Sponsor by Innity

Sponsor by cwyeoh

Sponsor by Nuffnang

Sunday, February 24, 2013

KLCI Stock - GASMSIA / 5209 - 2012 Quarter 4

GAS MALAYSIA BERHAD


Company Description
GAS MALAYSIA BERHAD provides clean, efficient and uninterrupted supply of Natural Gas and Liquefied Petroleum Gas to homes, commercial businesses and industries. Our energy solutions include new power generation techniques such as cogeneration and distributed generation.

Company Info
Listing Date 2012-06-11
IPO Price 4.55
Market Capital (Capital Size) 3,479,640,000 (Large)
Par Value RM 0.50
Board Main
Sector Trading/Services
Major Industry Energy Supply
Sub Industry Innovative Energy
Website http://www.gasmalaysia.com/

My Analysis
Forecast P/E now (2.71-0.1269)/0.1395 = 18.52 (Moderate)
Target Price 2.72+0.1269 = 2.85 (PE 19.5, EPS 0.1395, DPS 0.1269)
First Support Price 2.6
Second Support Price 2.45
Risk Rating MODERATE

Research House
CIMB Target Price 3.07 (2013-02-20)
HwangDBS Target Price 2.95 (2013-02-20)
Kenanga Target Price 2.94 (2013-02-20)
Maybank Target Price 2.76 (2013-02-20)
MIDF Target Price 3.11 (2013-02-20)

Accounting Ratio
Return on Equity 16.13%
Dividend Yield 4.68%
Gross Profit Margin 12.33%
Operating Profit Margin 10.45%
Net Profit Margin 10.78%
Tax Rate 23.60%
Asset Turnover 1.4042
Net Asset Value Per Share 0.79
Net Tangible Asset per share 0.79
Price/Net Tangible Asset Per Share 3.32
Cash Per Share 0.27
Liquidity Current Ratio 1.7274
Liquidity Quick Ratio 1.7274
Liquidity Cash Ratio 1.0483
Gearing Debt to Equity Ratio 0.5009
Gearing Debt to Asset Ratio 0.3337
Working capital per thousand Ringgit sale 11.3%
Days to sell the inventory -
Days to collect the receivables 38
Days to pay the payables 62

Technical Analysis
SMA 10 2.662 (Uptrend)
SMA 20 2.642 (Uptrend 3 days)
SMA 50 2.616 (Uptrend)
SMA 100 2.621 (Uptrend)
SMA 200 N/A
MACD (26d/12d) 0.01682 ( 0.003318 )
Signal (9) 0.012325 ( 0.001124 )
MACD Histogram 0.004495 (Bullish trend 3 days)
Bolinger Upper Band 2.724
Bolinger Lower Band 2.56

My notes based on 2012 quarter 4 report (number in '000):-
- Higher revenue mainly due to the increase in volume of gas sold and the upward revision in Natural Gas tariff which was effective beginning 1 June 2011

- Lower pbt than FY11Q4 mainly due to the reversal for an accrual of liability in relation to supply of gas to a new location made in fourth quarter 2011 and margin compression resulting from the revision in gas tariff

- Estimate next 4Q eps after 2012 Q4 result announced = 0.1268*1.1 = 0.1395, estimate PE on current price 2.71 = 18.52(DPS 0.1269)
- Estimate next 4Q eps after 2012 Q3 result announced = 0.0327*4*1.05 = 0.1373, estimate highest/lowest PE = 19.3/17.41 (DPS 0.1)
- Estimate next 4Q eps after 2012 Q2 result announced = 0.0318*4*1.05 = 0.1336, estimate highest/lowest PE = 19.91/18.64 (DPS 0.1)

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 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
2013-02-19 2012 4 N/A N/A 0.0769 4.51% 16.13% 551951 2125294 59527 210554 45479 162828 0.0354 0.1268 1513480 568731 505068 329238 - 1008412 213482 31478 163870 327004 182004 18134 345138 1284000 1284000 3364080 2012-12-31 12.33% 10.45% 10.78% 23.60% 1.4042 20.6603 0.79 0.79 3.32 0.27 1.7274 1.7274 1.0483 0.5009 0.3337 11.3% - 38 62
2012-11-07 2012 3 2.75 2.49 - 4.16% 11.63% 542448 1573343 54338 152195 41977 117350 0.0327 0.0914 1463775 520138 500841 322339 - 962934 168080 27016 163870 327004 141064 22806 304198 1284000 1284000 3364080 2012-09-30 11.20% 9.66% 10.02% 22.75% 1.4382 - 0.75 0.75 3.49 0.24 1.6136 1.6136 0.9437 0.5201 0.3422 9.4% - 37 63
2012-08-07 2012 2 2.76 2.56 0.05 4.05% 7.47% 524314 1030895 54120 99023 40833 75373 0.0318 0.0587 1473569 530456 488412 310943 - 985157 134015 14859 122175 327004 119156 3019 323985 1284000 1284000 3389760 2012-06-30 11.06% 9.96% 10.32% 24.55% 1.4114 - 0.77 0.77 3.43 0.25 1.706 1.706 1.0419 0.4958 0.3314 10.6% - 36 59
2012-06-07 2012 1 2.69 2.38 - 3.42% 3.42% 506581 506581 46069 46069 34539 34539 0.0538 0.0538 1505525 557870 461531 284983 - 1043994 45597 7839 10923 327004 37758 26835 353839 642000 642000 N/A 2012-03-31 10.19% 8.66% 9.09% 25.03% 1.3568 - 1.63 1.63 N/A 0.55 1.9576 1.9576 1.2416 0.4421 0.3066 13.4% - 36 56
N/A 2011 4 N/A N/A - N/A N/A 531814 2000170 72899 294730 63183 229154 0.0984 0.3569 1474426 523154 464972 288925 - 1009454 261654 25396 387250 477996 236258 150992 327004 642000 642000 N/A 2011-12-31 15.27% 13.30% 13.71% 13.33% 1.3566 - 1.57 1.57 N/A 0.51 1.8107 1.8107 1.1318 0.4606 0.3154 11.7% - 36 60
N/A 2011 3 N/A N/A - N/A N/A 517115 1468356 40657 221831 30470 165971 0.0475 0.2585 N/A N/A N/A N/A - N/A 229125 26388 387250 477996 202737 184513 293483 642000 642000 N/A 2011-09-30 9.34% 7.36% 7.86% 25.06% N/A - N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A - N/A N/A
N/A 2011 2 N/A N/A - N/A N/A 487177 951241 81998 181173 61086 135500 0.0951 0.2111 N/A N/A N/A N/A - N/A 236483 18164 316721 477996 218319 98402 379594 642000 642000 N/A 2011-06-30 18.09% 16.41% 16.83% 25.50% N/A - N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A - N/A N/A
N/A 2011 1 N/A N/A - N/A N/A 464064 464064 99177 99177 74416 74416 0.1159 0.1159 N/A N/A N/A N/A - N/A 116836 9058 301087 477996 107778 193309 284687 642000 642000 N/A 2011-03-31 22.57% 20.74% 21.37% 24.97% N/A - N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A - N/A N/A

Financial Quarter Balance Sheet Open in New Window
year qrt Deferred tax assets (A-0) Prepaid lease payments (A-0) Property, plant and equipment (A-0) Work in progress (A-0) Cash and cash equivalents (A-1) Trade receivables (A-1) Deferred tax liabilities (L-0) Current tax liabilities (L-1) Payables and accruals (L-1) Trade and other payables (L-1)
2012 4 3081 18433 861691 61544 345138 223593 175830 7447 81200 240591
2012 3 3358 18534 871396 50349 304198 215940 178502 3752 87018 231569
2012 2 3358 18634 877500 43621 323985 206471 177469 13192 67715 230036
2012 1 3358 18735 879519 46043 353839 204031 176548 13574 63533 207876
2011 4 3358 18836 886775 42303 327004 196150 176047 13468 71553 203904

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 Finance/interest income Zakat
2012 4 551951 12882 483870 103 211 10623 1961 1166
2012 3 542448 11194 481714 68 139 8447 1980 1167
2012 2 524314 12120 466336 91 92 5840 1981 1167
2012 1 506581 11530 454945 61 166 7948 2276 -
2011 4 531814 9716 450581 18 331 10842 2195 -
2011 3 517115 10187 468813 98 70 10287 2670 -
2011 2 487177 20912 399034 81 57 8243 2122 -
2011 1 464064 24761 359321 55 165 8677 3001 -

Financial Quarter Segments Revenue
year qrt Energy
2012 4 551951
2012 3 542448
2012 2 524314
2012 1 506581
2011 3 517115
2011 2 487177
2011 1 464064

Financial Quarter Segments Profit
year qrt Others Energy
2012 4 43 59483
2012 3 32 54370
2012 2 33 54153
2012 1 32 46102
2011 3 33 40691
2011 2 32 82029
2011 1 33 99209
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



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