Company Description
PHARMANIAGA BERHAD is an investment holding company. Pharmaniaga is an integrated local healthcare company, focused on pharmaceutical industry and its principal activities include research and development and manufacturing of generic pharmaceuticals; logistics and distribution; sales and marketing; supply of medical products and services, and hospital equipping to the public and private sectors. It operates in four business segments: pharmaceutical manufacturing, which is engaged in manufacturing pharmaceutical products; pharmaceutical trading, marketing and distribution, which is engaged in purchasing, storage, distribution and marketing of pharmaceutical and medical products; medical products and services, which is engaged in the supply and installation of medical and hospital equipment, and other operations, which is engaged in investment holding. On July 2, 2008, the Company acquired Pharmaniaga Biovention Sdn Bhd.
Company Info
Listing Date 1999-11-12
Market Capital (Capital Size) 835,496,524 (Medium)
Par Value RM 1.00
Board Main
Sector Trading/Services
Major Industry Pharmaceutical
Sub Industry Medical Products & Services
Website http://www.pharmaniaga.com/
My Analysis
Forecast P/E now (7.81-0.35)/0.6928 = 10.77 (Moderate)
Target Price 8.66+0.35 = 9.01 (PE 12.5, EPS 0.6928, DPS 0.35)
First Support Price 7.65
Second Support Price 7.2
Risk Rating MODERATE
Research House
HLG Target Price 9.93 (2012-11-09)
Accounting Ratio
Return on Equity 12.81%
Dividend Yield 4.48%
Gross Profit Margin 11.88%
Operating Profit Margin 1.82%
Net Profit Margin 0.88%
Tax Rate 275.80%
Asset Turnover 1.4821
Net Asset Value Per Share 4.01
Net Tangible Asset per share 2.74
Price/Net Tangible Asset Per Share 0.0
Cash Per Share 0.29
Liquidity Current Ratio 0.9995
Liquidity Quick Ratio 0.3572
Liquidity Cash Ratio 0.0477
Gearing Debt to Equity Ratio 1.5571
Gearing Debt to Asset Ratio 0.601
Working capital per thousand Ringgit sale N/A
Days to sell the inventory 113
Days to collect the receivables 44
Days to pay the payables 92
Technical Analysis
SMA 10 7.825 (Downtrend)
SMA 20 7.936 (Downtrend 15 days)
SMA 50 8.045 (Downtrend)
SMA 100 8.031 (Uptrend)
SMA 200 7.668 (Uptrend)
MACD (26d/12d) -0.07808 ( 0.001677 )
Signal (9) -0.070582 ( 0.001875 )
MACD Histogram 0.007498 (Bearish trend 13 days)
Bolinger Upper Band 8.222
Bolinger Lower Band 7.65
My notes based on 2012 quarter 4 report (number in '000):-
- Higher revenue due to increased demand from both government and private sector coupled with consolidation of newly acquired subsidiary, Idaman Pharma Manufacturing Sdn Bhd
- Lower pbt mainly due to impairment of goodwill in a subsidiary company and amortisation of rights to supply in relation to acquisition of IPMSB and annual maintenance production shutdown and lower production volume as part of inventory management measures from Manufacturing Division
- Estimate next 4Q eps after 2012 Q4 result announced = 77645*1.05/117674 = 0.6928, estimate PE on current price 7.81 = 10.77(DPS 0.35)
- Estimate next 4Q eps after 2012 Q3 result announced = 81587*1.05/117674 = 0.728, estimate highest/lowest PE = 11.9/10.19 (DPS 0.35)
- Estimate next 4Q eps after 2012 Q2 result announced = 67151*1.25/117674 = 0.7133, estimate highest/lowest PE = 12.41/9.51 (DPS 0.3)
- Estimate next 4Q eps after 2012 Q1 result announced = 65358*1.2/117674 = 0.6665, estimate highest/lowest PE = 16.08/7.04 (DPS 0.3)
- Estimate next 4Q eps after 2010 Q3 result announced = 0.1017*4 = 0.4068, estimate highest/lowest PE = 13.35/12.36 (DPS 0.27)
- Estimate next 4Q eps after 2010 Q2 result announced = 0.1124*4 = 0.4496, estimate highest/lowest PE = 11.99/11.41 (DPS 0.27)
- Estimate next 4Q eps after 2010 Q1 result announced = 0.5139*0.9 = 0.4625, estimate highest/lowest PE = 11.55/10.34 (DPS 0.27)
- Estimate next 4Q eps after 2009 Q4 result announced = 0.5626, estimate highest/lowest PE = 8.85/6.99 (DPS 0.37)
PHARMA latest news (English)
PHARMA 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
2013-02-18 2012 4 N/A N/A 0.1 1.65% 12.81% 482404 1812346 4248 102963 7934 61710 0.0674 0.5244 1222826 723361 734973 723728 15835 487853 16723 127284 89496 55618 110561 21065 34553 117674 117674 N/A 2012-12-31 11.88% 1.82% 0.88% 275.80% 1.4821 - 4.01 2.74 N/A 0.29 0.9995 0.3572 0.0477 1.5571 0.601 N/A 113 44 92
2012-11-06 2012 3 9.01 7.77 0.1 5.24% 14.46% 426460 1329942 28493 99066 25247 69645 0.2146 0.5918 1316468 809078 807466 798053 12586 509002 43309 109015 135729 55560 152324 16595 38965 117674 117674 970810 2012-09-30 19.32% 7.50% 6.68% 10.38% 1.2896 - 4.22 2.88 2.86 0.33 1.0138 0.4634 0.0488 1.6266 0.6134 0.6% 115 69 107
2012-08-08 2012 2 9.15 7.08 0.075 3.26% 9.22% 456737 903482 27618 70573 15713 44398 0.1335 0.3773 1332064 812085 838154 829066 13025 493910 787 95836 74999 55270 95049 20050 35220 117674 117674 1039061 2012-06-30 16.82% 6.73% 6.05% 41.79% 1.2332 - 4.09 2.66 3.32 0.3 0.9795 0.4546 0.0425 1.7429 0.6292 -1.0% 116 75 136
2012-05-03 2012 1 11.02 4.99 0.075 5.96% 5.96% 446745 446745 42955 42955 28685 28685 0.2438 0.2438 1302810 784217 816353 807504 12570 486457 3801 53001 77507 55306 56802 20705 76011 117674 117674 596607 2012-03-31 20.55% 10.34% 9.62% 32.35% 1.2146 - 4.03 2.62 1.94 0.65 0.9712 0.4781 0.0941 1.7227 0.6266 -1.5% 110 70 138
2012-02-21 2011 4 5.28 5.07 0.21 2.73% 11.92% 367786 1520981 16368 72886 11942 52157 0.1015 0.4432 1133475 669756 651798 641152 15645 481677 65101 131783 148982 102977 196884 47902 55075 117674 117674 621318 2011-12-31 14.71% 4.78% 4.45% 25.57% 1.3419 11.9125 3.96 3.09 1.71 0.47 1.0446 0.4447 0.0859 1.3986 0.575 1.9% 109 53 124
2011-11-01 2011 3 5.9 5.28 0.09 2.47% 9.19% 371432 1153195 15646 56518 10811 40215 0.1011 0.3759 943822 614001 464021 459254 16017 479801 85049 19584 29977 102631 104633 74656 27975 106978 106978 631170 2011-09-30 14.79% 4.42% 4.21% 29.96% 1.6203 - 4.34 4.03 1.46 0.26 1.337 0.7171 0.0609 1.0005 0.4916 10.1% 80 71 109
2011-08-10 2011 2 5.9 5.9 - 3.18% 6.72% 396435 781763 19380 41172 13920 29404 0.1301 0.2749 957879 622585 490034 485590 15869 467845 37464 7912 4635 102830 45376 40741 62089 106978 106978 631170 2011-06-30 13.92% 5.12% 4.89% 27.53% 1.5578 - 4.22 3.92 1.51 0.58 1.2821 0.7523 0.1279 1.0842 0.5116 9.2% 74 72 127
2011-05-13 2011 1 6.0 5.55 - 3.54% 3.54% 385328 385328 21792 21792 15484 15484 0.1447 0.1447 854918 530676 401495 396481 15744 453423 54610 1261 480 102977 55871 56351 46626 106978 106978 593727 2011-03-31 16.34% 5.82% 5.66% 28.42% 1.6915 - 4.09 3.79 1.46 0.44 1.3385 0.7971 0.1176 0.9173 0.4696 9.3% 64 67 107
2011-02-25 2010 4 5.78 5.3 - 0.51% 6.81% 376116 1378348 2701 43500 2256 30384 0.0211 0.2840 801880 476762 364407 359643 15629 437473 76344 8652 69447 104732 67692 1755 102977 106978 106978 572332 2010-12-31 13.61% 0.35% 0.72% - 1.7189 18.8366 3.94 3.67 1.46 0.96 1.3257 0.6861 0.2863 0.8638 0.4544 8.5% 72 36 101
2010-11-04 2010 3 5.7 5.3 - 1.92% 7.31% 334337 1002232 15405 46963 8586 32640 0.0803 0.3051 817180 500315 377523 372867 15325 439657 17385 6651 51193 104408 24036 75229 29179 106978 106978 578750 2010-09-30 15.45% 4.94% 4.61% 45.25% 1.6228 - 3.97 3.7 1.46 0.27 1.3418 0.7184 0.0783 0.8897 0.462 9.6% 76 63 104
2010-08-11 2010 2 5.66 5.4 - 3.30% 5.39% 350335 667895 20327 32758 14747 24054 0.1379 0.2248 887346 568394 454987 450431 15476 432359 7602 5513 4450 104408 2089 2361 102047 106978 106978 581960 2010-06-30 16.11% 6.07% 5.80% 28.58% 1.4896 - 3.9 3.63 1.5 0.95 1.2619 0.7602 0.2266 1.0914 0.5128 8.9% 74 64 113
2010-05-26 2010 1 5.61 5.05 0.1 2.09% 2.09% 317560 317560 12431 12431 9307 9307 0.0870 0.0870 833430 514866 378193 372157 15705 455237 31526 1669 7512 104408 33195 40707 63701 106978 106978 554146 2010-03-31 14.15% 4.46% 3.91% 25.11% 1.5654 - 4.11 3.84 1.35 0.6 1.3835 0.8138 0.1712 0.8604 0.4538 10.9% 70 65 103
2010-02-19 2009 4 5.35 4.3 0.37 5.45% 14.97% 323906 1300796 27490 81436 21914 60191 0.2048 0.5626 818245 498411 371909 358900 15703 446336 75616 23692 87335 92435 99308 11973 104408 106978 106978 456796 2009-12-31 16.23% 9.02% 8.49% 19.54% 1.5897 7.5891 4.03 3.76 1.14 0.98 1.3887 0.7533 0.2909 0.8636 0.4545 10.7% 76 44 99
2009-11-13 2009 3 4.6 4.12 - 1.51% 9.52% 329962 976890 9427 53948 6059 38279 0.0566 0.3578 868831 559524 445665 433988 15499 423166 9166 28222 76001 94173 37388 38613 55560 106978 106978 472842 2009-09-30 14.00% 3.27% 2.86% 32.16% 1.5022 - 3.81 3.52 1.26 0.52 1.2893 0.834 0.128 1.0932 0.5129 9.6% 66 79 123
2009-08-21 2009 2 4.54 4.0 - 4.40% 8.01% 333212 646928 24337 44521 17697 32219 0.1654 0.3012 868538 564986 453546 426087 15164 414992 6933 24805 38969 94173 31738 7231 86942 106978 106978 470703 2009-06-30 16.74% 7.70% 7.30% 23.89% 1.4846 - 3.74 3.45 1.28 0.81 1.326 0.9129 0.204 1.1344 0.5222 10.8% 60 80 116
2009-05-08 2009 1 4.6 3.9 - 3.61% 3.61% 313716 313716 20184 20184 14522 14522 0.1357 0.1357 819786 517245 402812 374247 14338 416974 17061 5154 33934 94173 11907 45841 48332 106978 106978 449307 2009-03-31 15.71% 6.71% 6.43% 27.20% 1.5976 - 3.76 3.47 1.21 0.45 1.3821 0.958 0.1291 1.0004 0.4914 10.9% 53 73 104
2009-02-27 2008 4 4.4 3.5 0.27 4.91% 16.56% 328243 1305646 24496 90599 17789 60031 0.1663 0.5612 798318 495415 396116 365168 14167 402202 182088 20610 124477 57172 161478 37001 94173 106978 106971 376562 2008-12-31 18.26% 7.66% 7.46% 26.84% 1.6355 6.2724 3.63 3.33 1.06 0.88 1.3567 0.9125 0.2579 1.0208 0.4962 10.0% 55 53 91
2008-11-24 2008 3 3.52 3.52 - 2.92% 11.65% 314288 977403 17641 66103 10590 42242 0.0990 0.3949 906600 592883 518375 471571 14034 388225 94602 13839 63362 55721 80763 17401 73122 106978 106968 376562 2008-09-30 16.97% 6.36% 5.61% 37.37% 1.4011 - 3.5 3.19 1.1 0.68 1.2573 0.86 0.1551 1.3853 0.5718 9.6% 65 85 113
2008-08-14 2008 2 3.9 3.18 - 3.62% 8.73% 353465 663115 21088 48462 13107 31652 0.1225 0.2959 944853 635335 568795 515888 13576 376058 18723 8925 39894 56114 9798 30096 26018 106963 106963 374370 2008-06-30 16.33% 6.17% 5.97% 36.19% 1.366 - 3.39 3.08 1.14 0.24 1.2315 0.8861 0.0505 1.5692 0.602 9.3% 62 112 122
2008-05-28 2008 1 3.92 3.38 - 5.12% 5.12% 309650 309650 27374 27374 18545 18545 0.1734 0.1734 883356 575946 502369 444981 13226 380987 42470 4673 71998 55948 37797 34201 21747 106963 106963 406459 2008-03-31 19.66% 9.37% 8.84% 30.66% 1.4008 - 3.44 3.12 1.22 0.2 1.2943 0.8872 0.0489 1.366 0.5687 10.6% 65 99 121
2008-02-28 2007 4 3.82 3.2 0.18 4.91% 15.30% 292817 1183983 23572 77898 16069 50080 0.1502 0.4682 884849 579679 522389 460136 12789 362460 64878 26704 50137 68095 38174 11963 56132 106963 106963 350838 2007-12-31 16.91% 8.87% 8.05% 30.23% 1.3381 7.0056 3.27 2.95 1.11 0.52 1.2598 0.864 0.122 1.4939 0.5904 10.1% 68 94 108
2007-11-22 2007 3 3.8 2.78 - 6.51% 10.39% 334700 891166 31915 54326 21302 34011 0.1992 0.3180 920608 584894 572143 491709 12411 348465 41455 16531 46850 68362 24924 21926 46436 106963 106963 363674 2007-09-30 20.82% 10.31% 9.54% 32.44% 1.258 - 3.14 2.82 1.21 0.43 1.1895 0.8386 0.0945 1.7025 0.6215 8.0% 65 115 125
2007-08-17 2007 2 3.4 3.38 - 2.03% 3.88% 300231 556466 12181 22411 6640 12709 0.0621 0.1188 853770 517659 526648 440826 12152 327122 24100 13290 41888 68419 10810 31078 37341 106963 106963 365813 2007-06-30 14.63% 4.65% 4.06% 40.75% 0.9644 - 2.94 2.62 1.31 0.36 1.1743 0.7944 0.0869 1.6721 0.6168 9.3% 87 137 148
2007-05-25 2007 1 N/A N/A - 1.85% 1.85% 256235 256235 10230 10230 6069 6069 0.0567 0.0567 826104 504206 493000 402725 11575 333104 26601 10512 8694 68404 37113 45807 22597 106963 106963 417155 2007-03-31 14.54% 5.05% 3.99% 36.53% 0.6333 - 3.01 2.68 1.46 0.22 1.252 0.8741 0.0589 1.5333 0.5968 19.4% 125 226 195
2007-02-26 2006 4 N/A N/A 0.15 N/A N/A 266941 1057868 657 27195 3680 12481 0.0344 0.1167 827785 508770 500394 405667 11151 327391 27496 55359 44755 51681 27863 16892 68573 106982 106965 436486 2006-12-31 14.99% 0.85% 0.25% - 0.3225 34.9665 2.96 2.63 1.55 0.65 1.2542 0.8309 0.1719 1.5823 0.6045 38.6% 276 358 385
Financial Quarter Balance Sheet Open in New Window
year qrt Deferred tax assets (A-0) Goodwill on consolidation (A-0) Intangible assets (A-0) Investment in associated companies (A-0) Prepaid lease payments (A-0) Property, plant and equipment (A-0) Amount due from associated companies (A-1) Amount due from holding company (A-1) Amounts due from related companies (A-1) Cash and cash equivalents (A-1) Current asset classified as held for sales (A-1) Current tax assets (A-1) Fixed deposits with licensed banks (A-1) Inventories (A-1) Other receivables (A-1) Deferred tax liabilities (L-0) Loans & borrowings (L-0) Provision for defined benefit plan (L-0) Amount due to associated companies (L-1) Amount due to holding company (L-1) Amounts due to Group Companies (L-1) Amounts due to related companies (L-1) Current portion of long-term borrowings (L-1) Current tax liabilities (L-1) Dividend payable (L-1) Loans & borrowings (L-1) Other payables (L-1) Minority interest (M-1)
2012 4 9137 - 149523 19 1126 339660 - - - 34553 - 5664 - 464855 218289 5137 72 6036 - 179 - - - 2461 - 340977 380111 15835
2012 3 9163 - 156987 19 2806 338415 - - - 38965 - 11978 - 439275 318860 5137 - 4276 - 459 - - - 8810 - 381114 407670 12586
2012 2 8857 - 167877 19 2827 340399 - - - 35220 - 3346 - 435196 338323 4810 - 4278 - 26 - - - 11357 - 308493 509190 13025
2012 1 6261 - 165755 19 2848 343710 - - - 76011 - 4885 - 398146 305175 4862 - 3987 - 26 - - - 3125 - 301197 503156 12570
2011 4 12307 - 102186 19 1177 348030 - - - 55075 - 8495 - 384614 221572 5051 102 5493 - 223 - - - 4842 7221 188218 440648 15645
2011 3 12850 28820 3744 19 2889 281499 42 - - 27975 - 4685 - 284678 296621 717 48 4002 - 78 - 24 - 4269 - 65223 389660 16017
2011 2 12285 28820 3795 3141 2909 284344 726 - 2 62089 1950 5193 - 257263 295362 717 51 3676 31 - - - - 4823 - 38553 442183 15869
2011 1 12543 28820 3912 5272 3022 270673 659 - 8438 46626 - 5326 - 214634 254993 1530 55 3429 31 97 - - - 5318 - 33069 357966 15744
2010 4 10945 28820 - 5427 2950 276976 559 - 9614 102977 - 6304 - 230013 127295 1530 59 3175 31 97 - - - 1428 - 33067 325020 15629
2010 3 3421 28820 - 5621 2971 276032 1298 - 9619 29179 - 9491 - 232445 218283 1530 - 3126 1335 230 22 - - 2022 - 51123 318135 15325
2010 2 4589 28820 - 5707 2992 276844 1225 - 9289 102047 - 9233 - 225964 220636 1530 - 3026 2731 152 22 - 15000 2781 37709 46343 345693 15476
2010 1 5207 28820 - 5821 3013 275703 1225 - 14080 63701 - 7403 - 212011 216446 3131 - 2905 58 120 45 - 14968 1909 - 43318 311739 15705
2009 4 3904 28820 - 6562 3033 277515 1789 - 15699 104408 - 8030 - 228067 140418 3131 7429 2449 4571 428 100 - 18537 3964 - 39539 291761 15703
2009 3 4705 30620 261 7148 3054 263519 1542 - 20898 19760 14593 9245 35800 197595 260091 3131 8546 - 1552 176 210 - 22558 3571 - 40485 365436 15499
2009 2 3559 30620 419 7443 3074 258437 2570 - 21511 23792 14593 4242 63150 176017 259111 3236 24223 - 3150 194 190 - 26700 685 21663 36807 336698 15164
2009 1 3462 30620 577 7693 3095 257094 2700 - 22933 17632 47282 2472 30700 158727 234799 3236 25329 - 3159 319 520 - 30750 - 6 32682 306811 14338
2008 4 3246 30620 735 7382 3116 257804 3091 - 19752 35873 47282 1607 58300 162210 167300 3236 26238 1474 2112 21 2244 - 54185 981 6 41722 263897 14167
2008 3 3132 31620 893 6441 21368 250263 4414 20 18108 73122 32728 3119 7 187341 274024 5847 40957 - 2575 - 1600 - 51830 4665 6 91342 319553 14034
2008 2 2910 31620 1052 7114 21378 245444 - 20 5767 24049 33838 1916 1980 178188 389577 3784 49123 - 1837 - 2398 - 45867 9831 19259 88133 348563 13576
2008 1 2696 31620 2210 6662 21399 242823 9254 20 15384 21747 33965 2862 8 181168 311538 3762 53626 - 337 - 1766 - 43238 7719 7 57323 334591 13226
2007 4 2297 31620 2368 6441 3197 259247 1087 18 13698 56132 33965 2796 8 182130 289845 3767 58486 - 716 - 2561 - 33000 3842 7 133449 286561 12789
2007 3 2522 31620 2526 6158 23127 269761 3979 20 12811 13983 - 1820 32461 172571 347249 2832 77602 - 312 64 3548 - 32550 10704 35 117647 326849 12411
2007 2 3628 31620 2685 6474 23289 268415 6150 20 13851 37341 - 3302 970 167483 288542 3767 82055 - - 64 2617 - 32100 4633 16044 102562 282806 12152
2007 1 2120 31620 2843 6011 23337 255967 7142 20 15786 22597 - 3943 1136 152166 301416 3767 86508 - - 64 2131 - 31650 2659 - 129904 236317 11575
2006 4 2207 31620 3001 6283 23351 252553 7830 20 16198 68573 - 5286 1161 171704 237998 3767 90960 - - 210 4932 - 31200 1526 - 133416 234383 11151
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 Finance/interest income Share of profit/ (loss) of associates Zakat
2012 4 482404 11366 425083 4707 659 47906 466 199 - 350
2012 3 426460 2957 344080 3580 21 50406 289 78 - -
2012 2 456737 11541 379899 3315 979 47066 364 182 - -
2012 1 446745 13894 354919 3356 590 46238 376 133 - -
2011 4 367786 4186 313683 1372 212 36750 240 175 0 0
2011 3 371432 4387 316485 1017 28 38497 148 241 0 300
2011 2 396435 5335 341264 915 123 34987 125 169 181 -
2011 1 385328 6193 322381 860 1269 41771 115 363 156 -
2010 4 376116 1511 324920 1208 1570 54065 304 - 194 762
2010 3 334337 5770 282670 1018 258 35416 151 - 86 1200
2010 2 350335 5809 293891 825 1277 36456 229 - 113 -
2010 1 317560 3122 272621 992 1074 31848 2 - 742 -
2009 4 323906 5372 271341 1146 8585 31928 204 - 586 -
2009 3 329962 3032 283779 1062 172 35572 336 - 294 -
2009 2 333212 5814 277422 1078 4331 34456 826 - 250 -
2009 1 313716 5491 264420 1181 204 28445 171 - 310 -
2008 4 328243 6574 268313 1590 2085 36870 133 - 941 -
2008 3 314288 6593 260955 1661 201 33560 458 - 672 -
2008 2 353465 7631 295744 1160 547 36471 350 - 451 -
2008 1 309650 8392 248767 1856 287 32161 437 - 221 -
2007 4 292817 7125 243299 2674 1304 24860 378 - 284 -
2007 3 334700 10354 265001 2353 474 35654 259 - 251 -
2007 2 300231 4964 256315 2224 115 30075 577 - 449 -
2007 1 256235 3737 218975 2441 455 24772 424 - 272 -
2006 4 266941 2655 226926 2924 8556 46304 368 - - -
Financial Quarter Segments Revenue
year qrt Elimination/Adjustment Manufacturing Logistics & Distribution
2012 4 77245 76025 483624
2012 3 83832 81445 428847
2012 2 56749 91459 422027
2012 1 82210 81507 447448
2011 4 34887 35237 367436
2011 3 43432 43500 371364
2011 2 27749 27401 396783
2011 1 30001 29809 385520
2010 4 19686 28556 367246
2010 3 45113 38831 340619
2010 2 34122 33553 350904
2010 1 35338 32103 320795
2009 4 55350 29534 349722
2009 3 57140 32406 354696
2009 2 49540 46084 336668
2009 1 33218 32492 314442
2008 4 24935 19070 334108
2008 3 60715 62097 312906
2008 2 89248 63373 387955
2008 1 56094 59051 298078
2007 4 109534 39498 362853
2007 3 46138 44661 336177
2007 2 43217 41677 301771
2007 1 28246 26917 257564
2006 4 44165 38925 272181
Financial Quarter Segments Profit
year qrt Elimination/Adjustment Manufacturing Logistics & Distribution
2012 4 6864 10301 5319
2012 3 3038 23501 11532
2012 2 19522 25657 24616
2012 1 - 17066 29112
2011 4 2924 645 21134
2011 3 655 5933 12724
2011 2 3579 326 14822
2011 1 - 3607 18838
2010 4 - 6375 1546
2010 3 - 7852 7577
2010 2 - 7551 7681
2010 1 - 878 13244
2009 4 7050 12892 13989
2009 3 18931 1226 34335
2009 2 3537 9682 16085
2009 1 6180 1920 16377
2008 4 332 12962 16615
2008 3 1553 10062 14828
2008 2 19791 8094 36806
2008 1 3286 12956 16796
2007 4 72028 11422 86884
2007 3 4252 8955 29721
2007 2 1048 9890 5425
2007 1 1377 5049 6487
2006 4 15954 10122 8174
Financial Quarter Segments Associate
year qrt Logistics & Distribution
2012 4 -
2012 3 -
2012 2 -
2012 1 -
2011 4 -
2011 3 -
2011 2 181
2011 1 156
2010 4 194
2010 3 86
2010 2 113
2010 1 742
2009 4 586
2009 3 294
2009 2 250
2009 1 310
2008 4 941
2008 3 672
2008 2 451
2008 1 221
2007 4 284
2007 3 251
2007 2 449
2007 1 272
2006 4 -
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