Sponsor by Innity

Sponsor by cwyeoh

Sponsor by Nuffnang

Sunday, April 7, 2013

KLCI Stock - P&O / 6009 - 2013 Quarter 1

PACIFIC & ORIENT BERHAD


Company Description
PACIFIC & ORIENT BERHAD is a Malaysia-based investment holding company. The Company is also engaged in the provision of management services. The Company has four segments: insurance, information technology, investment holding, and money lending. Other segments include distribution of consumer goods, provision of sales and administrative services, and provision of management and privilege card programme services. The Company's subsidiaries include Pacific and Orient Insurance Co. Berhad, engaged in general insurance business; P and O Technologies Sdn. Bhd., offers information technology services and equipments; Pacific and Orient Distribution Sdn. Bhd., is engaged in distribution of consumer goods and provision of sales and administrative services; P and O Capital Sdn. Bhd., is engaged in money lending, and P and O Technologies Sdn. Bhd., deals in computer hardware, software and systems.

Company Info
Listing Date 1995-05-18
Market Capital (Capital Size) 359,016,920 (Small)
Par Value RM 0.50
Board Main
Sector Finance
Major Industry Underwriting of General Insurance
Sub Industry Information Technology Related Services
Website http://www.pacific-orient.com/

My Analysis
Forecast P/E now (1.46-0.067)/0.1579 = 8.82 (Moderate)
Target Price 1.50+0.067 = 1.57 (PE 9.5, EPS 0.1579, DPS 0.067)
First Support Price 1.4
Second Support Price 1.3
Risk Rating MODERATE

Research House
Kenanga Target Price 1.8 (2013-03-28)

Accounting Ratio
Return on Equity 20.35%
Dividend Yield 4.59%
Operating Profit Margin 11.72%
Net Profit Margin 10.17%
Tax Rate 32.27%
Asset Turnover 0.4936
Net Asset Value Per Share 1.01
Net Tangible Asset per share 1.0
Price/Net Tangible Asset Per Share 1.28
Cash Per Share 3.02
Liquidity Current Ratio 8.2915
Liquidity Quick Ratio 6.5171
Liquidity Cash Ratio 6.0083
Gearing Debt to Equity Ratio 3.5028
Gearing Debt to Asset Ratio 0.7779
Working capital per thousand Ringgit sale 162.6%
Days to sell the inventory 164
Days to collect the receivables 41
Days to pay the payables 27

Technical Analysis
SMA 10 1.418 (Uptrend)
SMA 20 1.412 (Uptrend 30 days)
SMA 50 1.336 (Uptrend)
SMA 100 1.289 (Uptrend)
SMA 200 1.171 (Uptrend)
MACD (26d/12d) 0.02694 ( 0.001511 )
Signal (9) 0.026178 ( 0.000191 )
MACD Histogram 0.000762 (Bullish trend 1 day)
Bolinger Upper Band 1.517
Bolinger Lower Band 1.307

My notes based on 2013 quarter 1 report (number in '000):-
- Higher pbt in Insurance segment than FY12Q1 primarily due to higher investment income and better underwriting results arising from lower net claims incurred

- Lower revenue and pbt in Insurance segment than FY12Q4 mainly attributable to lower gross premium and allowance for impairment loss of insurance receivables as compared to a write back in allowance for impairment of insurance receivables in the immediate preceding quarter

- Estimate next 4Q eps after 2013 Q1 result announced = 0.1579, estimate PE on current price 1.46 = 8.82(DPS 0.067)
- Estimate next 4Q eps after 2012 Q4 result announced = 0.1504*1.05 = 0.1579, estimate highest/lowest PE = 8.84/7.19 (DPS 0.064)
- Estimate next 4Q eps after 2012 Q3 result announced = 218854*0.15/245714 = 0.136, estimate highest/lowest PE = 9.04/7.79 (DPS 0.07)
- Estimate next 4Q eps after 2012 Q2 result announced = 0.2018-0.0396+0.0031 = 0.1675, estimate highest/lowest PE = 7.1/4.65 (DPS 0.081)
- Estimate next 4Q eps after 2012 Q1 result announced = 218854*0.15/245714 = 0.1336, estimate highest/lowest PE = 7.29/6.32 (DPS 0.056)
- Estimate next 4Q eps after 2011 Q4 result announced = 0.0595*4 = 0.238, estimate highest/lowest PE = 4.51/2.96 (DPS 0.056)
- Estimate next 4Q eps after 2011 Q3 result announced = (0.0368+0.0658)*2*0.75 = 0.1539, estimate highest/lowest PE = 4.96/4.12 (DPS 0.056)
- Estimate next 4Q eps after 2011 Q2 result announced = 0.0368*4*0.9 = 0.1325, estimate highest/lowest PE = 6.18/5.24 (DPS 0.006)
- Estimate next 4Q eps after 2011 Q1 result announced = 0.0277*4 = 0.1108(ROE 3.5% per quarter), estimate highest/lowest PE = 8.66/6.35 (DPS 0.006)
- Estimate next 4Q eps after 2010 Q4 result announced = 0.05*4/2 = 0.1(ROE 3.5% per quarter), estimate highest/lowest PE = 9.6/7.7

P&O latest news (English)

P&O 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
2013-02-21 2013 1 N/A N/A 0.034 3.41% 3.41% 122556 122556 12468 12468 8445 8445 0.0346 0.0346 1115138 1017935 867481 122769 - 247657 16209 537 8432 15886 15672 7240 23126 244332 244332 312744 2012-12-31 11.72% 10.17% 32.27% 0.4936 - 1.01 1.0 1.28 3.02 8.2915 6.5171 6.0083 3.5028 0.7779 162.6% 164 41 27
2012-11-30 2012 4 1.46 1.2 0.01 9.56% 17.30% 131917 548767 25304 50610 20373 36865 0.0834 0.1504 1125384 1026414 877786 116334 - 247598 11773 4489 26946 59091 16262 43208 15883 244350 245062 293220 2012-09-30 20.67% 19.18% 19.49% 0.4876 7.9771 1.01 1.0 1.2 3.02 8.823 6.8321 6.3371 3.5452 0.78 165.8% 172 38 22
2012-08-29 2012 3 1.3 1.13 0.01 6.77% 7.74% 134348 416850 20232 25306 14430 16492 0.0590 0.0672 1090756 1005293 864520 113578 - 226236 30133 1208 22845 59100 31341 54186 4914 244639 245300 288674 2012-06-30 16.09% 15.06% 28.68% 0.5025 - 0.92 0.91 1.3 2.98 8.8511 6.8804 6.4289 3.8213 0.7926 162.7% 164 34 20
2012-05-31 2012 2 1.27 0.86 0.013 0.61% 0.97% 161647 282502 2101 5074 1310 2062 0.0053 0.0084 1092888 993607 877056 140922 - 215832 35427 303 4264 59090 35730 39994 19096 245546 245630 227130 2012-03-31 2.06% 1.30% 37.65% 0.4969 - 0.88 0.87 1.06 2.61 7.0508 5.5619 4.5544 4.0636 0.8025 157.0% 156 95 32
2012-02-22 2012 1 1.03 0.9 0.031 0.35% 0.35% 120855 120855 2973 2973 752 752 0.0031 0.0031 1029719 924889 810865 138019 - 218854 51927 210 124 59064 52137 52261 6803 245714 245714 262913 2011-12-31 3.54% 2.46% 74.71% 0.52 - 0.89 0.88 1.22 2.46 6.7012 5.3783 4.3818 3.705 0.7875 147.0% 141 94 25
2011-11-25 2011 4 1.13 0.76 - 8.19% 27.70% 131213 529294 19944 69279 14621 49459 0.0595 0.2018 1028892 925063 815814 141329 - 213078 55120 206 63931 50501 55326 8605 59106 245891 245124 184418 2011-09-30 16.28% 15.20% 26.69% 0.5144 3.7171 0.87 0.86 0.87 2.48 6.5455 5.2492 4.3127 3.8287 0.7929 148.1% 147 91 27
2011-08-23 2011 3 0.82 0.69 0.05 9.06% 19.51% 129350 398081 22546 49335 16184 34838 0.0658 0.1423 1033356 906038 817440 153130 - 215916 80330 221 73384 50477 80551 7167 43310 245953 244868 186924 2011-06-30 18.48% 17.43% 28.22% 0.4997 - 0.88 0.87 0.87 2.51 5.9168 4.8182 4.0294 3.7859 0.7911 145.8% 140 85 33
2011-05-31 2011 2 0.825 0.7 - 5.07% 10.45% 154001 268731 12814 26789 9048 18654 0.0368 0.0763 1029381 894197 827556 151208 - 201825 79759 164 73553 50484 79923 6370 44114 245953 244326 195532 2011-03-31 9.19% 8.32% 29.39% 0.4826 - 0.83 0.81 0.98 2.51 5.9137 4.7989 4.078 4.1004 0.8039 149.6% 145 80 38
2011-02-16 2011 1 0.965 0.71 0.0060 5.38% 5.38% 114730 114730 13975 13975 9606 9606 0.0396 0.0396 994732 859063 802065 170168 - 192667 47870 2 79746 50527 47868 31878 82405 242853 242853 212496 2010-12-31 12.71% 12.18% 31.26% 0.4801 - 0.79 0.78 1.12 2.55 5.0483 4.2347 3.6378 4.163 0.8063 144.2% 122 78 51
2010-11-30 2010 4 0.96 0.77 - 6.50% 12.41% 118309 478358 25897 41276 10620 20275 0.0924 0.1828 902913 751957 724365 101754 - 178548 38685 424 9642 21027 39109 29467 50494 114945 110889 89082 2010-09-30 22.44% 21.89% 58.99% 0.5298 4.2387 1.61 1.59 0.49 4.77 7.39 6.1827 5.3908 4.057 0.8023 135.9% 98 61 42
2010-08-20 2010 3 1.28 0.775 - 6.78% 5.91% 109701 360049 15395 15379 11072 9655 0.0992 0.0881 870090 72807 709091 197830 - 160999 5586 545 10786 12360 5041 15827 3467 111567 109558 137227 2010-06-30 14.62% 14.03% 28.08% 0.5354 - 1.47 1.44 0.85 0.07 0.368 0.3601 0.0387 4.4043 0.815 -26.8% 1 50 116
2010-05-25 2010 2 1.29 0.585 - 1.99% 0.87% 134834 250348 5228 16 3247 1417 0.0299 0.0131 853447 51279 707900 85735 - 145547 4207 484 11430 12361 3723 15153 2792 108655 108554 132559 2010-03-31 4.38% 3.88% 37.89% 0.5224 - 1.34 1.32 0.92 0.07 0.5981 0.5785 0.0931 4.8637 0.8295 -7.7% 1 34 29
2010-02-24 2010 1 1.57 1.14 - 13.07% 13.07% 115514 115514 27495 27495 21352 21352 0.1969 0.1969 820677 52735 679899 70771 - 140778 3000 80 8807 12374 2920 11727 647 108452 108452 125804 2009-12-31 23.24% 23.80% - 0.515 - 1.3 1.27 0.91 0.11 0.7451 0.721 0.1625 4.8296 0.8285 -4.3% 2 34 15
2009-11-26 2009 4 1.2 1.04 - 3.26% 10.57% 105831 392494 480 25581 4613 14947 0.0429 0.1408 792253 47778 628908 71575 - 163345 4242 1388 1693 13541 2854 1161 12380 107526 106168 116128 2009-09-30 0.17% 0.45% - 0.4954 7.6712 1.54 1.51 0.72 0.12 0.6675 0.6425 0.1783 3.8502 0.7938 -6.1% 2 31 19
2009-08-26 2009 3 1.12 0.97 - 18.17% 13.83% 89632 286663 34589 26061 25697 19560 0.2428 0.1850 771295 47057 604509 75048 - 166786 5825 1116 486 13542 4709 4223 9319 105830 105716 111121 2009-06-30 39.35% 38.59% 25.71% 0.4991 - 1.58 1.55 0.68 0.12 0.627 0.5998 0.1691 3.6245 0.7838 -7.3% 2 31 18
2009-05-29 2009 2 1.07 0.9 - 1.77% 4.34% 111637 197031 3584 8528 2510 6137 0.0238 0.0581 743172 50623 603542 78829 - 139630 2634 267 1088 13541 2367 1279 12262 105323 105658 106376 2009-03-31 3.92% 3.21% 29.97% 0.5062 - 1.32 1.29 0.78 0.13 0.6422 0.6144 0.1677 4.3224 0.8121 -7.5% 2 34 20
2009-02-13 2009 1 1.03 0.92 - 10.71% 10.71% 85394 85394 20771 20771 15141 15141 0.1428 0.1428 714515 63455 575572 82177 - 138943 3090 18 4438 13522 3108 1330 14852 105994 105994 108113 2008-12-31 23.32% 24.32% - 0.5032 - 1.31 1.28 0.8 0.14 0.7722 0.7446 0.1838 4.1425 0.8055 -5.2% 2 47 21
2008-11-27 2008 4 1.06 0.93 - 3.89% 17.85% 98314 337212 6932 37164 7104 32617 0.0667 0.3057 694768 61934 553343 78145 - 141425 11543 607 4589 7181 10936 6347 13528 106503 106686 112893 2008-09-30 6.12% 7.05% - 0.4854 - 1.33 1.3 0.82 0.13 0.7926 0.7637 0.1731 3.9126 0.7964 -4.8% 2 50 25
2008-08-25 2008 3 1.28 0.88 - 4.99% 13.96% 80818 238898 10914 30232 9124 25513 0.0855 0.2390 688850 66650 538644 81096 - 150206 3624 476 1853 7140 4100 2247 4893 106718 106746 131263 2008-06-30 12.45% 13.50% - 0.4536 - 1.41 1.38 0.89 0.07 0.8219 0.7908 0.0882 3.586 0.7819 -4.6% 3 67 22
2008-05-23 2008 2 1.42 1.18 0.01875 7.37% 8.97% 94998 158080 16965 19318 13460 16389 0.1247 0.1535 670503 64199 508497 74497 - 162006 564 451 2533 7172 113 2420 4752 107912 106761 151076 2008-03-31 17.03% 17.86% - 0.4386 - 1.52 1.49 0.94 0.07 0.8618 0.8202 0.1013 3.1388 0.7584 -3.5% 4 66 24
2008-02-21 2008 1 1.47 1.31 - 1.60% 1.60% 63082 63082 2353 2353 2929 2929 0.0277 0.0277 649221 54503 472372 62982 - 176849 2800 197 4033 7246 2603 1430 5816 105610 105610 153134 2007-12-31 2.52% 3.73% - 0.4046 - 1.67 1.65 0.88 0.06 0.8654 0.8211 0.1018 2.671 0.7276 -3.2% 4 63 20
2007-11-29 2007 4 1.55 1.3 - N/A N/A 73548 256872 16994 10791 17129 3236 0.1619 0.0309 650143 51546 467404 61680 - 182739 10018 2878 13307 7640 12896 411 7229 105768 104864 152305 2007-09-30 22.05% 23.11% - 0.3951 46.6638 1.74 1.71 0.84 0.07 0.8357 0.7899 0.1172 2.5578 0.7189 -3.9% 4 59 21
2007-08-27 2007 3 1.52 1.39 0.0375 N/A N/A 62434 183324 11788 27785 7889 20365 0.0743 0.1933 644256 51659 442374 59746 - 201882 8536 1438 12127 7657 9974 2153 5504 106119 105357 144321 2007-06-30 20.00% 18.88% 33.08% 0.2846 - 1.92 1.89 0.72 0.06 0.8646 0.816 0.1059 2.1913 0.6866 -4.4% 7 81 26
2007-05-28 2007 2 N/A N/A 0.0375 N/A N/A 63585 120890 392 15997 1339 12476 0.0126 0.1188 627363 51190 428809 54015 - 198554 13915 242 15238 7641 13673 1565 6076 106256 105016 176384 2007-03-31 0.63% 0.62% - 0.1927 - 1.89 1.87 0.89 0.06 0.9477 0.8953 0.1124 2.1597 0.6835 -2.3% - 122 N/A
2007-02-28 2007 1 N/A N/A 0.0375 N/A N/A 57305 57305 16389 16389 11137 11137 0.1073 0.1073 635150 50184 434451 65036 - 200699 2379 71 2556 7581 2450 5006 2575 103786 103786 166057 2006-12-31 29.94% 28.60% 32.05% 0.0902 - 1.93 1.92 0.83 0.04 0.7716 0.7304 0.0657 2.1647 0.684 -25.9% - 275 N/A

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 properties (A-0) Other investments (A-0) Prepaid lease payments (A-0) Property, plant and equipment (A-0) Cash and cash equivalents (A-1) Current asset classified as held for sales (A-1) Deposits with licensed banks (A-1) Insurance receivables (A-1) Inventories (A-1) Loans (A-1) Other receivables (A-1) Reinsurance assets (A-1) Trade receivables (A-1) Insurance contract liabilities (L-0) Current tax liabilities (L-1) Hire purchase liabilities (L-1) Insurance payables (L-1) Loans & borrowings (L-1) Other payables (L-1) Provision for taxation (L-1) Trade and other payables (L-1)
2013 1 4116 1935 1604 750 64293 317 24188 26627 - 711009 16645 586 123 44359 217249 1337 744712 1 1735 23374 87353 10226 - 80
2012 4 4011 1935 1236 750 66259 318 24461 18649 - 718570 19944 627 132 36017 230978 1497 761452 4 1839 16229 86238 11975 - 49
2012 3 5405 1935 827 750 56586 319 19641 6987 - 723194 18916 742 145 30788 223087 1434 750942 1362 1722 14842 85356 10258 - 38
2012 2 5475 1935 792 750 70085 320 19924 19096 - 622717 113535 735 156 26976 209083 1309 736134 6208 1886 26141 92234 14323 - 130
2012 1 5896 1935 805 605 75263 321 20005 8679 - 596094 110891 781 169 25653 181807 815 672846 8027 1833 21261 97593 9277 - 28
2011 4 6048 1935 734 605 74138 322 20047 59106 - 550410 109385 791 245 21594 182404 1128 674485 - 1596 23432 96648 8989 10647 17
2011 3 4957 1935 728 605 98510 323 20260 7211 - 609818 97105 917 259 22538 167303 887 664310 - 1730 28360 100604 8865 13537 34
2011 2 4740 1935 765 605 106202 324 20613 5746 - 610877 88642 1125 268 18946 167442 1151 676348 - 1868 32890 98929 9784 7688 49
2011 1 5930 1935 805 605 105492 325 20577 6110 - 612934 82477 1147 281 17841 137309 964 631897 - 1690 46956 103315 8873 9307 27
2010 4 5816 1935 825 605 120692 326 20757 5730 - 542804 61955 1209 292 16888 121638 1441 622611 - 1631 40038 44204 10725 5103 53
2010 3 14448 1935 756 605 759041 327 20171 6951 - 713 - 1564 304 23129 - 40146 511261 - 1069 - 47632 9888 - 139241
2010 2 17707 1935 753 605 760335 328 20505 7273 - 710 - 1681 315 24238 - 17062 622165 - 1063 - 51025 9388 - 24259
2010 1 19871 1935 817 605 723568 329 20817 7547 - 3954 - 1711 330 21454 - 17739 609128 - 1050 - 53854 9485 - 6382
2009 4 13243 1935 868 605 706242 330 21252 8446 - 4319 - 1789 341 18233 - 14650 557333 - 1165 - 52135 9813 - 8462
2009 3 19688 1935 877 605 680071 331 20731 6758 - 5931 - 2041 352 14942 - 17033 529461 - 1078 - 56371 9129 7 8463
2009 2 29355 1935 892 605 638685 332 20745 7242 - 5978 - 2190 362 13484 - 21367 524713 - 1229 - 55208 8590 1701 12101
2009 1 28632 1935 940 605 597634 333 20981 7085 - 8022 - 2268 373 17222 - 28485 493395 - 1382 - 57055 7771 943 15026
2008 4 25293 1935 993 595 588919 334 14765 7060 - 6468 - 2251 395 17730 - 28030 475198 - 1542 - 51550 9078 942 15033
2008 3 22345 1935 937 585 580886 335 15177 4863 - 2289 - 2521 14219 19287 - 23471 457548 - 1699 - 59759 8267 - 11371
2008 2 21639 1935 978 585 566292 336 14539 4832 - 2715 - 3093 13951 17590 - 22018 434000 - 1099 - 52945 7784 554 12115
2008 1 17973 1935 912 585 557982 337 14994 3852 - 2558 - 2790 13683 17287 - 14333 409390 - 1130 - 47994 6791 227 6840
2007 4 18495 1935 967 585 561042 338 15235 5014 - 2215 - 2826 13416 17323 - 10752 405724 - 1059 - 47650 7369 - 5602
2007 3 22915 1935 1035 441 550420 412 15439 3863 1550 2463 - 2906 13009 18842 - 9026 382628 - 992 - 48463 5172 282 4837
2007 2 25316 1935 - 600 529465 413 18444 5007 1779 1062 - 2828 12750 19780 - 7984 374794 - 1032 - 41019 5378 2200 4386
2007 1 27253 1935 - 603 534042 415 20718 4177 - 94 - 2680 18493 16440 - 8300 369415 - 1126 - 49196 4918 4197 5599

Financial Quarter Income Statement   Open in New Window
year qrt Revenue Income tax expense Finance/interest costs Other income Administrative/Operating expenses
2013 1 122556 4023 1900 4870 113058
2012 4 131917 4931 1967 17062 121708
2012 3 134348 5802 1388 16156 128884
2012 2 161647 791 1231 11185 169500
2012 1 120855 2221 1300 4999 121581
2011 4 131213 5323 1414 10154 120009
2011 3 129350 6362 1355 243 105692
2011 2 154001 3766 1346 838 140679
2011 1 114730 4369 602 654 100807
2010 4 118309 15277 655 9631 101388
2010 3 109701 4323 644 166 93828
2010 2 134834 1981 678 236 129164
2010 1 115514 6143 655 256 142610
2009 4 105831 4133 657 4648 110302
2009 3 89632 8892 678 19251 73616
2009 2 111637 1074 795 2482 109740
2009 1 85394 5630 855 520 105830
2008 4 98314 172 916 1078 105408
2008 3 80818 1790 850 650 91532
2008 2 94998 3505 785 1048 112226
2008 1 63082 576 763 818 65490
2007 4 73548 135 778 1162 90926
2007 3 62434 3899 699 16432 66379
2007 2 63585 1731 792 5092 68277
2007 1 57305 5252 766 17199 57349

Financial Quarter Segments Revenue
year qrt Others Elimination/Adjustment Investment holding Insurance Information technology Money Lending
2013 1 91 20909 17676 120692 5006 -
2012 4 82 15172 12191 130427 4389 -
2012 3 80 21168 18415 133005 4010 -
2012 2 92 28336 15646 160424 4211 -
2012 1 93 4808 2358 119745 3467 -
2011 4 - 31477 28883 129913 3800 94
2011 3 - 4943 2321 128371 3506 95
2011 2 - 12557 10124 152995 3348 91
2011 1 2 3369 953 113607 3439 98
2010 4 - 3445 878 116635 4144 97
2010 3 - 3350 715 108139 4095 102
2010 2 - 2767 1041 132727 3741 92
2010 1 2 3644 855 114897 3332 72
2009 4 5 3417 801 104582 3797 63
2009 3 - 2919 794 88344 3373 40
2009 2 - 3142 990 110403 3341 45
2009 1 1 2948 2588 82298 3412 43
2008 4 - 3752 1827 95162 4839 238
2008 3 - 2871 986 78881 3502 320
2008 2 - 2593 992 93613 2669 317
2008 1 9 13304 11660 61683 2720 314
2007 4 - 2592 1931 70843 3056 310
2007 3 - 2517 889 61216 2540 306
2007 2 - 19233 17536 61548 3425 309
2007 1 9 2846 1965 55159 2719 299

Financial Quarter Segments Profit
year qrt Others Elimination/Adjustment Investment holding Insurance Information technology Money Lending
2013 1 41 15869 13202 16046 952 -
2012 4 20 10738 7868 28583 389 -
2012 3 110 15385 13804 21771 68 -
2012 2 12 13672 13733 2474 422 -
2012 1 40 185 4184 8428 1496 -
2011 4 6 26879 23160 23136 380 153
2011 3 77 115 974 24526 1021 53
2011 2 8 8409 7935 14071 795 20
2011 1 9 261 1798 16249 797 69
2010 4 6 3557 7678 30246 1114 69
2010 3 10 301 1206 17165 318 69
2010 2 11 26905 1412 3177 463 49
2010 1 10 27327 1159 2561 923 1
2009 4 6 15978 16592 1272 496 1
2009 3 23 119 1415 37685 990 134
2009 2 48 309 105 4301 253 136
2009 1 47 241 961 10840 1165 20
2008 4 46 319 458 6910 649 128
2008 3 44 453 695 6587 2553 261
2008 2 51 476 1644 13039 2094 143
2008 1 54 11389 9068 3503 2882 146
2007 4 22 1359 1932 13772 2042 175
2007 3 138 197 981 15533 1957 210
2007 2 117 16494 15205 4268 2388 77
2007 1 149 285 784 21300 2913 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


Image

12 comments:

Podoloski advani said...

great article

Ogniwa fotowoltaiczne

Podoloski advani said...

This article is mind blowing I read it and enjoyed. I always find this type of article to learn and gather knowledge.

Elektrownia sloneczna

Shannon Baker said...

This article is mind blowing. When I read this article, I enjoyed.

book publicist

anbz said...

novamsc TP 60 cents!!!
capital repayment+takeover...big accumulation done for years already

Anonymous said...

Hi Guys, I found a Website to perform Discounted Cash Flow Model calculations, no need to do those calculations on the Excel file anymore, check it out:
http://turnkeyanalyst.com/2013/09/19/cloud-based-discounted-cash-flow-analysis-tool/

jon lisa said...

This specific submit can be mind-blowing. While we undergo this informative article, My spouse and i liked.

Managed IT Services

Mitus Mita said...

This article is mind blowing. When I read this article, I enjoyed.

Managed IT Services

Vini Garg said...

I like the charts as this says us about all the previous records of market ups and down and I use forex tips as I get confused sometimes and not able to read the chart.

michale wong said...

Pacific and Orient Berhard is one my luckiest stocks to do KLSE stock analysis for it as its calls are too much accurate.

IBU RISKA said...

Saya sangat bersyukur atas rahmat yg diberikan kepada saya dibulan ini karna alhamdulillah melalui MBAH RAWAIRE saya sekaran sudah bisa sukses atas nomor yg diberikan kepada saya dan saya yg dulunya cuma seorang TKW dari singapur yg gajinya tidak pernah mencukupi kebutuhan keluarga saya dikampun dan alhamdulillah berkat bantuan MBAH RAWAIRE kini saya sudah bisa pulang kampun,saya bersama keluarga dikampun sudah punya usaha sendiri dan saya tidak pernah menyanka kalau saya bisah seperti ini,jika anda ingin seperti saya silahkan hubungi MBAH RAWAIRE di nomor 085-316-106-111...karna alhamdulillah saya menan nomor togel dari MBAH dan kalau uang indonesia 750 juta,,ini bukan rekayasa dari saya dari IBU RISKA.untuk lebih lenkapnya silahkan buka SITUS MBAH RAWAIRE












Saya sangat bersyukur atas rahmat yg diberikan kepada saya dibulan ini karna alhamdulillah melalui MBAH RAWAIRE saya sekaran sudah bisa sukses atas nomor yg diberikan kepada saya dan saya yg dulunya cuma seorang TKW dari singapur yg gajinya tidak pernah mencukupi kebutuhan keluarga saya dikampun dan alhamdulillah berkat bantuan MBAH RAWAIRE kini saya sudah bisa pulang kampun,saya bersama keluarga dikampun sudah punya usaha sendiri dan saya tidak pernah menyanka kalau saya bisah seperti ini,jika anda ingin seperti saya silahkan hubungi MBAH RAWAIRE di nomor 085-316-106-111...karna alhamdulillah saya menan nomor togel dari MBAH dan kalau uang indonesia 750 juta,,ini bukan rekayasa dari saya dari IBU RISKA.untuk lebih lenkapnya silahkan buka SITUS MBAH RAWAIRE

IBU RISKA said...

Saya sangat bersyukur atas rahmat yg diberikan kepada saya dibulan ini karna alhamdulillah melalui MBAH RAWAIRE saya sekaran sudah bisa sukses atas nomor yg diberikan kepada saya dan saya yg dulunya cuma seorang TKW dari singapur yg gajinya tidak pernah mencukupi kebutuhan keluarga saya dikampun dan alhamdulillah berkat bantuan MBAH RAWAIRE kini saya sudah bisa pulang kampun,saya bersama keluarga dikampun sudah punya usaha sendiri dan saya tidak pernah menyanka kalau saya bisah seperti ini,jika anda ingin seperti saya silahkan hubungi MBAH RAWAIRE di nomor 085-316-106-111...karna alhamdulillah saya menan nomor togel dari MBAH dan kalau uang indonesia 750 juta,,ini bukan rekayasa dari saya dari IBU RISKA.untuk lebih lenkapnya silahkan buka SITUS MBAH RAWAIRE












Saya sangat bersyukur atas rahmat yg diberikan kepada saya dibulan ini karna alhamdulillah melalui MBAH RAWAIRE saya sekaran sudah bisa sukses atas nomor yg diberikan kepada saya dan saya yg dulunya cuma seorang TKW dari singapur yg gajinya tidak pernah mencukupi kebutuhan keluarga saya dikampun dan alhamdulillah berkat bantuan MBAH RAWAIRE kini saya sudah bisa pulang kampun,saya bersama keluarga dikampun sudah punya usaha sendiri dan saya tidak pernah menyanka kalau saya bisah seperti ini,jika anda ingin seperti saya silahkan hubungi MBAH RAWAIRE di nomor 085-316-106-111...karna alhamdulillah saya menan nomor togel dari MBAH dan kalau uang indonesia 750 juta,,ini bukan rekayasa dari saya dari IBU RISKA.untuk lebih lenkapnya silahkan buka SITUS MBAH RAWAIRE


Osman raheem said...

Do you need a Loan?
Are you looking for Finance?
Are you looking for a Loan to enlarge your business?
I think you have come to the right place.
We offer Loans atlow interest rate.
Interested people should please contact us on
For immediate response to your application, Kindly
reply to this emails below only:
osmanloanserves@gmail.com



Please, do provide us with the Following information if interested.
LOAN APPLICATION INFORMATION FORM
First name:
Middle name:
Date of birth (yyyy-mm-dd):
Gender:
Marital status:
Total Amount Needed:
Time Duration:
Address:
City:
State/province:
Zip/postal code:
Country:
Phone:
Mobile/cellular:
Monthly Income:
Occupation:
Which sites did you know about us…..
osmanloanserves@gmail.com

Post a Comment