KLCI Stock - JOBST / 0058 - 2012 Quarter 4

JOBSTREET CORPORATION BERHAD


Company Description

JobStreet Corporation Berhad (JobStreet Corp) is a Malaysia-based company engaged in the provision of interactive marketing services and investment holding. JobStreet Corp operates in Malaysia, Singapore, the Philippines, Hong Kong, Indonesia, Japan and British Virgin Islands. As of December 31, 2009, JobStreet Corp had seven direct subsidiaries: JobStreet.com Pte. Ltd., which provides online recruitment and human resource management services; PT JobStreet Indonesia, which provides online recruitment and human resource management services; JS E-Recruitment Limited, which provides online recruitment and human resource management services; JS Overseas Holdings Limited; JobStreet Kabushiki Kaisha, which provides search and selection staffing and career consultancy; Autoworld.com.my Sdn. Bhd., which provides automobile online advertising services, and Agensi Pekerjaan JS Staffing Services Sdn. Bhd., which provides staffing, business process outsourcing and consulting services.

Company Info

Listing Date	2004-11-29
Market Capital (Capital Size)	819,421,834 (Medium)
Par Value	RM 0.20
Board	Main
Sector	Trading/Services
Major Industry	Software Products & Services
Sub Industry	Human Resource Services
Website	http://www.jobstreet.com

My Analysis

Forecast P/E now	(2.55-0.065)/0.1781 = 13.95 (Moderate)
Target Price	2.49+0.065 = 2.56 (PE 14.0, EPS 0.1781, DPS 0.065)
First Support Price	2.4
Second Support Price	2.3
Risk Rating	MODERATE

Research House

CIMB Target Price	2.71 (2013-02-20)
HwangDBS Target Price	2.6 (2013-02-20)

Accounting Ratio

Return on Equity	30.80%
Dividend Yield	2.55%
Operating Profit Margin	33.60%
Net Profit Margin	49.93%
Tax Rate	14.78%
Asset Turnover	0.5862
Net Asset Value Per Share	0.66
Net Tangible Asset per share	0.66
Price/Net Tangible Asset Per Share	3.86
Cash Per Share	0.33
Liquidity Current Ratio	2.1785
Liquidity Quick Ratio	2.1785
Liquidity Cash Ratio	1.859
Gearing Debt to Equity Ratio	0.2696
Gearing Debt to Asset Ratio	0.211
Working capital per thousand Ringgit sale	42.4%
Days to sell the inventory	-
Days to collect the receivables	39
Days to pay the payables	206

Technical Analysis

SMA 10	2.541 (Uptrend)
SMA 20	2.472 (Uptrend 27 days)
SMA 50	2.369 (Uptrend)
SMA 100	2.343 (Uptrend)
SMA 200	2.274 (Uptrend)
MACD (26d/12d)	0.054002 ( 0.001144 )
Signal (9)	0.04973 ( 0.001068 )
MACD Histogram	0.004272 (Bullish trend 10 days)
Bolinger Upper Band	2.638
Bolinger Lower Band	2.306

My notes based on 2012 quarter 4 report (number in '000):-
- Higher revenue and pbt than FY11Q4 mainly due to the strong sales of online job posting services. Online job posting services performed well in the Group’s core markets especially in Malaysia and the Philippines and lower marketing expenses

- Lower pbt in Malaysia segment than FY11Q4 mainly due to higher accruals of intercompany charges payable to the Group’s subsidiary in Singapore

- Higher pbt in Singapore segment due to the accrual of intercompany income

- Higher revenue and pbt in Philippines than FY11Q4 due to grow in job posting business

- Lower revenue and pbt than FY12Q3 due to seasonality factors, higher marketing expenses, lower share of profits from associated companies and a lower increase in the fair value of the Group’s investments

- Estimate next 4Q eps after 2012 Q4 result announced = 0.1781, estimate PE on current price 2.55 = 13.95(DPS 0.065)
- Estimate next 4Q eps after 2012 Q3 result announced = 0.1696*1.05 = 0.1781, estimate highest/lowest PE = 14.09/11.96 (DPS 0.07)
- Estimate next 4Q eps after 2012 Q2 result announced = 0.0848*2 = 0.1696, estimate highest/lowest PE = 13.74/12.26 (DPS 0.07)
- Estimate next 4Q eps after 2012 Q1 result announced = 189758*0.23/325743 = 0.134, estimate highest/lowest PE = 17.01/15.15 (DPS 0.07)
- Estimate next 4Q eps after 2011 Q4 result announced = 188837*0.23/326976 = 0.1328, estimate highest/lowest PE = 17.55/15.66 (DPS 0.07)
- Estimate next 4Q eps after 2011 Q3 result announced = 0.0353*4 = 0.1412, estimate highest/lowest PE = 19.37/14.2 (DPS 0.065)
- Estimate next 4Q eps after 2011 Q2 result announced = (0.0349+0.041)*2 = 0.1518, estimate highest/lowest PE = 18.05/14.76 (DPS 0.06)
- Estimate next 4Q eps after 2011 Q1 result announced = 0.1441, estimate highest/lowest PE = 20.33/17.63 (DPS 0.06)
- Estimate next 4Q eps after 2010 Q4 result announced = 0.0343*4*1.05 = 0.1441, estimate highest/lowest PE = 19.85/16.59 (DPS 0.06)
- Estimate next 4Q eps after 2010 Q3 result announced = 0.0343*4*1.05 = 0.1441, estimate highest/lowest PE = 20.51/18.42 (DPS 0.055)
- Estimate next 4Q eps after 2010 Q2 result announced = 0.0343*4*1.05 = 0.1441, estimate highest/lowest PE = 20.78/13.98 (DPS 0.055)
- Estimate next 4Q eps after 2010 Q1 result announced = 0.0991 (5% grow from 0.0944), estimate highest/lowest PE = 20.66/18.54 (DPS 0.0425)
- Estimate next 4Q eps after 2009 Q4 result announced = 0.0895 (around 5% grow from 0.085), estimate highest/lowest PE = 23.8/16.54 (DPS 0.03)
- Estimate next 4Q eps after 2009 Q3 result announced = 0.0892, estimate highest/lowest PE = 17.49/15.02 (DPS 0.03)
- Estimate next 4Q eps after 2009 Q2 result announced = 0.084, estimate highest/lowest PE = 16.49/13.63 (DPS 0.035)
- Estimate next 4Q eps after 2009 Q1 result announced = 0.0899, estimate highest/lowest PE = 14.07/11.4 (DPS 0.035)

JOBST latest news (English)

JOBST 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
2013-02-19	2012	4	N/A	N/A	0.0175	7.87%	30.80%	36433	160789	18190	77391	14937	58439	0.0460	0.1795	274305	125943	57888	57811	1666	216417	53370	22188	25435	66108	31182	5747	71855	324468	325626	827393	2012-12-31	33.60%	49.93%	14.78%	0.5862	14.2088	0.66	0.66	3.86	0.33	2.1785	2.1785	1.859	0.2696	0.211	42.4%	-	39	206
2012-11-19	2012	3	2.58	2.2	0.0175	8.38%	22.92%	41396	124356	21503	59201	15893	43502	0.0487	0.1335	284115	143086	55534	55399	2013	228581	41205	1693	18960	66109	42898	23938	90047	326221	325787	747046	2012-09-30	42.58%	51.94%	22.52%	0.5573	-	0.7	0.69	3.32	0.38	2.5828	2.5828	2.2564	0.2451	0.1955	55.4%	-	42	191
2012-08-09	2012	2	2.4	2.15	0.015	9.09%	14.55%	45096	82960	22547	37698	17245	27609	0.0529	0.0848	277126	131755	57701	57523	2211	219425	29804	7120	12958	67198	22684	9726	76924	325938	325573	684469	2012-06-30	45.05%	50.00%	19.80%	0.552	-	0.67	0.66	3.18	0.35	2.2905	2.2905	1.9831	0.2656	0.2082	48.5%	-	42	201
2012-05-17	2012	1	2.35	2.1	0.015	5.46%	5.46%	37864	37864	15151	15151	10364	10364	0.0318	0.0318	265349	115946	51897	51693	2369	213452	15015	6283	6847	65210	8732	1885	67095	325743	325743	781783	2012-03-31	36.30%	40.01%	25.31%	0.543	-	0.65	0.64	3.75	0.3	2.243	2.243	1.9091	0.2459	0.1956	44.6%	-	44	192
2012-02-21	2011	4	2.4	2.15	0.0225	4.25%	25.75%	33975	139857	10125	59804	7148	43344	0.0219	0.1329	239067	108133	49309	49045	1459	189758	49907	13533	21843	51117	36374	14531	65648	326976	326102	719347	2011-12-31	26.20%	29.80%	29.46%	0.585	16.5519	0.58	0.58	3.79	0.28	2.2048	2.2048	1.8621	0.2619	0.2063	42.2%	-	44	200
2011-11-15	2011	3	2.8	2.07	0.0175	6.87%	21.51%	36030	105882	15849	49692	11560	36206	0.0353	0.1111	235347	107488	44788	44514	3422	190559	41621	8847	16220	51581	32774	16554	68135	327749	325941	819372	2011-09-30	41.54%	43.99%	22.82%	0.5746	-	0.57	0.57	4.39	0.28	2.4147	2.4147	2.0624	0.2393	0.1903	46.6%	-	42	186
2011-08-23	2011	2	2.8	2.3	0.015	7.93%	14.64%	36226	69852	17706	33843	13354	24646	0.0410	0.0758	239500	99884	47211	46924	2605	192289	29495	12202	8335	50548	17293	8958	59506	325856	325082	935206	2011-06-30	43.52%	48.88%	21.31%	0.5413	-	0.58	0.58	4.95	0.26	2.1286	2.1286	1.7796	0.2489	0.1971	40.9%	-	46	185
2011-05-18	2011	1	2.99	2.6	0.015	6.71%	6.71%	33626	33626	16137	16137	11292	11292	0.0349	0.0349	224720	90855	43357	43041	2006	181363	14929	328	3731	50121	14601	10870	60991	323287	323287	905203	2011-03-31	44.14%	47.99%	24.67%	0.548	-	0.55	0.55	5.09	0.23	2.1109	2.1109	1.6988	0.2417	0.1929	38.8%	-	53	197
2011-02-24	2010	4	2.92	2.45	0.025	8.84%	31.45%	29355	117148	11949	55208	11508	40961	0.0352	0.1265	204975	76420	36664	36295	1150	168311	43007	25601	16985	49759	17406	421	50180	326677	323901	931029	2010-12-31	35.49%	40.71%	0.13%	0.5715	22.5365	0.52	0.51	5.59	0.19	2.1055	2.1055	1.714	0.2193	0.1789	34.3%	-	44	182
2010-11-16	2010	3	3.01	2.71	0.015	7.41%	22.61%	30425	87793	14867	43259	9646	29453	0.0297	0.0911	188813	81960	34434	33954	1712	154379	33467	13559	12692	49504	19908	7216	56720	324971	323203	942415	2010-09-30	43.30%	48.86%	30.83%	0.5876	-	0.47	0.46	6.3	0.21	2.4139	2.4139	1.9925	0.2255	0.1824	43.3%	-	47	167
2010-08-17	2010	2	3.05	2.07	0.0125	8.53%	15.21%	29741	57368	15736	28392	11115	19807	0.0343	0.0614	180864	72911	32964	32343	2033	147900	22972	13650	8077	49548	9322	1245	50793	324271	322364	671240	2010-06-30	47.56%	52.91%	25.97%	0.5809	-	0.45	0.44	4.7	0.18	2.2543	2.2543	1.8312	0.226	0.1823	38.6%	-	48	169
2010-05-18	2010	1	2.09	1.88	0.0125	6.67%	6.67%	27627	27627	12656	12656	8692	8692	0.0271	0.0271	211501	71570	33570	32870	1530	177931	9250	13302	1391	49877	4052	2661	47216	320297	320297	650202	2010-03-31	45.44%	45.81%	26.35%	0.4644	-	0.55	0.54	3.76	0.17	2.1774	2.1774	1.69	0.1903	0.1587	39.4%	-	60	182
2010-02-22	2009	4	2.16	1.51	0.015	5.66%	24.16%	23158	92341	9705	35718	6271	26781	0.0199	0.0850	157997	69948	27747	27017	3057	130250	29817	22127	8454	51405	7690	764	50641	315245	314987	479172	2009-12-31	38.67%	41.91%	29.36%	0.5844	17.8776	0.4	0.39	3.9	0.19	2.589	2.589	2.1818	0.2181	0.1756	46.5%	-	43	159
2009-11-17	2009	3	1.59	1.37	0.015	6.87%	18.50%	24539	69183	10451	26013	7621	20510	0.0241	0.0649	152583	70900	26378	25649	2428	126205	20668	15778	4982	51267	4890	92	51175	316707	316148	443389	2009-09-30	42.34%	42.59%	24.15%	0.5991	-	0.39	0.38	3.68	0.19	2.7642	2.7642	2.3225	0.2131	0.1729	49.5%	-	45	139
2009-08-18	2009	2	1.42	1.18	-	6.58%	11.63%	22892	44644	8817	15562	7294	12889	0.0231	0.0408	143604	77428	23677	23074	2107	119927	13011	622	4949	50987	13633	8684	59671	316028	315864	395035	2009-06-30	39.17%	38.52%	14.49%	0.6578	-	0.37	0.36	3.47	0.22	3.3556	3.3556	2.9486	0.201	0.1649	57.5%	-	36	130
2009-05-14	2009	1	1.3	1.06	-	5.05%	5.05%	21752	21752	6745	6745	5595	5595	0.0177	0.0177	144221	82045	27336	26701	1934	116885	6458	3254	891	51307	9712	8821	60128	316782	316782	357963	2009-03-31	30.59%	31.01%	10.78%	0.6852	-	0.36	0.35	3.23	0.22	3.0727	3.0727	2.6329	0.2378	0.1895	56.0%	-	43	139
2009-02-20	2008	4	1.28	0.965	0.015	1.95%	37.97%	22234	102331	3595	39918	1687	32809	0.0053	0.1033	138776	80658	27925	27214	1607	110851	46712	32792	17550	54750	13920	3630	51120	318003	317759	403863	2008-12-31	23.86%	16.17%	40.06%	0.7374	12.3001	0.34	0.33	3.85	0.22	2.9638	2.9638	2.5407	0.2556	0.2012	52.2%	-	41	150
2008-11-21	2008	3	1.4	1.2	0.02	13.44%	36.01%	27590	80096	13212	36322	11613	31121	0.0363	0.0978	144344	85658	29202	28513	1753	115142	40207	28062	11486	54719	12145	659	55378	319665	318141	441137	2008-09-30	47.21%	47.89%	8.70%	0.7153	-	0.36	0.35	3.94	0.23	3.0042	3.0042	2.5843	0.2575	0.2023	55.3%	-	42	163
2008-08-22	2008	2	1.8	1.21	-	10.48%	22.57%	27248	52507	10806	23111	9055	19509	0.0284	0.0615	135974	91558	32114	31440	2417	103860	26818	13903	4103	54489	12915	8812	63301	318526	317353	509641	2008-06-30	44.37%	39.66%	11.37%	0.7165	-	0.32	0.31	5.16	0.26	2.9122	2.9122	2.584	0.3166	0.2362	61.7%	-	39	192
2008-05-16	2008	1	1.8	1.6	-	12.10%	12.10%	25259	25259	12305	12305	10454	10454	0.0328	0.0328	124889	88470	27419	27350	1947	97470	14853	3534	5922	54212	11319	5397	59609	318560	318560	541552	2008-03-31	47.37%	48.72%	9.14%	0.7239	-	0.3	0.29	5.86	0.24	3.2347	3.2347	2.7722	0.287	0.2195	67.6%	-	51	168
2008-02-25	2007	4	1.8	1.56	0.02	10.93%	47.06%	23149	83079	7607	33663	6709	28886	0.0210	0.0908	114638	86856	28219	28150	1248	86419	40673	19235	4019	37061	21438	17419	54480	319620	318213	540157	2007-12-31	33.05%	32.86%	8.10%	0.7245	18.6173	0.27	0.26	6.5	0.24	3.0855	3.0855	2.7141	0.3313	0.2462	70.7%	-	45	188
2007-11-23	2007	3	2.5	1.62	0.015	14.59%	36.13%	21766	59930	10555	26056	8953	22177	0.0282	0.0702	103363	74670	17992	17983	1797	85371	27677	18844	3577	36729	8833	5256	41985	317889	316100	699355	2007-09-30	45.07%	48.49%	10.60%	0.7309	-	0.26	0.26	8.46	0.2	4.1523	4.1523	3.5036	0.2153	0.1741	75.0%	-	56	130
2007-08-24	2007	2	2.22	2.16	-	11.84%	21.55%	20235	38143	8358	15502	7265	13224	0.0345	0.0629	92339	64237	16651	16642	1310	75688	18602	17300	3577	36433	1302	2275	34158	210497	210157	465198	2007-06-30	38.28%	41.30%	10.31%	0.5824	-	0.35	0.34	6.5	0.26	3.8599	3.8599	3.2568	0.2239	0.1803	88.5%	-	67	165
2007-05-15	2007	1	N/A	N/A	-	9.71%	9.71%	17908	17908	7145	7145	5960	5960	0.0283	0.0283	85093	57068	17490	17481	1533	67603	10177	7091	3910	36374	3086	824	35550	210773	210773	385714	2007-03-31	38.15%	39.90%	10.96%	0.3942	-	0.31	0.3	6.1	0.22	3.2646	3.2646	2.6075	0.2647	0.2055	118.0%	-	123	274
2007-02-27	2006	4	N/A	N/A	-	N/A	N/A	15639	65744	7967	24896	7555	21709	0.0359	0.1033	78248	56713	16872	16863	1124	61376	25741	12773	3308	26665	12968	9660	36325	210738	210056	373006	2006-12-31	27.19%	50.94%	4.39%	0.1999	17.1265	0.29	0.27	6.56	0.22	3.3632	3.3632	2.7484	0.28	0.2156	254.8%	-	238	514

Financial Quarter Balance Sheet Open in New Window

year	qrt	Available-for-sale investment (A-0)	Deferred tax assets (A-0)	Intangible assets (A-0)	Investment in associated companies (A-0)	Property, plant and equipment (A-0)	Cash and cash equivalents (A-1)	Current tax assets (A-1)	Other investments (A-1)	Other receivables, deposits and prepayments (A-1)	Trade receivables (A-1)	Deferred tax liabilities (L-0)	Loans & borrowings (L-0)	Current tax liabilities (L-1)	Deferred income (L-1)	Dividend payable (L-1)	Loans & borrowings (L-1)	Payables and accruals (L-1)	Trade and other payables (L-1)	Minority interest (M-1)
2012	4	37896	3955	-	86306	20205	71855	1419	35613	1448	15608	27	50	3000	39453	-	148	-	15210	1666
2012	3	33820	3738	2648	80786	20037	90047	14	34958	1735	16332	38	97	4141	37386	-	164	-	13708	2013
2012	2	33479	3766	2648	85117	20361	76924	35	37148	2258	15390	38	140	5068	38732	-	167	-	13556	2211
2012	1	41312	3529	2648	81792	20122	67095	-	31592	1844	15415	37	167	3917	37548	-	154	-	10074	2369
2011	4	25754	3305	-	82190	19685	65648	29	25679	1483	15294	37	227	2183	32040	-	170	-	14652	1459
2011	3	27211	3227	2648	79812	14961	68135	13	23669	1097	14574	-	274	4061	30935	-	173	-	9345	3422
2011	2	36002	3044	2648	83370	14552	59506	17	23998	1116	15247	-	287	5307	30576	3200	156	-	7685	2605
2011	1	34495	2981	2648	79533	14208	60991	13	12126	1117	16608	-	316	4864	29326	-	152	-	8699	2006
2010	4	27428	3030	2648	81117	14332	50180	7	12028	1115	13090	-	369	2842	24465	-	158	-	8830	1150
2010	3	25465	145	2978	64389	13876	56720	-	10933	3534	10773	82	398	5303	22216	-	153	6282	-	1712
2010	2	23603	140	2978	67600	13632	50793	-	8434	4429	9255	185	436	4821	21371	-	153	5998	-	2033
2010	1	118265	143	2978	4904	13641	47216	1	8333	5641	10379	247	453	4082	21147	-	146	7495	-	1530
2009	4	65755	143	2978	5655	13518	50641	1	8305	2213	8788	215	515	1898	18218	-	154	6747	-	3057
2009	3	58379	140	2978	6677	13509	51175	-	8396	2517	8812	153	576	2571	16515	-	161	6402	-	2428
2009	2	42459	144	2978	6928	13667	59671	-	8366	2516	6875	16	587	1410	15513	-	153	5998	-	2107
2009	1	38004	139	2978	7207	13848	60128	-	10172	2732	9013	16	619	3078	16760	-	174	6689	-	1934
2008	4	33601	166	2978	7379	13994	51120	-	18022	2702	8814	16	695	2500	16233	-	160	8321	-	1607
2008	3	30525	120	2978	11149	13914	55378	-	18309	3109	8862	72	617	2300	17258	-	156	8799	-	1753
2008	2	24459	239	2978	2917	13823	63301	-	17940	2109	8208	72	602	1954	16665	-	145	12676	-	2417
2008	1	8941	222	2978	10677	13601	59609	-	16210	2174	10477	69	-	2779	16819	-	-	7752	-	1947
2007	4	-	207	2978	10907	13690	54480	178	21921	1635	8642	69	-	1876	12129	-	-	14145	-	1248
2007	3	-	188	2808	11856	13841	41985	177	21020	11488	-	9	-	1338	11389	-	-	5256	-	1797
2007	2	-	258	2805	11388	13651	34158	175	20041	9863	-	9	-	831	10746	-	-	5065	-	1310
2007	1	-	550	2807	10884	13784	35550	176	10032	11310	-	9	-	591	10415	-	-	6475	-	1533
2006	4	-	693	2809	4199	13834	36325	178	10021	10189	-	9	-	817	7751	-	-	8295	-	1124

Financial Quarter Income Statement Open in New Window

year	qrt	Revenue	Income tax expense	Finance/interest costs	Other income	Administrative/Operating expenses	Minority interest	Finance/interest income	Share of profit/ (loss) of associates	Gain/loss on disposal of subsidiaries	Impairment loss	Reversal/(Provision) for diminution in quoted investment	Gain/Loss on disposal of investment in an associate	Fair value gain/loss on financial assets at fair value	Gain/loss on dilution of equity investment in associate	Impairment loss in respect of goodwill	Reversal of impairment in associate
2012	4	36433	2689	1	496	24688	564	543	793	-	-	-	-	516	2	-	4100
2012	3	41396	4843	2	414	24185	767	426	1241	-	-	-	-	1244	969	-	-
2012	2	45096	4465	2	268	25048	837	386	1040	-	-	-	-	807	-	-	-
2012	1	37864	3835	2	318	24436	952	401	121	-	-	-	-	885	-	-	-
2011	4	33975	2983	0	470	25542	6	435	797	-	-	-	-	10	-	-	-
2011	3	36030	3617	3	257	21320	672	358	1695	-	-	-	-	1168	-	-	-
2011	2	36226	3774	5	78	20539	578	350	1514	-	-	-	-	82	-	-	-
2011	1	33626	3981	3	601	19386	864	231	1047	-	-	-	-	21	-	-	-
2010	4	29355	16	3	60	18668	425	257	1139	-	330	-	-	139	-	-	-
2010	3	30425	4584	4	3	17247	637	289	1407	-	-	-	-	0	-	-	-
2010	2	29741	4086	3	654	16250	535	252	1319	-	-	-	-	23	-	-	-
2010	1	27627	3335	4	680	15752	629	205	124	-	-	-	-	24	-	-	-
2009	4	23158	2849	5	188	13691	585	229	204	0	700	730	-	-	-	-	-
2009	3	24539	2524	4	152	14300	306	255	271	66	-	14	-	-	-	-	-
2009	2	22892	1278	5	128	14054	245	231	301	-	-	74	-	-	-	-	-
2009	1	21752	727	5	177	15275	423	277	181	-	-	-	-	-	-	-	-
2008	4	22234	1440	5	171	13700	468	360	102	-	3400	1963	0	-	-	-	-
2008	3	27590	1149	4	73	14637	450	272	236	-	-	154	0	-	-	-	-
2008	2	27248	1229	10	242	15400	522	334	215	-	-	81	1312	-	-	-	-
2008	1	25259	1125	5	68	13362	726	364	19	-	-	-	-	-	-	-	-
2007	4	23149	616	8	342	15840	282	351	211	-	-	-	-	-	-	598	-
2007	3	21766	1119	-	71	12026	483	315	445	-	-	16	-	-	-	-	-
2007	2	20235	862	-	71	12560	231	206	406	-	-	-	-	-	-	-	-
2007	1	17908	783	-	18	11094	402	223	90	-	-	-	-	-	-	-	-
2006	4	15639	350	-	168	11219	62	513	117	-	-	-	3319	-	-	-	-

Financial Quarter Segments Revenue

year	qrt	Others	Elimination/Adjustment	Malaysia	Singapore	Philippines
2012	4	2567	44753	53957	17905	6757
2012	3	2774	16075	39308	7985	7404
2012	2	3277	5898	33140	7285	7292
2012	1	2395	5909	27685	6554	7139
2011	4	2671	51745	70739	7086	5224
2011	3	2388	8585	34440	6432	5370
2011	2	1973	1502	20700	6682	4358
2011	1	1892	1503	21888	6119	5230
2010	4	2222	28087	45615	5831	3774
2010	3	1396	4604	23654	5721	4258
2010	2	1248	1436	20693	5395	3841
2010	1	1076	1236	18344	5069	4374
2009	4	744	29728	44313	4340	3489
2009	3	701	1094	17638	4309	2985
2009	2	810	1095	16763	3684	2730
2009	1	855	1095	15010	3275	3707
2008	4	1387	33928	47985	3720	3071
2008	3	1723	1460	18780	4698	3848
2008	2	1572	1628	18586	4794	3924
2008	1	1639	774	16481	3968	3945
2007	4	2764	19763	33330	3627	3226
2007	3	285	797	15015	3933	3316
2007	2	214	789	14840	3408	2562
2007	1	237	471	12450	2893	2799
2006	4	149	26350	38164	2498	1408

Financial Quarter Segments Profit

year	qrt	Others	Elimination/Adjustment	Malaysia	Singapore	Philippines
2012	4	19	33429	30541	4204	1174
2012	3	337	-	22588	2244	2862
2012	2	166	-	15755	1797	2930
2012	1	202	-	9775	1062	3111
2011	4	675	42381	53466	1611	142
2011	3	62	4713	14784	2868	1966
2011	2	160	-	11809	2240	1556
2011	1	341	-	9382	2655	2463
2010	4	279	26956	35031	1472	921
2010	3	176	3073	12692	1534	1846
2010	2	86	-	10066	2388	1777
2010	1	166	-	8171	2353	1865
2009	4	169	28069	35023	634	2238
2009	3	76	-	7824	1576	1067
2009	2	17	-	7268	1029	792
2009	1	345	-	4245	694	1858
2008	4	458	3	5587	1448	2132
2008	3	65	-	9393	1914	1653
2008	2	74	-	8140	1873	2013
2008	1	73	-	7794	1797	2301
2007	4	226	4	6061	10	1279
2007	3	100	-	6009	1812	2005
2007	2	413	-	5277	1341	1541
2007	1	175	-	4410	801	1796
2006	4	797	19	4373	365	559

Financial Quarter Segments Associate

year	qrt	Others	Malaysia	Singapore
2012	4	-	793	-
2012	3	-	1241	-
2012	2	-	1040	-
2012	1	-	121	-
2011	4	-	1078	-
2011	3	-	1695	-
2011	2	-	1514	-
2011	1	-	1047	-
2010	4	-	1139	-
2010	3	-	1407	-
2010	2	-	1319	-
2010	1	-	65	59
2009	4	-	132	167
2009	3	-	192	79
2009	2	-	248	53
2009	1	-	160	21
2008	4	-	21	81
2008	3	-	38	274
2008	2	-	95	310
2008	1	-	186	205
2007	4	-	359	147
2007	3	-	538	93
2007	2	-	500	95
2007	1	-	213	123
2006	4	101	-	16

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

---

●CHANGES IN SHAREHOLDING