KLCI Stock - TDM / 2054 - 2012 Quarter 1

TDM BERHAD



Company Description

TDM BERHAD is a Malaysia-based investment holding company engaged in the provision of management services to its subsidiaries. The Company’s segments include plantation, food, health and others. Plantation involves cultivation of oil palms, sale of fresh fruit bunches and other related products. Food involves integrated poultry farming and processing of related products. Health includes provision of consultancy and operations of specialist medical centers. Others include investment holding, property development and project management. The Company’s subsidiaries include TDM Plantation Sdn. Bhd., Kumpulan Ladang-Ladang Trengganu Sdn. Bhd., TDM Trading Sdn. Bhd., TDM Capital Sdn. Bhd. and Kuantan Medical Centre Sdn. Bhd.

Company Info 

Listing Date	2002-05-16
Market Capital (Capital Size)	1,022,798,801 (Large)
Par Value	RM 1.00
Board	Main
Sector	Plantation
Major Industry	Oil Palm & Others Crop
Sub Industry	Medical Centers
Website	http://www.tdmberhad.com.my/

My Analysis 

Forecast P/E now	(4.17-0.185)/0.565 = 7.05 (Moderate)
Target Price	4.52+0.185 = 4.70 (PE 8.0, EPS 0.565, DPS 0.185)
Decision	Not interested unless stock price sustain above SMA20 with stronger buy volume than sell or when below Bolinger band and got strong rebound signal
Comment	Revenue decreased 27.9% and also lower than preceding year corresponding quarter 7.7%, eps decreased 60.3% and also lower than preceding year corresponding quarter 42.1%, cash generated from operating more than enough to cover all expenses, gross margin dropped but still very high, stronger liquidity ratio at low level now, lower gearing ratio at below moderate level now, lower debt ratio and is far from historical high, benefit from long payables repayment period for cash flow, cpo price decreasing, crop production going to increase in second half of year
First Support Price	3.8
Second Support Price	3.5
Risk Rating	MODERATE

Research House

Jupiter Target Price

5.3 (2012-02-28)

Accounting Ratio 

Return on Equity	15.69%
Dividend Yield	4.44%
Gross Profit Margin	46.86%
Operating Profit Margin	25.00%
Net Profit Margin	26.38%
Tax Rate	30.33%
Asset Turnover	0.3541
Net Asset Value Per Share	4.81
Net Tangible Asset per share	4.77
Price/Net Tangible Asset Per Share	0.96
Cash Per Share	1.02
Liquidity Current Ratio	1.9752
Liquidity Quick Ratio	1.8208
Liquidity Cash Ratio	1.5212
Gearing Debt to Equity Ratio	0.2176
Gearing Debt to Asset Ratio	0.1756
Working capital per thousand Ringgit sale	31.1%
Days to sell the inventory	40
Days to collect the receivables	32
Days to pay the payables	249

Technical Analysis 

SMA 20	4.324 (Downtrend 14 days)
SMA 50	4.507 (Downtrend)
SMA 100	4.369 (Uptrend)
SMA 200	3.645 (Uptrend)
MACD (26d/12d)	-0.156622 ( 0.014787 )
Signal (9)	-0.12922 ( 0.00685 )
MACD Histogram	0.027402 (Bearish trend 24 days)
Bolinger Upper Band	4.926
Bolinger Lower Band	3.722

My notes based on 2012 quarter 1 report (number in '000):-
- Lower revenue and pbt mainly due to lower average CPO price although registered higher production of CPO and PK

- Healthcare Division's revenue and pbt increased due to recently acquired TDMC Hospital Sdn Bhd and growth in the number of patients

- Estimate next 4Q eps after 2012 Q1 result announced = 1191019*0.115/242424 = 0.565, estimate PE on current price 4.17 = 7.05(DPS 0.185)
- Estimate next 4Q eps after 2011 Q4 result announced = 1174607*0.14/240544 = 0.6836, estimate highest/lowest PE = 6.65/5 (DPS 0.215)
- Estimate next 4Q eps after 2011 Q3 result announced = 0.6207*1.1 = 0.6828, estimate highest/lowest PE = 6.87/4.79 (DPS 0.17)
- Estimate next 4Q eps after 2011 Q2 result announced = (0.1258+0.1354)*2*0.9 = 0.4702, estimate highest/lowest PE = 6.98/5.17 (DPS 0.17)
- Estimate next 4Q eps after 2011 Q1 result announced = 0.1258*0.85*4 = 0.4277, estimate highest/lowest PE = 7.13/5.96 (DPS 0.17)
- Estimate next 4Q eps after 2010 Q4 result announced = 0.4184*0.9 = 0.3766, estimate highest/lowest PE = 8.03/6.63 (DPS 0.135)
- Estimate next 4Q eps after 2010 Q3 result announced = 0.4, estimate highest/lowest PE = 8.23/5.75 (DPS 0.13)
- Estimate next 4Q eps after 2010 Q2 result announced = 0.0933*4 = 0.3732(0.0933 is average of eps in FY10Q1 and FY09Q4), estimate highest/lowest PE = 6.54/4.82 (DPS 0.13)
- Estimate next 4Q eps after 2010 Q1 result announced = 0.0889*4 = 0.3556, estimate highest/lowest PE = 6.52/4.16 (DPS 0.13)
- Estimate next 4Q eps after 2009 Q4 result announced = 0.2503*1.2 = 0.3004, estimate highest/lowest PE = 6.23/5.13 (DPS 0.13)
- Estimate next 4Q eps after 2009 Q3 result announced = (0.0923+0.0418+0.019)/3*4*1.2 = 0.245, estimate highest/lowest PE = 6.37/5.51 (DPS 0.14)

TDM latest news (English)

TDM 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
2012-05-15	2012	1	N/A	N/A	-	1.48%	1.48%	97671	97671	25761	25761	17668	17668	0.0729	0.0729	1444708	253689	25294	1191019	39433	19617	4063	224424	19816	23879	248303	242424	242424	1112726	2012-03-31	46.86%	25.00%	26.38%	30.33%	0.3541	-	4.81	4.77	0.96	1.02	1.9752	1.8208	1.5212	0.2176	0.1756	31.1%	40	32	249
2012-02-27	2011	4	5.05	4.56	0.185	3.78%	13.65%	135422	503234	63538	221164	44342	160306	0.1838	0.6664	1449060	274453	24868	1174607	186321	113771	24226	176100	72550	48324	224424	241210	240544	1126450	2011-12-31	61.06%	48.15%	46.92%	29.23%	0.3586	7.0075	4.78	4.74	0.99	0.93	1.8591	1.7328	1.2256	0.2387	0.1894	30.3%	37	57	265
2011-11-24	2011	3	4.86	3.44	-	6.22%	13.59%	151506	367812	71897	154173	51474	112511	0.2145	0.4736	1045781	217690	20331	828091	141320	74511	28452	176100	66809	38357	214457	240023	237556	789675	2011-09-30	62.59%	46.94%	47.45%	27.39%	0.4971	-	3.4	3.36	0.98	0.89	1.7394	1.6122	1.2302	0.2695	0.2082	24.8%	34	38	238
2011-08-09	2011	2	3.45	2.6	-	4.21%	8.02%	126984	232777	44105	82277	31996	61037	0.1354	0.2590	978595	217735	19129	760860	59318	45933	28842	176100	13385	15457	160643	236275	235632	671021	2011-06-30	47.65%	34.89%	34.73%	26.66%	0.4889	-	3.15	3.12	0.91	0.7	1.4838	1.3559	0.9672	0.2935	0.2225	17.3%	34	50	248
2011-05-19	2011	1	3.22	2.72	0.03	3.79%	3.79%	105792	105792	38172	38172	29041	29041	0.1258	0.1258	965560	199624	18779	765936	37882	11187	5888	176100	26695	32583	208683	230932	230932	727435	2011-03-31	49.42%	36.14%	36.08%	22.45%	0.4523	-	3.24	3.23	0.98	0.9	1.8455	1.7244	1.3434	0.2672	0.2067	30.1%	31	49	249
2011-02-21	2010	4	3.16	2.63	0.135	4.57%	12.87%	135550	420855	50966	131420	33215	93608	0.1471	0.4184	929022	201668	18219	727354	140965	54863	16477	106475	86102	69625	176100	225745	223731	688522	2010-12-31	56.42%	37.65%	37.60%	33.50%	0.453	7.2898	3.17	3.16	0.97	0.78	1.6491	1.5476	1.1267	0.2844	0.2171	24.2%	27	57	246
2010-11-26	2010	3	3.42	2.43	-	4.10%	8.77%	110136	285306	36774	80457	28261	60395	0.1268	0.2725	876738	188085	18065	688653	57896	19027	23373	106475	38869	15496	121971	222877	221596	541591	2010-09-30	49.34%	33.46%	33.39%	21.62%	0.4366	-	3.03	3.02	0.8	0.55	1.6415	1.4892	0.8511	0.2805	0.2145	24.1%	38	87	245
2010-08-10	2010	2	2.57	1.93	-	1.94%	4.91%	85246	175170	16861	43682	12670	32133	0.0572	0.1453	843000	188502	17501	654498	31816	9032	26094	106475	22784	3310	103165	221337	221185	531208	2010-06-30	37.41%	19.81%	19.78%	23.54%	0.4365	-	2.88	2.88	0.83	0.47	1.4481	1.3129	0.7242	0.2959	0.2236	17.4%	34	83	244
2010-05-17	2010	1	2.45	1.61	-	2.91%	2.91%	89924	89924	26822	26822	19463	19463	0.0889	0.0889	871303	203210	17280	668093	35672	3029	563	106475	32643	32080	138555	218934	218934	420353	2010-03-31	44.08%	30.01%	29.83%	25.80%	0.4106	-	2.97	2.97	0.65	0.63	1.5048	1.3834	0.8799	0.3122	0.2332	22.2%	34	81	269
2010-02-25	2009	4	2.0	1.67	0.13	3.29%	8.46%	97508	335593	30241	77487	21322	54781	0.0974	0.2503	838660	190792	16841	647868	23715	22520	24557	129837	1195	23362	106475	218881	218881	365531	2009-12-31	49.86%	31.09%	31.01%	28.64%	0.4002	6.6726	2.88	2.88	0.58	0.49	1.3993	1.2993	0.7374	0.3024	0.2275	17.3%	26	89	252
2009-11-24	2009	3	1.7	1.49	-	3.23%	5.35%	95286	238085	28112	47246	20202	33460	0.0923	0.1529	829616	204761	16688	624855	25914	19279	23483	131025	6635	16848	114177	218881	218881	341454	2009-09-30	43.53%	29.62%	29.50%	26.60%	0.4005	-	2.78	2.77	0.56	0.52	1.2341	1.1181	0.7248	0.3367	0.2468	11.1%	33	68	282
2009-08-13	2009	2	1.72	1.48	-	1.45%	2.11%	75081	142799	12644	19134	9140	13258	0.0418	0.0606	870346	242166	16256	628180	14449	10694	341	131025	3755	3414	134439	218881	218881	367720	2009-06-30	32.01%	16.97%	16.84%	25.82%	0.4136	-	2.8	2.79	0.6	0.61	1.2239	1.1149	0.6865	0.3957	0.2782	12.2%	38	85	344
2009-05-27	2009	1	1.8	1.45	-	0.67%	0.67%	67717	67717	6488	6488	4113	4113	0.0190	0.0190	854561	236146	16020	618415	7910	5196	376	131025	2714	2338	133363	216898	216898	381740	2009-03-31	29.00%	9.73%	9.58%	32.92%	0.4363	-	2.78	2.77	0.64	0.61	1.1629	1.077	0.6987	0.392	0.2763	8.3%	30	71	340
2009-02-26	2008	4	1.78	1.3	0.14	2.51%	16.06%	94148	405055	24766	140686	15414	98592	0.0709	0.4537	861362	247616	15781	613746	72318	25913	17767	101199	46405	28638	129837	217297	217297	299869	2008-12-31	48.17%	26.21%	26.31%	37.14%	0.4567	3.0415	2.75	2.75	0.5	0.6	1.1766	1.0101	0.6589	0.4141	0.2875	8.9%	63	65	363
2008-11-26	2008	3	1.41	1.0	-	5.90%	13.67%	123039	310907	49507	115920	35845	83024	0.1645	0.3828	895288	287884	15576	607404	33576	23625	4543	101786	9951	5408	107194	217882	216898	244027	2008-09-30	55.16%	40.39%	40.24%	26.24%	0.4565	-	2.73	2.72	0.41	0.49	1.1625	1.0646	0.461	0.4864	0.3216	9.2%	45	125	367
2008-08-25	2008	2	1.73	0.99	-	4.40%	8.17%	87959	176233	36188	66414	25400	47180	0.1176	0.2187	862777	284993	14905	577784	45825	14557	8422	101786	31268	22846	124632	215913	215719	373529	2008-06-30	48.59%	41.31%	41.14%	28.28%	0.4202	-	2.61	2.61	0.66	0.58	1.0698	1.0012	0.5443	0.5063	0.3303	4.4%	44	105	527
2008-05-28	2008	1	2.24	1.52	-	3.95%	3.95%	88274	88274	30225	30225	21707	21707	0.0992	0.0992	820723	271778	14422	548945	10598	5888	10378	101199	4710	5668	95531	218876	218876	474960	2008-03-31	51.36%	34.44%	34.24%	26.35%	0.3911	-	2.44	2.44	0.89	0.44	1.0258	0.9606	0.4764	0.5084	0.3311	1.6%	56	110	736
2008-02-27	2007	4	2.28	1.62	0.0743	1.75%	7.22%	109404	267127	20371	59944	9239	38170	0.0429	0.1771	790966	262297	15853	528669	43442	24766	5804	76719	18676	24480	101199	215524	215524	484929	2007-12-31	60.66%	18.83%	18.62%	50.60%	0.3377	12.7045	2.38	2.38	0.95	0.47	0.9439	0.8964	0.5412	0.5115	0.3316	-4.0%	76	91	1309
2007-11-27	2007	3	2.71	1.5	-	4.66%	5.55%	76943	157723	33077	39573	24303	28931	0.1128	0.1342	807035	285329	8745	521706	1102	6599	27317	76719	5497	21820	98539	215524	215524	325441	2007-09-30	-	43.02%	42.99%	25.21%	0.2802	-	2.38	2.38	0.63	0.46	1.1325	1.0818	0.5642	0.5562	0.3536	10.2%	19	146	310
2007-08-28	2007	2	1.64	1.33	-	0.93%	0.92%	46345	80780	5994	6496	4668	4629	0.0217	0.0215	765132	263854	8308	501278	11054	7813	17976	17912	18867	891	17021	215524	215524	278025	2007-06-30	-	13.13%	12.93%	18.84%	0.195	-	2.29	2.29	0.56	0.37	1.1384	1.0953	0.5755	0.5352	0.3448	12.9%	17	177	365
2007-05-28	2007	1	N/A	N/A	-	0.01%	0.01%	34435	34435	502	502	62	62	0.0003	0.0003	759424	263011	8111	496413	7561	4476	12200	17912	3085	9115	8797	215524	215524	269405	2007-03-31	-	1.91%	1.46%	87.45%	0.1355	-	2.27	2.27	0.55	0.34	0.8816	0.8472	0.4373	0.5386	0.3463	-19.4%	24	245	655
2007-02-28	2006	4	N/A	N/A	0.02	2.37%	3.94%	68429	194451	15513	27323	11651	19408	0.0541	0.0901	781628	289202	8009	492426	42393	21550	80	55956	20843	20763	76719	215524	215524	202592	2006-12-31	-	22.85%	22.67%	22.41%	0.0875	10.4386	2.25	2.25	0.42	0.38	0.9592	0.9239	0.4545	0.597	0.37	-10.7%	44	451	1182

Financial Quarter Balance Sheet

year	qrt	Available-for-sale investment (A-0)	Biological assets (A-0)	Goodwill on consolidation (A-0)	Investment properties (A-0)	Other investments (A-0)	Prepaid lease payments (A-0)	Property, plant and equipment (A-0)	Cash and cash equivalents (A-1)	Current asset classified as held for sales (A-1)	Current tax assets (A-1)	Inventories (A-1)	Other receivables, deposits and prepayments (A-1)	Trade receivables (A-1)	Deferred income (L-0)	Deferred tax liabilities (L-0)	Loans & borrowings (L-0)	Retirement benefits obligations (L-0)	Current tax liabilities (L-1)	Dividend payable (L-1)	Liabilities directly associated with assets classified as held for sale (L-1)	Loans & borrowings (L-1)	Retirement benefit obligations (L-1)	Trade and other payables (L-1)	Minority interest (M-1)
2012	1	162	509047	8571	11000	4700	-	588824	248303	-	3366	25205	1495	44035	-	89002	319	1142	6697	-	-	826	-	155703	25294
2011	4	151	501803	8571	11000	4700	-	582250	224524	11942	297	23151	1392	79279	-	89551	564	1142	10350	-	5616	926	-	166304	24868
2011	3	135	399783	8888	-	4700	-	329293	214290	11940	35	22152	-	54565	-	42252	422	827	15178	-	3976	1316	77	153642	20331
2011	2	151	384974	7425	-	4700	-	328184	165012	-	258	21832	-	66059	-	44485	1809	827	3056	-	-	7782	160	159616	19129
2011	1	141	373556	1468	-	4700	-	298697	208912	-	225	18834	-	59027	-	42537	742	833	1187	-	-	3333	161	150831	18779
2010	4	148	367624	1468	-	4700	-	296458	176702	-	56	15918	-	65948	-	42489	1520	833	6275	-	-	3245	160	147146	18219
2010	3	-	360028	1070	-	4840	-	274873	122333	-	-	21882	-	91712	-	42021	1923	413	844	-	-	2922	-	139962	18065
2010	2	-	359242	1070	-	4836	-	270985	103457	-	-	19305	-	84105	-	41946	2230	1469	2219	-	-	2902	-	137736	17501
2010	1	-	358568	1070	-	4847	-	269879	138555	-	-	19116	-	79268	-	41662	2581	1509	4253	-	-	2601	-	150604	17280
2009	4	-	358108	1070	-	4810	-	271595	107020	-	-	14522	-	81535	-	41188	2686	1794	2441	-	-	3299	-	139384	16841
2009	3	-	356760	1070	-	4809	170375	101414	114634	-	-	18341	-	62213	-	40942	3795	1857	192	-	-	2360	-	155615	16688
2009	2	-	355577	1070	-	4809	171554	97664	134439	-	-	21336	-	83897	-	40593	4107	1635	1597	-	-	2642	-	191592	16256
2009	1	-	355254	1070	-	4809	171769	99700	133363	-	-	16392	-	72204	-	40594	3031	1655	4348	-	-	2610	-	183908	16020
2008	4	-	354912	1070	-	4809	172746	93846	131025	-	-	33123	-	69831	3500	40772	2851	1641	4507	-	-	3374	-	190971	15781
2008	3	-	353861	1216	-	4810	177006	88057	107194	-	-	22772	-	140372	24500	27790	1353	1701	41965	-	-	3413	-	187162	15576
2008	2	-	353804	138	-	4810	175261	83778	124632	-	-	15718	-	104636	24500	28419	1370	1711	36336	-	-	3246	-	189411	14905
2008	1	-	353561	138	-	4810	173235	83251	95531	-	-	13079	-	97118	39500	28587	1414	1730	20815	-	-	6430	-	173302	14422
2007	4	-	353147	-	-	4809	173748	81742	101786	-	-	8928	-	66806	39500	31013	1987	1723	21038	-	-	12727	-	154309	15853
2007	3	-	363896	-	-	4810	164482	76062	98539	-	-	8854	-	90392	84500	23203	1266	1721	2415	4311	-	22764	-	145149	8745
2007	2	-	360921	-	-	4810	168662	72637	79931	-	-	5979	-	72192	98766	23203	1266	1737	6398	-	-	5677	-	126807	8308
2007	1	-	360818	-	-	4810	-	244997	73812	-	-	5806	-	69181	66500	24240	1720	1759	5163	-	-	8300	-	155329	8111
2006	4	-	360763	-	-	4647	169263	74320	81808	-	-	6343	-	84484	78500	27127	1829	1759	1716	-	-	7272	-	170999	8009

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	Discontinued operation	Other expenses
2012	1	97671	7814	51905	31	1505	20400	279	1374	1535	-	918
2011	4	135422	18573	52736	179	5790	19318	623	-	2413	1482	1546
2011	3	151506	19694	56674	81	3788	23412	729	-	2435	865	1660
2011	2	126984	11759	66479	197	3831	17435	350	-	1783	-	816
2011	1	105792	8571	53511	56	1625	13266	560	-	1433	-	979
2010	4	135550	17076	59074	68	4076	26950	675	-	2320	-	248
2010	3	110136	7949	55793	76	1507	16372	564	-	2546	-	82
2010	2	85246	3969	53359	22	868	14256	222	-	1578	-	38
2010	1	89924	6920	50284	160	2071	12818	439	-	1842	-	69
2009	4	97508	8660	48894	76	3313	17313	259	-	2074	-	2223
2009	3	95286	7478	53809	113	1101	12158	432	-	1960	-	235
2009	2	75081	3265	51047	98	1265	11237	239	-	1114	-	206
2009	1	67717	2136	48081	98	443	11673	239	-	1636	-	184
2008	4	94148	9198	48800	89	3918	21286	154	-	3092	-	211
2008	3	123039	12991	55170	183	1464	16053	671	-	2445	-	1145
2008	2	87959	10233	45216	152	7161	11505	555	-	1927	-	132
2008	1	88274	7963	42935	179	883	10320	555	-	4981	-	517
2007	4	109404	10307	43040	229	5032	26146	825	-	9188	-	5398
2007	3	76943	8338	-	25	8594	52435	436	-	-	-	-
2007	2	46345	1129	-	93	2389	42647	197	-	-	-	-
2007	1	34435	439	-	155	2694	36472	1	-	-	-	-
2006	4	68429	3477	-	126	8877	61667	385	-	-	-	-

Financial Quarter Segments Revenue

year	qrt	Others	Plantation	Food	Health
2012	1	-	71201	-	26470
2011	4	-	111062	-	24361
2011	3	-	128658	-	22848
2011	2	-	94126	9533	23325
2011	1	-	84284	2780	18728
2010	4	17212	91680	5586	21072
2010	3	11648	73156	6488	18844
2010	2	-	59135	6629	19292
2010	1	-	83054	7441	18699
2009	4	11391	63263	6893	15961
2009	3	10424	59635	8331	16896
2009	2	8309	42550	6959	17263
2009	1	7382	38999	6093	15243
2008	4	11210	64714	3849	14375
2008	3	13727	86219	7625	15468
2008	2	2982	64215	5967	14795
2008	1	8452	60735	5727	13360
2007	4	5741	88786	3924	10953
2007	3	5471	54959	4917	11596
2007	2	2721	28151	4966	10507
2007	1	1156	18765	5146	9368
2006	4	9128	42319	8641	8341

Financial Quarter Segments Profit

year	qrt	Others	Plantation	Food	Health
2012	1	190	23239	-	2712
2011	4	309	62617	-	2094
2011	3	49	67969	-	3014
2011	2	189	39932	957	3405
2011	1	191	36162	174	1645
2010	4	642	48084	1134	3374
2010	3	3694	30406	378	2296
2010	2	25	14457	136	2565
2010	1	1	24934	652	2539
2009	4	614	28421	457	1977
2009	3	4775	20826	573	1938
2009	2	1838	8383	172	2251
2009	1	966	4428	309	1403
2008	4	342	23782	765	1407
2008	3	8329	39045	500	1633
2008	2	8753	26665	890	1660
2008	1	4993	24549	723	1406
2007	4	10283	11953	2506	641
2007	3	4434	28201	254	696
2007	2	205	5061	238	966
2007	1	607	742	278	645
2006	4	1461	16857	2191	614

Monthly Business Data

year	mth	Crude Palm Oil	Fresh Fruits Bunches	Palm Kernel
2012	4	6662.57	31525.65	1737.82
2012	3	6645.08	32337.32	1797.74
2012	2	6169.51	30783.78	1790.34
2012	1	7847.44	42888.92	2349.06
2011	12	9777.3	56910.86	2872.58
2011	11	10369.77	59651.27	2754.53
2011	10	13307.09	76352.4	3556.51
2011	9	12473	76509.11	3099.01
2011	8	11658.09	58512.85	2833.4
2011	7	11744.5	59638.2	2573.18
2011	6	8898.89	47102.13	1920.58
2011	5	8995.23	45327.78	2196.47
2011	4	6403.81	37360.15	1726.89
2011	3	7578.57	39976.99	2024.48
2011	2	6730.51	34818.25	1858.43
2011	1	5977.23	33604.87	1815.54
2010	12	9396.64	49073.09	2553.31
2010	11	11638.44	61688.55	3216.12
2010	10	12293.02	62127.16	3314.29
2010	9	10331.28	54109.47	2729.32
2010	8	10275.38	51259.89	2728.13
2010	7	10042.88	51319.65	2560.94
2010	6	8070.13	41071.87	1950.17
2010	5	6474.18	31569.52	1565.69
2010	4	6368.82	32184.92	1655.95
2010	3	8190	40207.72	2179.95
2010	2	6871.12	33745.69	1816.3
2010	1	8156.89	42267.42	2271.24
2009	12	8149.9	55344.91	2510.45
2009	11	8694.41	52210.92	2463.83
2009	10	12721.7	68808.91	3346.31
2009	9	10200.47	55390.11	2607.77
2009	8	10208.3	49391.64	2543.94
2009	7	8475.67	40570.48	2030.03
2009	6	7245.52	33989.88	1683.06
2009	5	6963.56	33989.76	1786.71
2009	4	6754.13	33314.14	1819.6
2009	3	6992.26	35396.74	1952.66
2009	2	6250.07	30896.16	1728.07
2009	1	7071.56	40453.96	2044.42

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