JOBSTREET CORPORATION BERHAD
Company Description
Company Info
My Analysis
Accounting Ratio
Technical Analysis
My notes based on 2011 quarter 4 report (number in '000):-
- Higher revenue than FY10Q4 mainly due to higher sales reflecting higher recruitment activities but lower pbt due to higher operating expenses mainly on staff costs, marketing costs and office rental
- Lower revenue and lower pbt than FY11Q3 mainly due to lower sales from JobStreet Essential due to seasonality factors and timing of dividends received from the Group’s quoted investment in Hong Kong and higher operating expenses and lower share of profits from associated companies. PBT in the preceding quarter was also impacted by a significant decrease in the fair value of the Group’s other investments
- Estimate next 4Q eps after 2011 Q4 result announced = 188837*0.23/326976 = 0.1328, estimate PE on current price 2.17 = 15.85(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
Financial Quarter Balance Sheet
Financial Quarter Income Statement
Financial Quarter Segments Revenue
Financial Quarter Segments Profit
Financial Quarter Segments Associate
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
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) | 699,411,398 (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 | (2.17-0.065)/0.1328 = 15.85 (Moderate) |
Target Price | 2.39+0.065 = 2.46 (PE 18.0, EPS 0.1328, DPS 0.065) |
Decision | BUY if MACD back to uptrend while still bullish trend or wait until next uptrend from another lower price |
Comment | Revenue decreased 5.7% and was second consecutive quarter decreasing but still higher than preceding year corresponding quarter 15.7%, eps decreased 35.1% and was third consecutive quarter decreasing and also lower than preceding year corresponding quarter 34.9%, cash generated from operating is more than enough to cover all expenses, weaker liquidity ratio at moderate level now, higher gearing ratio at below moderate level now, higher debt ratio but still can tolerance, higher payables but offset by strong cash, operating profit decreased, only Malaysia business got higher profit |
First Support Price | 2.13 |
Second Support Price | 2.03 |
Risk Rating | MODERATE |
Accounting Ratio
Return on Equity | 23.14% |
Dividend Yield | 3.00% |
Gross Profit Margin | 0.00% |
Operating Profit Margin | 26.18% |
Net Profit Margin | 30.79% |
Tax Rate | 28.16% |
Asset Turnover | 0.5873 |
Net Asset Value Per Share | 0.57 |
Net Tangible Asset per share | 0.57 |
Price/Net Tangible Asset Per Share | 3.86 |
Cash Per Share | 0.28 |
Liquidity Current Ratio | 2.2064 |
Liquidity Quick Ratio | 2.2064 |
Liquidity Cash Ratio | 1.8629 |
Gearing Debt to Equity Ratio | 0.2631 |
Gearing Debt to Asset Ratio | 0.207 |
Working capital per thousand Ringgit sale | 42.3% |
Days to sell the inventory | - |
Days to collect the receivables | 44 |
Days to pay the payables | 197 |
Technical Analysis
SMA 20 | 2.161 (Downtrend 1 day) |
SMA 50 | 2.133 (Downtrend) |
SMA 100 | 2.292 (Downtrend) |
SMA 200 | 2.498 (Downtrend) |
MACD (26d/12d) | 0.005831 ( 0.00034 ) |
Signal (9) | 0.002481 ( 0.000837 ) |
MACD Histogram | 0.003350 (Bullish trend 40 days) |
My notes based on 2011 quarter 4 report (number in '000):-
- Higher revenue than FY10Q4 mainly due to higher sales reflecting higher recruitment activities but lower pbt due to higher operating expenses mainly on staff costs, marketing costs and office rental
- Lower revenue and lower pbt than FY11Q3 mainly due to lower sales from JobStreet Essential due to seasonality factors and timing of dividends received from the Group’s quoted investment in Hong Kong and higher operating expenses and lower share of profits from associated companies. PBT in the preceding quarter was also impacted by a significant decrease in the fair value of the Group’s other investments
- Estimate next 4Q eps after 2011 Q4 result announced = 188837*0.23/326976 = 0.1328, estimate PE on current price 2.17 = 15.85(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
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 | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2012-02-21 | 2011 | 4 | N/A | N/A | 0.0175 | 3.97% | 23.14% | 33975 | 139857 | 10460 | 60152 | 7495 | 43701 | 0.0229 | 0.1340 | 238126 | 49289 | 1485 | 188837 | 49976 | 13551 | 21842 | 51117 | 36425 | 14583 | 65700 | 326976 | 326102 | 719347 | 2011-12-31 | - | 26.18% | 30.79% | 28.16% | 0.5873 | 16.4167 | 0.57 | 0.57 | 3.86 | 0.28 | 2.2064 | 2.2064 | 1.8629 | 0.2631 | 0.207 | 42.3% | - | 44 | 197 |
2011-11-15 | 2011 | 3 | 2.8 | 2.07 | 0.0175 | 6.07% | 19.00% | 36030 | 105882 | 15849 | 49692 | 11560 | 36206 | 0.0353 | 0.1111 | 235347 | 44788 | 3422 | 190559 | 41621 | 8847 | 16220 | 51581 | 32774 | 16554 | 68135 | 327749 | 325941 | 819372 | 2011-09-30 | - | 41.25% | 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 | 184 |
2011-08-23 | 2011 | 2 | 2.8 | 2.3 | 0.015 | 6.94% | 12.82% | 36226 | 69852 | 17706 | 33843 | 13354 | 24646 | 0.0410 | 0.0758 | 239500 | 47211 | 2605 | 192289 | 29495 | 12202 | 8335 | 50548 | 17293 | 8958 | 59506 | 325856 | 325082 | 935206 | 2011-06-30 | - | 43.42% | 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 | 184 |
2011-05-18 | 2011 | 1 | 2.99 | 2.6 | 0.015 | 6.23% | 6.23% | 33626 | 33626 | 16137 | 16137 | 11292 | 11292 | 0.0349 | 0.0349 | 224720 | 43357 | 2006 | 181363 | 14929 | 328 | 3731 | 50121 | 14601 | 10870 | 60991 | 323287 | 323287 | 905203 | 2011-03-31 | - | 43.36% | 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 | 194 |
2011-02-24 | 2010 | 4 | 2.92 | 2.45 | 0.015 | 6.84% | 24.34% | 29355 | 117148 | 11949 | 55208 | 11508 | 40961 | 0.0352 | 0.1265 | 204975 | 36664 | 1150 | 168311 | 43007 | 25601 | 16985 | 49759 | 17406 | 421 | 50180 | 326677 | 323901 | 931029 | 2010-12-31 | - | 36.54% | 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 | 179 |
2010-11-16 | 2010 | 3 | 3.01 | 2.71 | 0.015 | 6.25% | 19.08% | 30425 | 87793 | 14867 | 43259 | 9646 | 29453 | 0.0297 | 0.0911 | 188813 | 34434 | 1712 | 154379 | 33467 | 13559 | 12692 | 49504 | 19908 | 7216 | 56720 | 324971 | 323203 | 942415 | 2010-09-30 | - | 43.31% | 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 | 165 |
2010-08-17 | 2010 | 2 | 3.05 | 2.07 | 0.0125 | 7.52% | 13.39% | 29741 | 57368 | 15736 | 28392 | 11115 | 19807 | 0.0343 | 0.0614 | 180864 | 32964 | 2033 | 147900 | 22972 | 13650 | 8077 | 49548 | 9322 | 1245 | 50793 | 324271 | 322364 | 671240 | 2010-06-30 | - | 46.54% | 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 | 167 |
2010-05-18 | 2010 | 1 | 2.09 | 1.88 | 0.0125 | 4.89% | 4.89% | 27627 | 27627 | 12656 | 12656 | 8692 | 8692 | 0.0271 | 0.0271 | 211501 | 33570 | 1530 | 177931 | 9250 | 13302 | 1391 | 49877 | 4052 | 2661 | 47216 | 320297 | 320297 | 650202 | 2010-03-31 | - | 44.35% | 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 | 181 |
2010-02-22 | 2009 | 4 | 2.16 | 1.51 | 0.015 | 4.81% | 20.56% | 23158 | 92341 | 9705 | 35718 | 6271 | 26781 | 0.0199 | 0.0850 | 157997 | 27747 | 3057 | 130250 | 29817 | 22127 | 8454 | 51405 | 7690 | 764 | 50641 | 315245 | 314987 | 479172 | 2009-12-31 | - | 41.36% | 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 | 6.04% | 16.25% | 24539 | 69183 | 10451 | 26013 | 7621 | 20510 | 0.0241 | 0.0649 | 152583 | 26378 | 2428 | 126205 | 20668 | 15778 | 4982 | 51267 | 4890 | 92 | 51175 | 316707 | 316148 | 443389 | 2009-09-30 | - | 42.08% | 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 | 146 |
2009-08-18 | 2009 | 2 | 1.42 | 1.18 | - | 6.08% | 10.75% | 22892 | 44644 | 8817 | 15562 | 7294 | 12889 | 0.0231 | 0.0408 | 143604 | 23677 | 2107 | 119927 | 13011 | 622 | 4949 | 50987 | 13633 | 8684 | 59671 | 316028 | 315864 | 395035 | 2009-06-30 | - | 38.95% | 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 | 136 |
2009-05-14 | 2009 | 1 | 1.3 | 1.06 | - | 4.79% | 4.79% | 21752 | 21752 | 6745 | 6745 | 5595 | 5595 | 0.0177 | 0.0177 | 144221 | 27336 | 1934 | 116885 | 6458 | 3254 | 891 | 51307 | 9712 | 8821 | 60128 | 316782 | 316782 | 357963 | 2009-03-31 | - | 30.34% | 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 | 145 |
2009-02-20 | 2008 | 4 | 1.28 | 0.965 | 0.015 | 1.52% | 29.60% | 22234 | 102331 | 3595 | 39918 | 1687 | 32809 | 0.0053 | 0.1033 | 138776 | 27925 | 1607 | 110851 | 46712 | 32792 | 17550 | 54750 | 13920 | 3630 | 51120 | 318003 | 317759 | 403863 | 2008-12-31 | - | 38.85% | 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 | 157 |
2008-11-21 | 2008 | 3 | 1.4 | 1.2 | 0.02 | 10.09% | 27.03% | 27590 | 80096 | 13212 | 36322 | 11613 | 31121 | 0.0363 | 0.0978 | 144344 | 29202 | 1753 | 115142 | 40207 | 28062 | 11486 | 54719 | 12145 | 659 | 55378 | 319665 | 318141 | 441137 | 2008-09-30 | - | 47.09% | 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 | 161 |
2008-08-22 | 2008 | 2 | 1.8 | 1.21 | - | 8.72% | 18.78% | 27248 | 52507 | 10806 | 23111 | 9055 | 19509 | 0.0284 | 0.0615 | 135974 | 32114 | 2417 | 103860 | 26818 | 13903 | 4103 | 54489 | 12915 | 8812 | 63301 | 318526 | 317353 | 509641 | 2008-06-30 | - | 43.98% | 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 | 189 |
2008-05-16 | 2008 | 1 | 1.8 | 1.6 | - | 10.73% | 10.73% | 25259 | 25259 | 12305 | 12305 | 10454 | 10454 | 0.0328 | 0.0328 | 124889 | 27419 | 1947 | 97470 | 14853 | 3534 | 5922 | 54212 | 11319 | 5397 | 59609 | 318560 | 318560 | 541552 | 2008-03-31 | - | 47.24% | 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 | 167 |
2008-02-25 | 2007 | 4 | 1.8 | 1.56 | 0.02 | 7.76% | 33.43% | 23149 | 83079 | 7607 | 33663 | 6709 | 28886 | 0.0210 | 0.0908 | 114638 | 28219 | 1248 | 86419 | 40673 | 19235 | 4019 | 37061 | 21438 | 17419 | 54480 | 319620 | 318213 | 540157 | 2007-12-31 | - | 32.57% | 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 | 186 |
2007-11-23 | 2007 | 3 | 2.5 | 1.62 | 0.015 | 10.49% | 25.98% | 21766 | 59930 | 10555 | 26056 | 8953 | 22177 | 0.0282 | 0.0702 | 103363 | 17992 | 1797 | 85371 | 27677 | 18844 | 3577 | 36729 | 8833 | 5256 | 41985 | 317889 | 316100 | 699355 | 2007-09-30 | - | 44.93% | 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 | - | 9.60% | 17.47% | 20235 | 38143 | 8358 | 15502 | 7265 | 13224 | 0.0345 | 0.0629 | 92339 | 16651 | 1310 | 75688 | 18602 | 17300 | 3577 | 36433 | 1302 | 2275 | 34158 | 210497 | 210157 | 465198 | 2007-06-30 | - | 38.15% | 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 | - | 8.82% | 8.82% | 17908 | 17908 | 7145 | 7145 | 5960 | 5960 | 0.0283 | 0.0283 | 85093 | 17490 | 1533 | 67603 | 10177 | 7091 | 3910 | 36374 | 3086 | 824 | 35550 | 210773 | 210773 | 385714 | 2007-03-31 | - | 38.11% | 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 | 276 |
2007-02-27 | 2006 | 4 | N/A | N/A | - | 12.31% | 35.37% | 15639 | 65744 | 7967 | 24896 | 7555 | 21709 | 0.0359 | 0.1033 | 78248 | 16872 | 1124 | 61376 | 25741 | 12773 | 3308 | 26665 | 12968 | 9660 | 36325 | 210738 | 210056 | 373006 | 2006-12-31 | - | 27.48% | 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 | 522 |
Financial Quarter Balance Sheet
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) |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2011 | 4 | 25754 | 3463 | 2648 | 82430 | 15599 | 65700 | 29 | 25679 | 576 | 16248 | 9 | 227 | 2140 | 32040 | - | 170 | - | 14703 | 1485 |
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
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 | Impairment loss in respect of goodwill |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2011 | 4 | 33975 | 2946 | 0 | 174 | 25208 | 19 | 451 | 1078 | - | - | - | - | 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 |
---|---|---|---|---|---|---|
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 |
---|---|---|---|---|---|---|
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 |
---|---|---|---|---|
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
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