KURNIA ASIA BERHAD
Company Description
Company Info
My Analysis
Research House
Accounting Ratio
Technical Analysis
My notes based on 2011 quarter 3 report (number in '000):-
- Higher pbt than FY10Q3 mainly due to the stronger underwriting performance. Gross premium income rose by 1.9% year-on-year, driven by non-motor segment which posted a growth rate of 18.0%
- Lower pbt than FY11Q2 mainly due to higher charge in unearned premium reserve resulting from higher gross premium income as well as lower investment income
- Estimate next 4Q eps after 2011 Q3 result announced = (0.0049+0.0101)*2*1.05 = 0.0315 but due to disposal, estimate price = NTA*2.3 to NTA*2.5 = 0.598 to 0.65
- Estimate next 4Q eps after 2011 Q2 result announced = 0.0101*4*1.01 = 0.0408, estimate highest/lowest PE = 13.24/11.27
- Estimate next 4Q eps after 2011 Q1 result announced = 0.021*1.01 = 0.0212, estimate highest/lowest PE = 27.36/17.69
- Estimate next 4Q eps after 2010 Q4 result announced = 0.0055*4 = 0.021(profit margin 3% per quarter), estimate highest/lowest PE = 23.1/15.48
- Estimate next 4Q eps after 2010 Q3 result announced = 0.0081*4 = 0.0324(profit margin 4% per quarter), estimate highest/lowest PE = 12.96/10.49
- Estimate next 4Q eps after 2010 Q2 result announced = 0.0182*2 = 0.0364, estimate highest/lowest PE = 12.23/10.16
- Estimate next 4Q eps after 2010 Q1 result announced = 0.0233*2 = 0.0466, estimate highest/lowest PE = 12.23/9.33
- Estimate next 4Q eps after 2009 Q6 result announced = 0.0753, estimate highest/lowest PE = 8.9/6.71
- Estimate next 4Q eps after 2009 Q5 result announced = 0.0216*4 = 0.0864, estimate highest/lowest PE = 9.32/7.29
- Estimate next 4Q eps after 2009 Q4 result announced = 0.0287*4 = 0.1148, estimate highest/lowest PE = 6.88/4.53
- Estimate next 4Q eps after 2009 Q3 result announced = 0.0177*4 = 0.0708, estimate highest/lowest PE = 8.4/4.87
KURASIA latest news (English)
KURASIA 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
6-Months Historical Chart from shareinvestor.com
1-Years Historical Chart from shareinvestor.com
5-Years Historical Chart from shareinvestor.com
Company Description
Kurnia Asia Berhad (KAB) is a Malaysia-based investment holding company. The Company's segment includes investment holding and general insurance. General insurance segment includes underwriting of all classes of general insurance business. The general insurance business is operated mainly in Malaysia, as well as Indonesia, whilst investment holding are carried out in Malaysia and Singapore. Its subsidiaries include Kurnia Insurans (Malaysia) Berhad (KIMB), PT. Kurnia Insurance Indonesia, Kurnia Auto Assist Sdn. Bhd. and Kurnia Asia Pte. Ltd. Its associate include Kurnia Insurance (Thailand) Co., Ltd. The Company acquired 25% equity interest in PT. Kurnia Insurance Indonesia (KII) and Kurnia Insurance (Thailand) Co., Ltd. (KIT) in December 2008.
Company Info
Listing Date | 2005-01-27 |
Market Capital (Capital Size) | 900,000,000 (Medium) |
Par Value | RM 0.25 |
Board | Main |
Sector | Finance |
Major Industry | Underwriting of General Insurance |
Sub Industry | Investment Holding |
Website | http://www.kurnia.com |
My Analysis
Forecast P/E now | N/A |
Target Price | 0.598 to 0.65 |
Decision | BUY if sell volume reduce and got strong buy volume |
Comment | Revenue increased 2.8% and was third consecutive quarter increasing and also higher than preceding year corresponding quarter 2.8%, eps decreased 51.5% but higher than preceding year corresponding quarter 296%, no cash generated hence spent 24% of Group cash to cover, weaker liquidity ratio at moderate level now, securities holding decreasing which could lead to lower income |
First Support Price | 0.59 |
Second Support Price | 0.56 |
Risk Rating | MODERATE |
Research House
RHB Target Price | 0.51 (2011-12-19) |
OSK Target Price | 0.68 (2011-12-20) |
TA Target Price | 0.65 (2011-12-20) |
Accounting Ratio
Return on Equity | 6.77% |
Dividend Yield | - |
Profit Margin | 3.06% |
Tax Rate | 19.49% |
Asset Turnover | 0.4279 |
Net Asset Value Per Share | 0.26 |
Net Tangible Asset per share | 0.26 |
Price/Net Tangible Asset Per Share | 1.83 |
Cash Per Share | 0.07 |
Liquidity Current Ratio | 2.8668 |
Liquidity Quick Ratio | 1.1096 |
Liquidity Cash Ratio | 0.1466 |
Gearing Debt to Equity Ratio | 5.816 |
Gearing Debt to Asset Ratio | 0.8533 |
Working capital per thousand Ringgit sale | 108.8% |
Days to sell the inventory | 354 |
Days to collect the receivables | 195 |
Days to pay the payables | 61 |
Technical Analysis
SMA 20 | 0.585 (Uptrend 24 days) |
SMA 50 | 0.514 (Uptrend) |
SMA 100 | 0.487 (Uptrend) |
SMA 200 | 0.453 (Uptrend) |
MACD | 0.037384 (Uptrend 26 days) |
MACD Histogram | 0.007568 (Uptrend 24 days) |
My notes based on 2011 quarter 3 report (number in '000):-
- Higher pbt than FY10Q3 mainly due to the stronger underwriting performance. Gross premium income rose by 1.9% year-on-year, driven by non-motor segment which posted a growth rate of 18.0%
- Lower pbt than FY11Q2 mainly due to higher charge in unearned premium reserve resulting from higher gross premium income as well as lower investment income
- Estimate next 4Q eps after 2011 Q3 result announced = (0.0049+0.0101)*2*1.05 = 0.0315 but due to disposal, estimate price = NTA*2.3 to NTA*2.5 = 0.598 to 0.65
- Estimate next 4Q eps after 2011 Q2 result announced = 0.0101*4*1.01 = 0.0408, estimate highest/lowest PE = 13.24/11.27
- Estimate next 4Q eps after 2011 Q1 result announced = 0.021*1.01 = 0.0212, estimate highest/lowest PE = 27.36/17.69
- Estimate next 4Q eps after 2010 Q4 result announced = 0.0055*4 = 0.021(profit margin 3% per quarter), estimate highest/lowest PE = 23.1/15.48
- Estimate next 4Q eps after 2010 Q3 result announced = 0.0081*4 = 0.0324(profit margin 4% per quarter), estimate highest/lowest PE = 12.96/10.49
- Estimate next 4Q eps after 2010 Q2 result announced = 0.0182*2 = 0.0364, estimate highest/lowest PE = 12.23/10.16
- Estimate next 4Q eps after 2010 Q1 result announced = 0.0233*2 = 0.0466, estimate highest/lowest PE = 12.23/9.33
- Estimate next 4Q eps after 2009 Q6 result announced = 0.0753, estimate highest/lowest PE = 8.9/6.71
- Estimate next 4Q eps after 2009 Q5 result announced = 0.0216*4 = 0.0864, estimate highest/lowest PE = 9.32/7.29
- Estimate next 4Q eps after 2009 Q4 result announced = 0.0287*4 = 0.1148, estimate highest/lowest PE = 6.88/4.53
- Estimate next 4Q eps after 2009 Q3 result announced = 0.0177*4 = 0.0708, estimate highest/lowest PE = 8.4/4.87
KURASIA latest news (English)
KURASIA 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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2011-11-24 | 2011 | 3 | N/A | N/A | - | 1.85% | 9.37% | 295062 | 869044 | 9027 | 50960 | 7268 | 36731 | 0.0049 | 0.0247 | 2671427 | 2279490 | 6 | 391937 | 9610 | 5383 | 15860 | 128565 | 14993 | 30853 | 97712 | 1488423 | 1488423 | 707000 | 2011-09-30 | 3.06% | 19.49% | 0.4279 | - | 0.26 | 0.26 | 1.83 | 0.07 | 2.8668 | 1.1096 | 0.1466 | 5.816 | 0.8533 | 108.8% | 354 | 195 | 61 |
2011-08-16 | 2011 | 2 | 0.54 | 0.46 | - | 3.84% | 7.54% | 287131 | 573982 | 20656 | 41933 | 15012 | 29463 | 0.0101 | 0.0198 | 2644796 | 2253880 | 6 | 390916 | 60744 | 5321 | 10389 | 129360 | 66065 | 76454 | 52906 | 1488423 | 1488423 | 699558 | 2011-06-30 | 7.19% | 27.32% | 0.4291 | - | 0.26 | 0.26 | 1.81 | 0.04 | 2.9779 | 1.0682 | 0.083 | 5.7657 | 0.8522 | 111.1% | 365 | 191 | 57 |
2011-05-25 | 2011 | 1 | 0.58 | 0.375 | - | 4.23% | 4.23% | 286851 | 286851 | 21277 | 21277 | 14451 | 14451 | 0.0097 | 0.0097 | 2577859 | 2236031 | 6 | 341828 | 38540 | 3454 | 5039 | 129477 | 41994 | 47033 | 82444 | 1488423 | 1488423 | 587927 | 2011-03-31 | 7.42% | 32.08% | 0.4335 | - | 0.23 | 0.23 | 1.72 | 0.06 | 3.303 | 1.1933 | 0.1404 | 6.5415 | 0.8674 | 121.0% | 371 | 191 | 51 |
2011-02-28 | 2010 | 4 | 0.485 | 0.325 | - | 2.60% | 4.51% | 274084 | 1069178 | 9230 | 29407 | 8516 | 14783 | 0.0057 | 0.0099 | 2584350 | 2256553 | 6 | 327797 | 50372 | 7820 | 60839 | 57103 | 42552 | 18287 | 38816 | 1488423 | 1488423 | 543274 | 2010-12-31 | 3.37% | - | 0.4218 | 36.7499 | 0.22 | 0.22 | 1.66 | 0.09 | 3.3555 | 1.325 | 0.2229 | 6.8841 | 0.8732 | 125.6% | 363 | 204 | 45 |
2010-11-30 | 2010 | 3 | 0.42 | 0.34 | - | 1.10% | 6.84% | 286920 | 816111 | 2386 | 38637 | 3747 | 23299 | 0.0025 | 0.0157 | 2342522 | 2001747 | 7 | 340775 | 45884 | 5910 | 15706 | 169298 | 51794 | 67500 | 101798 | 1488423 | 1488423 | 565600 | 2010-09-30 | 0.83% | - | 0.4614 | - | 0.23 | 0.23 | 1.65 | 0.02 | 3.9066 | 0.2323 | 0.0659 | 5.8742 | 0.8545 | 135.5% | 778 | 23 | 60 |
2010-08-30 | 2010 | 2 | 0.445 | 0.37 | - | 0.96% | 7.99% | 269728 | 529191 | 5978 | 41023 | 3237 | 27046 | 0.0022 | 0.0182 | 2370577 | 2031970 | 5 | 338607 | 16106 | 4223 | 10181 | 169125 | 20329 | 30510 | 138615 | 1488423 | 1488423 | 647464 | 2010-06-30 | 2.22% | 45.85% | 0.4533 | - | 0.23 | 0.22 | 1.98 | 0.04 | 3.865 | 0.2956 | 0.1162 | 6.0011 | 0.8572 | 135.8% | 1210 | 29 | 73 |
2010-05-11 | 2010 | 1 | 0.57 | 0.435 | - | 7.18% | 7.18% | 259463 | 259463 | 35045 | 35045 | 23809 | 23809 | 0.0160 | 0.0160 | 2368859 | 2037173 | - | 331686 | 16184 | 1802 | 5021 | 169356 | 17986 | 23007 | 146349 | 1488423 | 1488423 | 773979 | 2010-03-31 | 13.51% | 32.06% | 0.4613 | - | 0.22 | 0.22 | 2.36 | 0.04 | 3.9188 | 0.2644 | 0.1083 | 6.1419 | 0.86 | 133.5% | 2518 | 23 | 137 |
2010-02-23 | 2009 | 6 | 0.67 | 0.505 | - | 3.62% | 14.35% | 262578 | 517544 | 18698 | 51321 | 10860 | 43075 | 0.0073 | 0.0289 | 2351197 | 2051112 | - | 300085 | 16734 | 8310 | 8831 | 57903 | 8424 | 407 | 57496 | 1488423 | 1488423 | 1004685 | 2009-12-31 | 7.12% | 41.92% | 0.452 | - | 0.2 | 0.2 | 3.37 | 0.04 | 3.8508 | 0.2951 | 0.1145 | 6.8351 | 0.8724 | 134.7% | 121253 | 24 | 6922 |
2009-10-29 | 2009 | 5 | 0.805 | 0.63 | - | 14.76% | 14.76% | 254966 | 254966 | 32623 | 32623 | 32215 | 32215 | 0.0216 | 0.0216 | 2299048 | 2080788 | - | 218260 | 759 | 2906 | 3929 | 57976 | 3665 | 7594 | 50382 | 1488423 | 1488423 | 1116317 | 2009-09-30 | 12.80% | 1.25% | 0.4733 | - | 0.15 | 0.14 | 5.36 | 0.03 | 3.8963 | 0.3085 | 0.0962 | 9.5335 | 0.9051 | 139.4% | 103227 | 31 | 6793 |
2009-08-27 | 2009 | 4 | 0.79 | 0.52 | - | 20.62% | 27.57% | 264656 | 1137719 | 24574 | 39068 | 42655 | 57050 | 0.0287 | 0.0383 | 2296896 | 2089991 | - | 206905 | 393972 | 25988 | 383930 | 94105 | 419960 | 36030 | 58075 | 1488423 | 1488423 | 863285 | 2009-06-30 | 9.29% | - | 0.4953 | 15.1321 | 0.14 | 0.14 | 4.14 | 0.04 | 3.9074 | 0.3288 | 0.1114 | 10.1012 | 0.9099 | 133.2% | 86238 | 31 | 5608 |
2009-05-07 | 2009 | 3 | 0.595 | 0.345 | - | 16.03% | 8.75% | 280623 | 873063 | 26458 | 14494 | 26391 | 14395 | 0.0177 | 0.0097 | 2358634 | 2194026 | - | 164608 | 383219 | 22115 | 388769 | 94100 | 405334 | 16565 | 77535 | 1488423 | 1488423 | 535832 | 2009-03-31 | 9.43% | 0.25% | 0.5008 | - | 0.11 | 0.1 | 3.6 | 0.05 | 4.3018 | 0.3895 | 0.1587 | 13.3288 | 0.9302 | 136.6% | 80216 | 30 | 3718 |
2009-02-27 | 2009 | 2 | 0.41 | 0.24 | - | 0.08% | 8.67% | 287945 | 592440 | 116 | 11964 | 112 | 11996 | 0.0001 | 0.0081 | 2373395 | 2235033 | - | 138362 | 404026 | 19859 | 394212 | 94141 | 423885 | 29673 | 64468 | 1488423 | 1488423 | 543274 | 2008-12-31 | 0.04% | 3.45% | 0.5066 | - | 0.09 | 0.09 | 4.06 | 0.04 | 4.3046 | 0.4261 | 0.1314 | 16.1535 | 0.9417 | 134.9% | 75802 | 30 | 3614 |
2008-11-27 | 2009 | 1 | 0.425 | 0.18 | - | 8.64% | 8.64% | 304495 | 304495 | 12080 | 12080 | 12108 | 12108 | 0.0081 | 0.0081 | 2418138 | 2277965 | - | 140173 | 383474 | 1334 | 400000 | 95855 | 384808 | 15192 | 111047 | 1488423 | 1488423 | 305126 | 2008-09-30 | 3.97% | - | 0.5032 | - | 0.09 | 0.09 | 2.28 | 0.07 | 4.4782 | 0.5149 | 0.2292 | 16.2511 | 0.942 | 138.5% | 87559 | 30 | 3844 |
2008-10-06 | 2008 | 4 | 0.475 | 0.185 | - | 199.41% | 198.55% | 308038 | 1203092 | 319927 | 314405 | 303093 | 301789 | 0.2036 | 0.2026 | 2115289 | 1963292 | - | 151997 | 4340 | 33307 | 11971 | 70016 | 37647 | 25676 | 95692 | 1488423 | 1489936 | 744211 | 2008-06-30 | 103.86% | - | 0.5688 | - | 0.1 | 0.09 | 5.56 | 0.06 | 22.7213 | 2.8961 | 1.1673 | 12.9166 | 0.9281 | 148.0% | 91871 | 33 | 4620 |
2008-05-30 | 2008 | 3 | 0.74 | 0.475 | - | 5.60% | 0.29% | 301991 | 895054 | 33800 | 5522 | 25416 | 1304 | 0.0171 | 0.0009 | 2238364 | 1784353 | - | 454011 | 3454 | 8755 | 11972 | 69804 | 5301 | 17273 | 52531 | 1488423 | 1490438 | 1086548 | 2008-03-31 | 11.19% | - | 0.5423 | - | 0.3 | 0.3 | 2.43 | 0.04 | 26.0956 | 2.6371 | 0.6959 | 3.9302 | 0.7972 | 156.1% | 115578 | 28 | 4914 |
2008-02-25 | 2008 | 2 | 0.87 | 0.72 | - | 2.58% | 5.57% | 302312 | 593063 | 18404 | 39322 | 12369 | 26720 | 0.0083 | 0.0179 | 2271540 | 1792155 | - | 479385 | 177 | 5773 | 11972 | 69852 | 5596 | 17568 | 52284 | 1488423 | 1491440 | 1280043 | 2007-12-31 | 6.09% | 32.79% | 0.5328 | - | 0.32 | 0.31 | 2.77 | 0.04 | 26.4065 | 2.4876 | 0.6899 | 3.7384 | 0.789 | 159.1% | 155715 | 29 | 6486 |
2007-11-14 | 2008 | 1 | 1.0 | 0.84 | - | 3.08% | 3.08% | 290751 | 290751 | 20918 | 20918 | 14351 | 14351 | 0.0096 | 0.0096 | 2238066 | 1771950 | - | 466116 | 1614 | 4270 | 11971 | 70074 | 5884 | 17855 | 52219 | 1494491 | 1494491 | 1494491 | 2007-09-30 | 7.19% | 31.39% | 0.5315 | - | 0.31 | 0.3 | 3.33 | 0.03 | 24.3999 | 2.2513 | 0.6461 | 3.8015 | 0.7917 | 159.0% | 164883 | 28 | 7421 |
2007-08-29 | 2007 | 4 | 1.02 | 0.985 | - | 19.54% | 0.54% | 318784 | 1183975 | 119557 | 13381 | 90870 | 2527 | 0.0606 | 0.0017 | 2223262 | 1758296 | - | 464966 | 25131 | 30849 | 20000 | 95822 | 5718 | 25718 | 70104 | 1500000 | 1500000 | 1590000 | 2007-06-30 | 37.50% | - | 0.5325 | 629.2048 | 0.31 | 0.3 | 3.53 | 0.05 | 23.5194 | 2.5494 | 0.846 | 3.7816 | 0.7909 | 157.6% | 145133 | 34 | 6901 |
2007-05-07 | 2007 | 3 | N/A | N/A | - | 5.86% | 16.80% | 298469 | 865191 | 46269 | 132968 | 32599 | 93428 | 0.0217 | 0.0623 | 2081503 | 1525406 | - | 556097 | 28414 | 27596 | 20000 | 96134 | 818 | 19182 | 76952 | 1500000 | 1500000 | 1665000 | 2007-03-31 | 15.50% | 29.54% | 0.558 | - | 0.37 | 0.36 | 3.08 | 0.05 | 23.9708 | 2.6342 | 1.0173 | 2.7431 | 0.7328 | 149.6% | 191461 | 27 | 8951 |
2007-02-08 | 2007 | 2 | N/A | N/A | - | 7.07% | 11.61% | 281537 | 566722 | 52824 | 86669 | 37038 | 60799 | 0.0247 | 0.0405 | 2058612 | 1534771 | - | 523841 | 24699 | 7264 | 20000 | 96401 | 17435 | 2565 | 93836 | 1500000 | 1500000 | 1680000 | 2006-12-31 | 18.76% | 29.88% | 0.4192 | - | 0.35 | 0.35 | 3.2 | 0.06 | 21.9418 | 2.4531 | 1.1442 | 2.9298 | 0.7455 | 199.0% | 238797 | 28 | 12253 |
2006-11-08 | 2007 | 1 | N/A | N/A | 0.01826 | 4.69% | 4.69% | 285185 | 285185 | 33845 | 33845 | 23761 | 23761 | 0.0158 | 0.0158 | 2019407 | 1512605 | - | 506802 | 4405 | 4442 | N/A | 96400 | 8847 | 8847 | 87553 | 1500000 | 1500000 | 1575000 | 2006-09-30 | 11.87% | 29.79% | 0.2879 | - | 0.34 | 0.34 | 3.09 | 0.06 | 25.5307 | 2.8929 | 1.2699 | 2.9846 | 0.749 | 290.9% | 456115 | 42 | 20148 |
2006-08-29 | 2006 | 4 | N/A | N/A | - | 14.23% | 6.17% | 296273 | 1166335 | 97992 | 42716 | 68748 | 29819 | 0.0458 | 0.0199 | 1975934 | 1492893 | - | 483041 | 164176 | 65330 | 97553 | 95107 | 98846 | 1293 | 96400 | 1500000 | 1500000 | 1590000 | 2006-06-30 | 33.07% | - | 0.1499 | 53.3217 | 0.32 | 0.32 | 3.31 | 0.06 | 27.6787 | 4.0756 | 1.5542 | 3.0906 | 0.7555 | 558.5% | 3002040 | 145 | 127188 |
Financial Quarter Balance Sheet
year | qrt | Deferred acquisition cost (A-0) | Deferred tax assets (A-0) | Goodwill on consolidation (A-0) | Investment in associated companies (A-0) | Investment properties (A-0) | Property, plant and equipment (A-0) | Reinsurance assets (A-0) | Available-for-sale securities (A-1) | Cash and cash equivalents (A-1) | Current tax assets (A-1) | Held-for-trading securities (A-1) | Held-to-maturity securities (A-1) | Insurance receivables (A-1) | Investments in debt and equity securities (A-1) | Loan receivables (A-1) | Other receivables, deposits and prepayments (A-1) | Deferred tax liabilities (L-0) | Insurance contract liabilities (L-0) | Current tax liabilities (L-1) | Financial liabilities (L-1) | Insurance payables (L-1) | Other payables (L-1) | Retirement benefit obligations (L-1) | Minority interest (M-1) |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2011 | 3 | 26313 | 1235 | - | 14276 | 7713 | 231294 | 480238 | 974157 | 97712 | 31614 | 133716 | 63074 | 46422 | - | 472770 | 90893 | 6191 | 1606922 | 273 | 464833 | 83458 | 89054 | 28759 | 6 |
2011 | 2 | 24720 | 1208 | - | 13572 | 7713 | 233112 | 466210 | 1007237 | 52906 | 33815 | 146971 | 63153 | 48079 | - | 463868 | 82232 | 8339 | 1608089 | 251 | 447330 | 88565 | 73514 | 27792 | 6 |
2011 | 1 | 24361 | 1195 | - | 12930 | 7500 | 202126 | 389690 | 1002937 | 82444 | 32700 | 173027 | 63229 | 44752 | - | 498808 | 42160 | 5743 | 1642933 | 250 | 415688 | 67675 | 77212 | 26530 | 6 |
2010 | 4 | 36275 | 1172 | - | 13279 | 7500 | 202236 | 372759 | 975928 | 129632 | 30613 | 141482 | 63278 | 52851 | - | 522158 | 35187 | 5928 | 1669152 | 249 | 435322 | 29630 | 90728 | 25544 | 6 |
2010 | 3 | - | 2946 | 4579 | 15548 | 7500 | 207155 | 137170 | - | 33182 | 14331 | - | - | 17988 | 1850639 | 8196 | 43288 | - | 1498084 | 234 | 360000 | 40075 | 76190 | 27164 | 7 |
2010 | 2 | - | 5076 | 4899 | 15830 | 7500 | 208851 | 159934 | - | 59180 | 6053 | - | - | 17439 | 1817942 | 8979 | 58894 | - | 1522653 | 203 | 400000 | 26031 | 57075 | 26008 | 5 |
2010 | 1 | - | 6388 | 4951 | 15970 | 7500 | 210367 | 164976 | - | 54132 | 8781 | - | - | 25345 | 1826578 | 9583 | 34288 | - | 1537356 | 139 | 400000 | 32092 | 42514 | 25072 | - |
2009 | 6 | - | 8919 | 5061 | 16537 | 7500 | 213108 | 166283 | - | 57496 | 19386 | - | - | 33880 | 1785580 | 10114 | 27333 | - | 1548937 | 237 | 400000 | 26304 | 51849 | 23785 | - |
2009 | 5 | - | 17066 | 4686 | 16442 | 7500 | 212466 | - | - | 50382 | 18542 | - | - | - | 1879299 | 10611 | 82054 | - | 1556983 | 128 | 400000 | - | 101188 | 22489 | - |
2009 | 4 | - | 17025 | 4654 | 16403 | 7500 | 214328 | - | - | 58075 | 17941 | - | - | - | 1865582 | 11348 | 84040 | - | 1568680 | - | 400000 | - | 100119 | 21192 | - |
2009 | 3 | - | 393 | 11359 | 16431 | 7500 | 221292 | - | - | 77535 | 15369 | - | - | - | 1911350 | 11924 | 85481 | - | 1705473 | 48 | 400000 | - | 68484 | 20117 | - |
2009 | 2 | - | 461 | 11364 | 17050 | 7500 | 224316 | - | - | 64468 | 47433 | - | - | - | 1903571 | 13155 | 84077 | - | 1744230 | 51 | 400000 | - | 71737 | 19015 | - |
2009 | 1 | - | 532 | 11367 | - | 7500 | 228693 | - | - | 111047 | 39889 | - | - | - | 1920544 | 14417 | 84149 | - | 1793389 | 262 | 400000 | - | 66514 | 17800 | - |
2008 | 4 | - | 516 | 11362 | - | 7500 | 233263 | - | - | 95692 | 34066 | - | - | - | 1625235 | 13877 | 93778 | - | 1881314 | 248 | - | - | 64282 | 17448 | - |
2008 | 3 | - | 403 | 11273 | - | 7500 | 249411 | - | - | 52531 | 53628 | - | - | - | 1770720 | 15077 | 77821 | 6954 | 1701916 | 203 | - | - | 59860 | 15420 | - |
2008 | 2 | - | 240 | 11301 | - | 7500 | 251284 | - | - | 52284 | 41577 | - | - | - | 1812689 | 16369 | 78296 | 6954 | 1709416 | 279 | - | - | 60730 | 14776 | - |
2008 | 1 | - | - | 11301 | - | - | 254567 | - | - | 52219 | 37205 | - | - | - | 1790227 | 17620 | 74927 | 6954 | 1684168 | 254 | - | - | 66267 | 14307 | - |
2007 | 4 | - | 444 | 11301 | - | 7500 | 255153 | - | - | 70104 | 32084 | - | - | - | 1737617 | 18056 | 91003 | 6954 | 1668480 | 245 | - | - | 68843 | 13774 | - |
2007 | 3 | - | - | 10381 | - | - | 257804 | - | - | 76952 | 35288 | - | - | - | 1614046 | 19292 | 67740 | 12876 | 1436883 | 187 | - | - | 61825 | 13635 | - |
2007 | 2 | - | - | - | - | - | 259122 | - | - | 93836 | 40738 | - | - | - | 1598303 | 19754 | 46859 | 12876 | 1439883 | 2 | - | - | 69020 | 12990 | - |
2007 | 1 | - | - | - | - | - | 259167 | - | - | 87553 | 44446 | - | - | - | 1560789 | 19711 | 47741 | 12876 | 1430783 | 2 | - | - | 56517 | 12427 | - |
2006 | 4 | - | - | - | - | - | 259136 | - | - | 96400 | 38756 | - | - | - | 1464005 | 20039 | 97598 | 9923 | 1420944 | - | - | - | 50145 | 11881 | - |
Financial Quarter Income Statement
year | qrt | Revenue | Income tax expense | Finance/interest costs | Other income | Administrative/Operating expenses | Finance/interest income | Share of profit/ (loss) of associates | Unearned premium reserves | Net claims incurred | Underwriting surplus before management expenses | Gross written premiums | Gross written premiums ceded to reinsurers |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2011 | 3 | 295062 | 1759 | - | 37892 | 81856 | - | 505 | 17469 | 129258 | - | 282901 | 82678 |
2011 | 2 | 287131 | 5644 | - | 45880 | 79073 | - | 157 | 3518 | 135178 | - | 261444 | 75778 |
2011 | 1 | 286851 | 6826 | - | 39504 | 87840 | - | 356 | 4705 | 140838 | - | 270313 | 54801 |
2010 | 4 | 274084 | 714 | - | 55870 | 90054 | - | 2464 | 1370 | 179106 | - | 259329 | 51435 |
2010 | 3 | 286920 | 1361 | - | 43523 | 85305 | - | 482 | 14114 | 181640 | - | 275581 | 39949 |
2010 | 2 | 269728 | 2741 | - | 23409 | 82356 | - | 47 | 20370 | 151399 | - | 269030 | 32289 |
2010 | 1 | 259463 | 11236 | - | 39057 | 75162 | - | 213 | 15617 | 134824 | - | 254814 | 33436 |
2009 | 6 | 262578 | 7838 | 5012 | 25 | 1370 | 122 | 195 | - | - | 24738 | - | - |
2009 | 5 | 254966 | 408 | 4108 | 9 | 962 | 123 | 146 | - | - | 37707 | - | - |
2009 | 4 | 264656 | 18081 | 4683 | 5060 | 1535 | 122 | 254 | - | - | 35984 | - | - |
2009 | 3 | 280623 | 67 | 5348 | 18 | 1508 | 164 | 577 | - | - | 33709 | - | - |
2009 | 2 | 287945 | 4 | 5751 | 270 | 2640 | 398 | - | - | - | 8379 | - | - |
2009 | 1 | 304495 | 28 | 763 | 47 | 2213 | 409 | - | - | - | 9466 | - | - |
2008 | 4 | 308038 | 16834 | 296 | 691 | 2336 | 100 | - | - | - | 317296 | - | - |
2008 | 3 | 301991 | 8384 | 304 | 137 | 1977 | 107 | - | - | - | 32097 | - | - |
2008 | 2 | 302312 | 6035 | 307 | 22 | 1480 | 140 | - | - | - | 19459 | - | - |
2008 | 1 | 290751 | 6567 | 340 | 328 | 664 | 187 | - | - | - | 21383 | - | - |
2007 | 4 | 318784 | 28687 | 398 | 128 | 1471 | 221 | - | - | - | 118833 | - | - |
2007 | 3 | 298469 | 13670 | 358 | 0 | 634 | 297 | - | - | - | 46248 | - | - |
2007 | 2 | 281537 | 15786 | 199 | 342 | 1194 | 508 | - | - | - | 52969 | - | - |
2007 | 1 | 285185 | 10084 | 187 | 119 | 1071 | 464 | - | - | - | 34146 | - | - |
2006 | 4 | 296273 | 29244 | 862 | 516 | 178 | 528 | - | - | - | 98688 | - | - |
Financial Quarter Segments Revenue
year | qrt | Others | Underwriting |
---|---|---|---|
2011 | 3 | 6969 | 288093 |
2011 | 2 | 5705 | 281426 |
2011 | 1 | 6394 | 280457 |
2010 | 4 | 14003 | 190121 |
2010 | 3 | 6271 | 294345 |
2010 | 2 | 6379 | 283099 |
2010 | 1 | 6405 | 268555 |
2009 | 6 | 12980 | 269692 |
2009 | 5 | 12113 | 242853 |
2009 | 4 | 9679 | 254977 |
2009 | 3 | 11526 | 269097 |
2009 | 2 | 17441 | 270504 |
2009 | 1 | 13777 | 290718 |
2008 | 4 | 396 | 307642 |
2008 | 3 | 411 | 301580 |
2008 | 2 | 447 | 301865 |
2008 | 1 | 527 | 290224 |
2007 | 4 | 619 | 318165 |
2007 | 3 | 655 | 297814 |
2007 | 2 | 707 | 280830 |
2007 | 1 | 651 | 284534 |
2006 | 4 | 1435 | 299709 |
Financial Quarter Segments Profit
year | qrt | Others | Underwriting |
---|---|---|---|
2011 | 3 | 9396 | 17169 |
2011 | 2 | 7423 | 22592 |
2011 | 1 | 8268 | 23075 |
2010 | 4 | 16359 | 10307 |
2010 | 3 | 7202 | 3937 |
2010 | 2 | 8114 | 11398 |
2010 | 1 | 6674 | 30270 |
2009 | 6 | 6130 | 16795 |
2009 | 5 | 6418 | 38779 |
2009 | 4 | 18654 | 61563 |
2009 | 3 | 1982 | 28950 |
2009 | 2 | 1763 | 1875 |
2009 | 1 | 2348 | 9760 |
2008 | 4 | 2631 | 317296 |
2008 | 3 | 1703 | 32097 |
2008 | 2 | 1055 | 19459 |
2008 | 1 | 465 | 21383 |
2007 | 4 | 724 | 118833 |
2007 | 3 | 21 | 46248 |
2007 | 2 | 145 | 52969 |
2007 | 1 | 301 | 34146 |
2006 | 4 | 696 | 98688 |
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
6-Months Historical Chart from shareinvestor.com
1-Years Historical Chart from shareinvestor.com
5-Years Historical Chart from shareinvestor.com
No comments:
Post a Comment