KAF-SEAGROATT & CAMPBELL BERHAD
Company Description
Company Info
My Analysis
Accounting Ratio
My notes based on 2012 quarter 1 report (number in '000):-
- Lower pbt than FY11Q1 due mainly to lower other income and higher other operating expenses
- Higher pbt than FY11Q4 due mainly to higher operating revenue and lower staff expenses for the current quarter
- Estimate next 4Q eps after 2012 Q1 result announced = 0.1584*0.8 = 0.1267, estimate PE on current price 1.43 = 10.69(DPS 0.075)
- Estimate next 4Q eps after 2011 Q4 result announced = 0.1584*0.9 = 0.1426, estimate highest/lowest PE = 10.13/7.89 (DPS 0.075)
- Estimate next 4Q eps after 2011 Q3 result announced = 0.1953*0.85 = 0.166, estimate highest/lowest PE = 8.58/7.74 (DPS 0.075)
- Estimate next 4Q eps after 2011 Q2 result announced = 0.1819*1.05 = 0.191, estimate highest/lowest PE = 7.72/6.73 (DPS 0.075)
- Estimate next 4Q eps after 2011 Q1 result announced = 0.1806*1.05 = 0.1896, estimate highest/lowest PE = 7.94/6.99 (DPS 0.075)
- Estimate next 4Q eps after 2010 Q4 result announced = 0.1729*0.9 = 0.1556(10% drop due to assets decreased), estimate highest/lowest PE = 9.03/7.49 (DPS 0.075)
- Estimate next 4Q eps after 2010 Q3 result announced = 0.0443(average from recent 3 quarter)*4 = 0.1772, estimate highest/lowest PE = 7.93/6.35 (DPS 0.075)
- Estimate next 4Q eps after 2010 Q2 result announced = 0.2262, estimate highest/lowest PE = 6.26/5.11 (DPS 0.075)
- Estimate next 4Q eps after 2010 Q1 result announced = 0.2184, estimate highest/lowest PE = 6.8/4.97 (DPS 0.075)
KAF latest news (English)
KAF latest news (Chinese)
Financial Quarter Summary
Financial Quarter Balance Sheet
Financial Quarter Income Statement
Financial Quarter Segments Revenue
Financial Quarter Segments Profit
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
1-Year Historical Daily Chart
5-Year Historical Weekly Chart
Company Description
KAF-SEAGROATT & CAMPBELL BERHAD is a Malaysia-based investment holding company. The Company, along with its subsidiaries, is engaged in stockbroking and related services in Malaysia. The Company’s subsidiaries include KAF-Refco Futures Sdn. Bhd., which is engaged in financial and commodity futures broking on behalf of customers, KAF Research Sdn. Bhd., which is engaged in providing research and analysis services of securities and capital market, and KAF-Seagroatt & Campbell Securities Sdn. Bhd., which is engaged in stock broking. KAF-Seagroatt & Campbell Securities Sdn. Bhd.’s subsidiaries include KAF Nominees (Tempatan) Sdn. Bhd. and KAF Nominees (Asing) Sdn. Bhd., both engaged in providing nominee services and the safe custody and management of securities.
Company Info
Listing Date | 1991-08-02 |
Market Capital (Capital Size) | 171,600,000 (Small) |
Par Value | RM 1.00 |
Board | Main |
Sector | Finance |
Major Industry | Stockbroking & Related Services |
Sub Industry | Nominee Services |
Website | http://www.kaf.com.my/ |
My Analysis
Forecast P/E now | (1.43-0.075)/0.1267 = 10.69 (High) |
Target Price | 1.14+0.075 = 1.22 (PE 9.0, EPS 0.1267, DPS 0.075) |
Decision | Not interested unless stock price next uptrend start above 1.35 |
Comment | Revenue increased 15% but lower than preceding year corresponding quarter 17.2%, eps increased 346.7% but lower than preceding year corresponding quarter 78.5%, cash generated from operating not enough to cover financing nor investing expenses hence spent 18.4% of Group cash to cover, weaker liquidity ratio at low level now, higher gearing ratio from above moderate to high level now |
First Support Price | 1.4 |
Second Support Price | 1.36 |
Risk Rating | MODERATE |
Accounting Ratio
Return on Equity | 5.66% |
Dividend Yield | 10.49% |
Profit Margin | 34.19% |
Tax Rate | 45.24% |
Asset Turnover | 0.0681 |
Net Asset Value Per Share | 1.89 |
Net Tangible Asset per share | 1.87 |
Price/Net Tangible Asset Per Share | 0.71 |
Cash Per Share | 1.73 |
Liquidity Current Ratio | 1.6891 |
Liquidity Quick Ratio | 1.6891 |
Liquidity Cash Ratio | 0.6805 |
Gearing Debt to Equity Ratio | 1.3487 |
Gearing Debt to Asset Ratio | 0.5739 |
Working capital per thousand Ringgit sale | 580.9% |
Days to sell the inventory | - |
Days to collect the receivables | 3050 |
Days to pay the payables | 4145 |
My notes based on 2012 quarter 1 report (number in '000):-
- Lower pbt than FY11Q1 due mainly to lower other income and higher other operating expenses
- Higher pbt than FY11Q4 due mainly to higher operating revenue and lower staff expenses for the current quarter
- Estimate next 4Q eps after 2012 Q1 result announced = 0.1584*0.8 = 0.1267, estimate PE on current price 1.43 = 10.69(DPS 0.075)
- Estimate next 4Q eps after 2011 Q4 result announced = 0.1584*0.9 = 0.1426, estimate highest/lowest PE = 10.13/7.89 (DPS 0.075)
- Estimate next 4Q eps after 2011 Q3 result announced = 0.1953*0.85 = 0.166, estimate highest/lowest PE = 8.58/7.74 (DPS 0.075)
- Estimate next 4Q eps after 2011 Q2 result announced = 0.1819*1.05 = 0.191, estimate highest/lowest PE = 7.72/6.73 (DPS 0.075)
- Estimate next 4Q eps after 2011 Q1 result announced = 0.1806*1.05 = 0.1896, estimate highest/lowest PE = 7.94/6.99 (DPS 0.075)
- Estimate next 4Q eps after 2010 Q4 result announced = 0.1729*0.9 = 0.1556(10% drop due to assets decreased), estimate highest/lowest PE = 9.03/7.49 (DPS 0.075)
- Estimate next 4Q eps after 2010 Q3 result announced = 0.0443(average from recent 3 quarter)*4 = 0.1772, estimate highest/lowest PE = 7.93/6.35 (DPS 0.075)
- Estimate next 4Q eps after 2010 Q2 result announced = 0.2262, estimate highest/lowest PE = 6.26/5.11 (DPS 0.075)
- Estimate next 4Q eps after 2010 Q1 result announced = 0.2184, estimate highest/lowest PE = 6.8/4.97 (DPS 0.075)
KAF latest news (English)
KAF latest news (Chinese)
Financial Quarter Summary
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 | liab | mino | equi | cfo | cfi | cff | cash | fcf | net | final | share | c_share | m_cap | date | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2011-10-20 | 2012 | 1 | N/A | N/A | - | 0.71% | 0.71% | 8611 | 8611 | 2944 | 2944 | 1613 | 1613 | 0.0134 | 0.0134 | 532402 | 305557 | 287 | 226845 | 5370 | 14653 | 6750 | 87302 | 9283 | 16033 | 71269 | 120000 | 120000 | 158400 | 2011-08-31 | 34.19% | 45.24% | 0.0681 | - | 1.89 | 1.87 | 0.71 | 1.73 | 1.6891 | 1.6891 | 0.6805 | 1.3487 | 0.5739 | 580.9% | - | 3050 | 4145 |
2011-07-28 | 2011 | 4 | 1.52 | 1.2 | 0.075 | 0.16% | 8.19% | 7488 | 30502 | 916 | 26165 | 361 | 19002 | 0.0030 | 0.1584 | 449541 | 217558 | 288 | 231983 | 4067 | 16551 | 6750 | 81564 | 12484 | 5734 | 87298 | 120000 | 120000 | 174000 | 2011-05-31 | 12.23% | 60.92% | 0.0846 | 9.1569 | 1.93 | 1.91 | 0.76 | 1.76 | 1.9902 | 1.9902 | 0.9705 | 0.939 | 0.484 | 566.3% | - | 2098 | 2690 |
2011-04-25 | 2011 | 3 | 1.5 | 1.36 | - | 1.73% | 8.06% | 10846 | 30556 | 5479 | 25249 | 4005 | 18641 | 0.0334 | 0.1553 | 504157 | 273013 | 291 | 231144 | 5643 | 16384 | 6750 | 71771 | 22027 | 28777 | 42994 | 120000 | 120000 | 168000 | 2011-02-28 | 50.52% | 26.92% | 0.0746 | - | 1.92 | 1.91 | 0.73 | 1.74 | 1.7892 | 1.7892 | 0.7678 | 1.1826 | 0.5415 | 571.4% | - | 2693 | 3734 |
2011-01-19 | 2011 | 2 | 1.55 | 1.36 | 0.075 | 3.06% | 6.26% | 9303 | 19710 | 9691 | 19770 | 7158 | 14636 | 0.0597 | 0.1220 | 479527 | 245637 | 292 | 233890 | 5658 | 31024 | N/A | 71771 | 25366 | 25366 | 46405 | 120000 | 120000 | 177600 | 2010-11-30 | 104.17% | 26.15% | 0.0697 | - | 1.95 | 1.88 | 0.79 | 1.98 | 1.8648 | 1.8648 | 0.9691 | 1.0515 | 0.5122 | 634.2% | - | 2398 | 3634 |
2010-10-28 | 2011 | 1 | 1.58 | 1.4 | - | 3.30% | 3.30% | 10406 | 10406 | 10077 | 10077 | 7476 | 7476 | 0.0623 | 0.0623 | 361480 | 134749 | 293 | 226731 | 1060 | 31683 | N/A | 81564 | 30623 | 30623 | 50941 | 120000 | 120000 | 171600 | 2010-08-31 | 96.84% | 25.82% | 0.0851 | - | 1.89 | 1.82 | 0.79 | 1.74 | 2.5241 | 2.5241 | 1.5515 | 0.5951 | 0.3728 | 665.0% | - | 1548 | 1969 |
2010-07-20 | 2010 | 4 | 1.48 | 1.24 | - | 2.19% | 9.46% | 7079 | 25643 | 5506 | 25909 | 4795 | 20748 | 0.0400 | 0.1729 | 297241 | 77968 | 294 | 219273 | 12963 | 16058 | 13500 | 66043 | 29021 | 15521 | 81564 | 120000 | 120000 | 151200 | 2010-05-31 | 77.78% | 12.95% | 0.1025 | 7.2874 | 1.82 | 1.76 | 0.72 | 1.66 | 3.5433 | 3.5433 | 2.5722 | 0.3561 | 0.2623 | 646.6% | - | 892 | 1127 |
2010-04-20 | 2010 | 3 | 1.48 | 1.2 | 0.075 | 1.08% | 7.21% | 6632 | 23380 | 3276 | 20403 | 2387 | 15953 | 0.0199 | 0.1329 | 375872 | 154642 | 296 | 221230 | 7213 | 402 | 6750 | 54651 | 6811 | 61 | 54712 | 120000 | 120000 | 154800 | 2010-02-28 | 49.40% | 27.26% | 0.0803 | - | 1.84 | 1.78 | 0.72 | 1.62 | 2.2984 | 2.2984 | 1.2672 | 0.6999 | 0.4114 | 660.2% | - | 1889 | 3279 |
2010-01-20 | 2010 | 2 | 1.49 | 1.23 | - | 3.11% | 6.01% | 6643 | 16748 | 8896 | 17127 | 7018 | 13566 | 0.0585 | 0.1131 | 324999 | 99402 | 300 | 225597 | 6819 | 16658 | N/A | 54651 | 23477 | 23477 | 78128 | 120000 | 120000 | 153600 | 2009-11-30 | 133.92% | 21.12% | 0.0815 | - | 1.88 | 1.88 | 0.68 | 1.72 | 3.1473 | 3.1473 | 2.097 | 0.4412 | 0.3059 | 795.4% | - | 1357 | 2197 |
2009-10-28 | 2010 | 1 | 1.56 | 1.16 | - | 3.00% | 3.00% | 10105 | 10105 | 8232 | 8232 | 6549 | 6549 | 0.0546 | 0.0546 | 435913 | 217332 | 301 | 218581 | 11657 | 1484 | N/A | 54651 | 13141 | 13141 | 67792 | 120000 | 120000 | 140400 | 2009-08-31 | 81.46% | 20.46% | 0.0561 | - | 1.82 | 1.82 | 0.64 | 1.73 | 1.9412 | 1.9412 | 0.9581 | 0.9957 | 0.4986 | 831.6% | - | 3103 | 2805 |
2009-07-23 | 2009 | 4 | 1.25 | 1.1 | 0.075 | 5.72% | 1.40% | 6789 | 19735 | 13573 | 1543 | 12121 | 2969 | 0.1010 | 0.0247 | 378815 | 166782 | 302 | 212033 | 1715 | 5613 | 3330 | 61879 | 3898 | 7228 | 54651 | 120000 | 120000 | 141600 | 2009-05-31 | 199.93% | 10.71% | 0.0521 | - | 1.76 | 1.76 | 0.67 | 1.59 | 2.1875 | 2.1875 | 1.1516 | 0.7877 | 0.4403 | 996.1% | - | 3090 | 2010 |
2009-04-23 | 2009 | 3 | 1.22 | 0.9 | - | 0.02% | 7.55% | 2965 | 12946 | 38 | 15116 | 37 | 15090 | 0.0003 | 0.1258 | 323235 | 123322 | 303 | 199913 | 206 | 1134 | 3330 | 61879 | 928 | 4258 | 57621 | 120000 | 120000 | 109200 | 2009-02-28 | 1.28% | - | 0.069 | - | 1.66 | 1.66 | 0.55 | 1.47 | 2.4836 | 2.4836 | 1.427 | 0.6178 | 0.3815 | 820.5% | - | 2052 | 1055 |
2009-01-15 | 2009 | 2 | 1.13 | 0.8 | - | 5.17% | 7.53% | 4599 | 9981 | 10342 | 15078 | 10341 | 15053 | 0.0862 | 0.1254 | 280527 | 80577 | 304 | 199950 | 4224 | 3969 | 3330 | 61879 | 8193 | 11523 | 50356 | 120000 | 120000 | 105600 | 2008-11-30 | 224.87% | - | 0.0964 | - | 1.66 | 1.66 | 0.53 | 1.43 | 3.2676 | 3.2676 | 2.125 | 0.4036 | 0.2872 | 675.4% | - | 1177 | 662 |
2008-09-23 | 2009 | 1 | 1.18 | 0.835 | - | 2.24% | 2.24% | 5382 | 5382 | 4736 | 4736 | 4712 | 4712 | 0.0393 | 0.0393 | 278886 | 68594 | 305 | 210292 | 2276 | 2732 | 3330 | 61879 | 5008 | 8338 | 53541 | 120000 | 120000 | 140400 | 2008-08-31 | 88.00% | - | 0.1145 | - | 1.75 | 1.75 | 0.67 | 1.56 | 3.8104 | 3.8104 | 2.7261 | 0.3267 | 0.246 | 603.6% | - | 813 | 769 |
2008-05-20 | 2008 | 4 | 1.45 | 1.09 | 0.0375 | 0.45% | 6.87% | 9352 | 36678 | 1430 | 19337 | 971 | 14812 | 0.0081 | 0.1234 | 285151 | 69495 | 307 | 215656 | 1047 | 9520 | 6615 | 57927 | 10567 | 3952 | 61879 | 120000 | 120000 | 165600 | 2008-03-31 | 15.29% | 32.17% | 0.1286 | 11.1801 | 1.79 | 1.79 | 0.77 | 1.15 | 2.9848 | 2.9848 | 1.9906 | 0.3227 | 0.2437 | 376.1% | - | 672 | 909 |
2008-02-25 | 2008 | 3 | 1.6 | 1.37 | - | 2.55% | 6.45% | 7722 | 27326 | 6406 | 17907 | 5478 | 13841 | 0.0457 | 0.1153 | 472848 | 258162 | 308 | 214686 | 3617 | 4041 | 43385 | 57927 | 424 | 42961 | 100888 | 120000 | 120000 | 177600 | 2007-12-31 | 82.96% | 14.53% | 0.086 | - | 1.79 | 1.79 | 0.83 | 1.6 | 1.5295 | 1.5295 | 0.7434 | 1.2042 | 0.546 | 336.3% | - | 1822 | 2728 |
2007-10-23 | 2008 | 2 | 1.7 | 1.48 | 0.0375 | 1.81% | 3.93% | 9480 | 19604 | 5283 | 11501 | 3840 | 8363 | 0.0320 | 0.0697 | 356135 | 143594 | 311 | 212541 | 987 | 3271 | 3285 | 57927 | 2284 | 1001 | 56926 | 120000 | 120000 | 193200 | 2007-09-30 | 55.73% | 27.33% | 0.1111 | - | 1.77 | 1.77 | 0.91 | 1.43 | 2.1425 | 2.1425 | 1.1912 | 0.6766 | 0.4032 | 414.7% | - | 1260 | 1831 |
2007-08-15 | 2008 | 1 | N/A | N/A | - | 2.10% | 2.10% | 10124 | 10124 | 6218 | 6218 | 4459 | 4459 | 0.0372 | 0.0372 | 371490 | 159567 | 312 | 211923 | 9570 | 105592 | N/A | 57927 | 96022 | 96022 | 153949 | 120000 | 120000 | 204000 | 2007-06-30 | 61.42% | 28.30% | 0.0914 | - | 1.76 | 1.76 | 0.97 | 1.42 | 2.0231 | 2.0231 | 1.071 | 0.7541 | 0.4295 | 481.1% | - | 1634 | 2129 |
2007-05-28 | 2007 | 4 | N/A | N/A | 0.0375 | 3.39% | 9.15% | 13318 | 27745 | 8636 | 25009 | 7036 | 18985 | 0.0586 | 0.1582 | 386497 | 179032 | 313 | 207465 | 26030 | 105170 | 36105 | 173172 | 79140 | 115245 | 57927 | 120000 | 120000 | 205200 | 2007-03-31 | 64.84% | 18.56% | 0.0718 | 10.8085 | 1.73 | 1.73 | 0.99 | 1.49 | 1.8881 | 1.8881 | 0.9964 | 0.8643 | 0.4632 | 573.1% | - | 2100 | 2603 |
2007-02-12 | 2007 | 3 | N/A | N/A | - | 4.28% | 5.12% | 6638 | 14427 | 13418 | 16373 | 9995 | 11950 | 0.0833 | 0.0996 | 354896 | 121598 | 316 | 233298 | 21467 | 146680 | 3240 | 173172 | 125213 | 128453 | 44719 | 120000 | 120000 | 154800 | 2006-12-31 | 202.14% | 25.52% | 0.0407 | - | 1.94 | 1.94 | 0.66 | 1.65 | 2.5063 | 2.5063 | 1.6237 | 0.5219 | 0.3426 | 1269.6% | - | 2715 | 2804 |
2006-11-20 | 2007 | 2 | N/A | N/A | - | 0.46% | 0.88% | 3856 | 7789 | 1554 | 2955 | 1028 | 1955 | 0.0086 | 0.0163 | 336769 | 113465 | 317 | 223304 | 14714 | 140859 | 3240 | 173172 | 126145 | 129385 | 43787 | 120000 | 120000 | 165600 | 2006-09-30 | 40.30% | 33.91% | N/A | - | 1.86 | 1.86 | 0.74 | 1.53 | 2.5781 | 2.5781 | 1.616 | 0.5088 | 0.3369 | N/A | - | N/A | N/A |
2006-08-29 | 2007 | 1 | N/A | N/A | - | 0.40% | 0.40% | 3933 | 3933 | 1401 | 1401 | 909 | 909 | 0.0076 | 0.0076 | 301626 | 76127 | 318 | 225499 | 341 | 136611 | N/A | 173172 | 136270 | 136270 | 36902 | 120000 | 120000 | 156000 | 2006-06-30 | 35.62% | 35.19% | N/A | - | 1.88 | 1.87 | 0.7 | 1.5 | 3.4696 | 3.4696 | 2.3722 | 0.3381 | 0.2524 | N/A | - | N/A | N/A |
Financial Quarter Balance Sheet
year | qrt | Deferred tax assets (A-0) | Financial assets at fair value through profit and loss (A-0) | Intangible assets (A-0) | Investment properties (A-0) | Property, plant and equipment (A-0) | Cash and cash equivalents (A-1) | Clients' and brokers' balances (A-1) | Current tax assets (A-1) | Financial assets at fair value through profit and loss (A-1) | Other receivables, deposits and prepayments (A-1) | Deferred tax liabilities (L-0) | Clients' and brokers' balances (L-1) | Loans & borrowings (L-1) | Payables and accruals (L-1) | Provision for taxation (L-1) | Minority interest (M-1) |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2012 | 1 | 229 | 124 | 2000 | 8832 | 5103 | 71269 | 301765 | 5312 | 136654 | 1114 | - | 297587 | - | 7970 | - | 287 |
2011 | 4 | 229 | 139 | 2000 | 8832 | 5355 | 87302 | 217558 | 3176 | 123838 | 1112 | - | 207317 | - | 10241 | - | 288 |
2011 | 3 | - | 197 | 2000 | 8832 | 5621 | 54845 | - | 620 | 154361 | 277681 | 534 | - | - | 269904 | 2575 | 291 |
2011 | 2 | - | 224 | 7500 | 8832 | 5907 | 74996 | - | 8 | 162533 | 219527 | 534 | - | - | 242062 | 3041 | 292 |
2011 | 1 | - | 176 | 7500 | 8832 | 6198 | 50941 | - | 55 | 157296 | 130482 | 534 | - | - | 132688 | 1527 | 293 |
2010 | 4 | - | 699 | 7500 | 8832 | 5841 | 81564 | 73215 | 763 | 117612 | 1215 | 534 | 68366 | - | 7695 | 1373 | 294 |
2010 | 3 | - | 836 | 7500 | 8832 | 6111 | 64409 | - | 2075 | 129994 | 156115 | 1234 | - | - | 151470 | 1938 | 296 |
2010 | 2 | - | 836 | - | 8832 | 6370 | 86465 | - | 4561 | 119391 | 98544 | 1234 | - | - | 94606 | 3562 | 300 |
2010 | 1 | - | 1286 | - | 8832 | 6302 | 79319 | - | 4516 | 127714 | 207944 | 1234 | - | - | 214414 | 1684 | 301 |
2009 | 4 | - | 1286 | - | 8832 | 6569 | 66043 | - | 4424 | 124599 | 167062 | 1234 | - | - | 165546 | 2 | 302 |
2009 | 3 | - | 1286 | - | 8832 | 6832 | 64831 | - | 4956 | 111151 | 125347 | - | - | - | 123322 | - | 303 |
2009 | 2 | - | 1286 | - | 8832 | 7114 | 57489 | - | 4846 | 113738 | 87222 | - | - | - | 80577 | - | 304 |
2009 | 1 | - | 1286 | - | 8832 | 7395 | 60929 | - | 3226 | 126063 | 71155 | - | - | - | 68594 | - | 305 |
2008 | 4 | - | 61287 | - | 8832 | 7600 | 108019 | - | 1611 | 30320 | 67482 | - | - | - | 69495 | - | 307 |
2008 | 3 | - | 61287 | - | 8832 | 7866 | 111203 | - | 13 | 80721 | 202926 | - | - | 50000 | 207024 | 1138 | 308 |
2008 | 2 | - | 31589 | - | 8832 | 8065 | 70502 | - | 13 | 100544 | 136590 | - | - | - | 141535 | 2059 | 311 |
2008 | 1 | - | 31589 | - | 8832 | 8248 | 170896 | - | 13 | - | 151912 | - | - | - | 157755 | 1812 | 312 |
2007 | 4 | - | 31589 | - | 8832 | 8039 | 74336 | - | 13 | 104056 | 159632 | - | - | - | 177757 | 1275 | 313 |
2007 | 3 | - | 33447 | 139 | 8832 | 7716 | 54388 | - | - | 143045 | 107329 | - | - | - | 120072 | 1526 | 316 |
2007 | 2 | - | 27234 | 278 | 8832 | 7903 | 50149 | - | - | 133209 | 109164 | - | - | - | 113465 | - | 317 |
2007 | 1 | - | 27128 | 416 | 8832 | 1116 | 44193 | - | - | 136399 | 83542 | - | - | - | 75864 | 263 | 318 |
Financial Quarter Income Statement
year | qrt | Revenue | Income tax expense | Cost of sales | Finance/interest costs | Other income | Administrative/Operating expenses | Minority interest | Finance/interest income | Selling and distribution costs | Other expenses | Staff costs | Establishment expenses |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2012 | 1 | 8611 | 1332 | - | 97 | 2162 | 2581 | 1 | - | 161 | 3720 | - | 1270 |
2011 | 4 | 7488 | 558 | - | 91 | 3054 | - | 3 | - | 192 | 873 | 6958 | 1512 |
2011 | 3 | 10846 | 1475 | 2881 | 0 | 998 | 3574 | 1 | 530 | - | 440 | - | - |
2011 | 2 | 9303 | 2534 | 2397 | 0 | 5927 | 3213 | 1 | 338 | - | 267 | - | - |
2011 | 1 | 10406 | 2602 | 3555 | 92 | 8296 | 5008 | 1 | 382 | - | 352 | - | - |
2010 | 4 | 7079 | 713 | - | 85 | 4849 | - | 2 | - | 108 | 466 | 4230 | 1533 |
2010 | 3 | 6632 | 893 | 1728 | - | 1013 | 2806 | 4 | 454 | - | 289 | - | - |
2010 | 2 | 6643 | 1879 | 1752 | - | 7004 | 3907 | 1 | 1410 | - | 502 | - | - |
2010 | 1 | 10105 | 1684 | 2822 | - | 5191 | 5034 | 1 | 1883 | - | 1091 | - | - |
2009 | 4 | 6789 | 1453 | 2078 | - | 217 | 3307 | 1 | 3496 | - | 8456 | - | - |
2009 | 3 | 2965 | 0 | 657 | - | 57 | 2728 | 1 | 622 | - | 297 | - | - |
2009 | 2 | 4599 | 0 | 1178 | - | 229 | 3076 | 1 | 3175 | - | 14091 | - | - |
2009 | 1 | 5382 | 23 | 1554 | - | 439 | 2632 | 1 | 548 | - | 6919 | - | - |
2008 | 4 | 9352 | 460 | 3227 | - | 580 | 6007 | 1 | 1015 | - | 283 | - | - |
2008 | 3 | 7722 | 931 | 2578 | - | 2814 | 2643 | 3 | 1362 | - | 271 | - | - |
2008 | 2 | 9480 | 1444 | 3546 | - | 308 | 2569 | 1 | 1948 | - | 338 | - | - |
2008 | 1 | 10124 | 1760 | 3473 | - | 443 | 2680 | 1 | 2107 | - | 303 | - | - |
2007 | 4 | 13318 | 1603 | 5699 | - | 1176 | 2918 | 3 | 3439 | - | 680 | - | - |
2007 | 3 | 6638 | 3424 | 2696 | - | 10637 | 2931 | 1 | 2145 | - | 375 | - | - |
2007 | 2 | 3856 | 527 | 1484 | - | 356 | 2945 | 1 | 2631 | - | 860 | - | - |
2007 | 1 | 3933 | 493 | 1447 | - | 155 | 2496 | 1 | 1650 | - | 394 | - | - |
Financial Quarter Segments Revenue
year | qrt | Investment holding | Stockbroking |
---|---|---|---|
2012 | 1 | 1270 | 9503 |
Financial Quarter Segments Profit
year | qrt | Investment holding | Stockbroking |
---|---|---|---|
2012 | 1 | 2020 | 4964 |
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
1-Year Historical Daily Chart
5-Year Historical Weekly Chart
No comments:
Post a Comment