	1	984	35868	821
2008	4	2159	65381	3331
2008	3	1906	43311	785
2008	2	1334	54245	1648
2008	1	585	62279	1989
2007	4	1133	94966	49
2007	3	1514	63670	2148
2007	2	854	64569	1072
2007	1	1390	47280	4140

Financial Quarter Segments Associate

year	qrt	Others	Property development	Construction
2012	4	-	10	-
2012	3	1	1	-
2012	2	-	-	-
2012	1	-	-	-
2011	4	-	-	-
2011	3	-	-	-
2011	2	-	-	-
2011	1	-	-	-
2010	4	1	5	-
2010	3	-	5	-
2010	2	1	2	-
2010	1	-	2	-
2009	4	-	12305	561
2009	3	-	5017	140
2009	2	-	4000	220
2009	1	-	2840	481
2008	4	-	381	816
2008	3	-	3170	2139
2008	2	-	2510	3074
2008	1	-	1140	1932
2007	4	-	4458	3213
2007	3	-	5150	1561
2007	2	-	7554	1749
2007	1	1	4236	1521

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