Company Description
MALAYSIAN RESOURCES CORPORATION BERHAD, an investment holding company, engages in the property development and investment businesses. It focuses on residential, commercial, and industrial properties. The company’s engineering and construction projects include buildings and high rise, roads, civil and infrastructural works, residential development, and energy-power network transmission; and infrastructure projects include environmental rehabilitation and infrastructure toll highways. In addition, the company develops transit hubs; corporate office towers and business suites, hotels, luxury condominiums, and shopping malls; and multi-level residential development, high-rise condominium, medium-cost apartments, and low-cost landed properties. Further, it offers building services, such as building management, building maintenance, security, and parking services; IT, telecommunications, ICT infrastructure, and strategic systems products and services; and operates, manages, and maintains Kuala Lumpur central railway station. Additionally, the company operates, manages, and maintains retail and fitness centers; offers engineering, construction, and commissioning services to power transmission systems; manufactures and sells pre-stressed spun concrete poles; provides security guard services; manufactures, distributes, and sells ceramic tiles; offers planning and management services; trades in building materials; involves in quarry operations; and provides system maintenance and application services, and other technological applications and services. It principally operates in Malaysia and the United Arab Emirates. Malaysian Resources Corporation Berhad was formerly known as Perak Carbide Sdn. Bhd. The company was founded in 1969 and is based in Kuala Lumpur, Malaysia.
Company Info
Listing Date 1971-03-22
Market Capital (Capital Size) 2,176,753,257 (Large)
Par Value RM 1.00
Board Main
Sector Construction
Major Industry Property Development
Sub Industry Construction & Project Management
Website http://www.mrcb.com.my
My Analysis
Forecast P/E now (1.57-0.02)/0.0604 = 25.66 (Moderate)
Target Price 1.93+0.02 = 1.95 (PE 32.0, EPS 0.0604, DPS 0.02)
Decision BUY if stock price sustain above SMA20 or wait MACD start move up
Comment Revenue decreased 30.1% but higher than preceding year corresponding quarter 48.4%, eps decreased 14.9% but higher than preceding year corresponding quarter 2.6%, over spent in operating hence mainly used the cash generated from financing activities and 9.9% of Group cash to cover all other expenses, operating margin improving, slightly weaker liquidity ratio at low level now, higher gearing ratio at very high level now, higher debt ratio and left 4.7% to historical high, all repayment period still as usual, cash decreasing, higher property development cost can indicate many property development still on-going
First Support Price 1.55
Second Support Price 1.4
Risk Rating MODERATE
Research House
RHB Target Price 2.55 (2011-12-07)
MIDF Target Price 2.43 (2012-02-10)
Jupiter Target Price 1.82 (2012-05-21)
AMMB Target Price 2.3 (2012-05-23)
CIMB Target Price 1.9 (2012-05-23)
HLG Target Price 2.5 (2012-05-23)
HwangDBS Target Price 2.7 (2012-05-23)
Kenanga Target Price 2.71 (2012-05-23)
OSK Target Price 2.38 (2012-05-23)
Accounting Ratio
Return on Equity 5.81%
Dividend Yield 1.27%
Gross Profit Margin 0.00%
Operating Profit Margin 14.84%
Net Profit Margin 10.83%
Tax Rate 19.67%
Asset Turnover 0.2374
Net Asset Value Per Share 1.0
Net Tangible Asset per share 0.93
Price/Net Tangible Asset Per Share 1.72
Cash Per Share 0.38
Liquidity Current Ratio 1.4572
Liquidity Quick Ratio 1.1748
Liquidity Cash Ratio 0.3494
Gearing Debt to Equity Ratio 2.9911
Gearing Debt to Asset Ratio 0.7435
Working capital per thousand Ringgit sale 52.8%
Days to sell the inventory 135
Days to collect the receivables 345
Days to pay the payables 342
Technical Analysis
SMA 20 1.597 (Downtrend 53 days)
SMA 50 1.681 (Downtrend)
SMA 100 1.854 (Downtrend)
SMA 200 1.901 (Downtrend)
MACD (26d/12d) -0.030663 ( 0.000263 )
Signal (9) -0.031701 ( 0.000259 )
MACD Histogram 0.001038 (Bullish trend 14 days)
Bolinger Upper Band 1.71
Bolinger Lower Band 1.484
My notes based on 2012 quarter 1 report (number in '000):-
- Higher revenue and pbt than FY11Q1 mainly contributed by recognition of progress profit of the ongoing property development projects at Kuala Lumpur Sentral and recurring rental income from the newly completed KL Sentral Park office
- Estimate next 4Q eps after 2012 Q1 result announced = 1426930*0.06/1387293 = 0.0617, estimate PE on current price 1.57 = 25.66(DPS 0.02)
- Estimate next 4Q eps after 2011 Q4 result announced = 1398254*0.06/1388264 = 0.0604(ROE 6%), estimate highest/lowest PE = 36.75/25.17 (DPS 0.02)
- Estimate next 4Q eps after 2011 Q3 result announced = 0.0811, estimate highest/lowest PE = 27.81/23.37 (DPS 0.015)
- Estimate next 4Q eps after 2011 Q2 result announced = 0.0811, estimate highest/lowest PE = 28.91/18.06 (DPS 0.015)
- Estimate next 4Q eps after 2011 Q1 result announced = 0.0156*4*1.3 = 0.0811, estimate highest/lowest PE = 31.87/24.11 (DPS 0.015)
- Estimate next 4Q eps after 2010 Q4 result announced = 1067579*1.3*0.09/1380582 = 0.0905(profit margin per 9%, revenue yearly increase rate 30%), estimate highest/lowest PE = 26.02/21.49 (DPS 0.015)
- Estimate next 4Q eps after 2010 Q3 result announced = 0.0188*4*1.1 = 0.0827(profit margin 8%, revenue increase rate 20%), estimate highest/lowest PE = 29.02/22.61 (DPS 0.01)
- Estimate next 5Q eps after 2010 Q2 result announced = 0.0129,0.0175,0.0202,0.0237,0.0313(calculation is based on receivables, revenue, 8% profit margin and 27% tax rate), exclude 0.0129 then cum_eps is 0.0927, estimate highest/lowest PE = 24.49/17.26 (DPS 0.01)
- Estimate next 4Q eps after 2010 Q1 result announced = 0.0743, estimate highest/lowest PE = 23.96/18.03 (DPS 0.01)
MRCB latest news (English)
MRCB 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
2012-05-22 2012 1 N/A N/A - 1.58% 1.58% 328624 328624 35602 35602 22155 22155 0.0160 0.0160 5562024 4135094 44446 1426930 194404 2213 160001 371076 196617 36616 334460 1387293 1387293 2219668 2012-03-31 - 14.84% 10.83% 19.67% 0.2374 - 1.0 0.93 1.72 0.38 1.4572 1.1748 0.3494 2.9911 0.7435 52.8% 135 345 342
2012-02-08 2011 4 2.24 1.54 0.02 1.98% 5.86% 470387 1213077 42545 107251 26116 77462 0.0188 0.0558 5411172 4012918 38131 1398254 551224 19066 415960 487274 532158 116198 371076 1388264 1387107 3109711 2011-12-31 - 11.52% 9.04% 24.89% 0.2242 40.1115 0.98 0.91 2.46 0.45 1.4978 1.2055 0.4266 2.9504 0.7416 59.7% 146 338 377
2011-11-25 2011 3 2.27 1.91 - 0.81% 3.89% 286352 742690 16477 64706 10719 51346 0.0077 0.0370 4968686 3597050 40896 1371636 449314 55251 153202 487274 394063 240861 246413 1388175 1387061 2623650 2011-09-30 - 8.89% 5.75% 6.74% 0.2366 - 0.96 0.92 2.05 0.5 2.4804 2.002 0.7993 2.703 0.7239 108.5% 147 317 296
2011-08-11 2011 2 2.36 1.48 - 1.44% 3.07% 234841 456338 24193 48229 19026 40627 0.0137 0.0293 4643800 3288235 36505 1355565 333607 156037 243689 487274 489644 245955 241319 1388419 1387860 3096174 2011-06-30 - 13.88% 10.30% 15.61% 0.2499 - 0.95 0.91 2.45 0.45 2.3476 1.8541 0.7589 2.4929 0.7081 95.9% 148 282 295
2011-05-26 2011 1 2.6 1.97 - 1.63% 1.63% 221497 221497 24036 24036 21602 21602 0.0156 0.0156 4569550 3223453 36475 1346097 205456 79689 74362 487274 285145 210783 276491 1387301 1387301 2996570 2011-03-31 - 15.58% 10.85% - 0.2406 - 0.94 0.9 2.4 0.57 2.165 1.733 0.8467 2.4614 0.7054 99.3% 156 274 303
2011-02-09 2010 4 2.37 1.96 0.015 6.01% 9.74% 433118 1067579 49289 97575 41502 67268 0.0301 0.0518 4388340 3066863 35252 1321477 616557 507787 363473 232571 108770 254703 487274 1380582 1297877 3051086 2010-12-31 - 13.79% 11.38% 20.48% 0.2433 42.64 0.99 0.95 2.33 0.58 1.5976 1.2928 0.6332 2.3844 0.6989 70.7% 152 284 355
2010-11-22 2010 3 2.41 1.88 - 0.53% 3.73% 270909 634461 15005 48286 3676 25766 0.0027 0.0202 3788460 2554628 25476 1233832 491100 494641 202792 232571 3541 206333 438904 1379759 1274024 2966481 2010-09-30 - 10.27% 5.54% 30.79% 0.2418 - 0.95 0.95 2.26 0.63 2.8316 2.5811 1.0282 2.1141 0.6743 168.1% 98 519 326
2010-08-24 2010 2 2.28 1.61 - 1.77% 3.20% 173875 363552 18303 33280 12244 22090 0.0089 0.0181 3610795 2383448 19700 1227347 362584 514770 153556 232571 152186 305742 538313 1373959 1218399 2294511 2010-06-30 - 16.13% 10.53% 27.98% 0.2499 - 0.99 0.99 1.69 0.7 3.2061 2.8796 1.3455 1.9736 0.6601 175.1% 109 443 270
2010-05-18 2010 1 1.79 1.35 - 1.43% 1.43% 189677 189677 14978 14978 9847 9847 0.0093 0.0093 3606078 2396931 19210 1209147 114682 511468 26001 232571 396786 422787 655358 1063228 1063228 1648003 2010-03-31 - 13.18% 7.90% 26.35% 0.2659 - 1.12 1.12 1.38 1.1 3.3233 2.9964 1.684 2.0143 0.6647 168.7% 98 347 272
2010-02-23 2009 4 1.72 1.37 0.01 1.90% 5.31% 281669 921616 23365 46492 12412 34624 0.0136 0.0380 3118752 2428440 18393 690312 242886 57172 336328 196301 300058 36270 232571 910149 910114 1246904 2009-12-31 - 16.98% 8.30% 42.43% 0.2955 36.0113 0.74 0.74 1.85 0.89 2.642 2.3272 1.1599 3.6142 0.7787 124.2% 98 321 281
2009-11-17 2009 3 1.8 1.26 - 1.54% 3.40% 257108 639947 11982 23127 10017 22212 0.0110 0.0244 3075490 2398204 17853 677286 195281 4304 212562 196301 199585 12977 209278 909962 909962 1237548 2009-09-30 - 7.86% 4.66% 3.93% 0.2743 - 0.72 0.72 1.89 0.97 1.6442 1.4218 0.7669 3.6368 0.7798 87.7% 116 324 286
2009-08-27 2009 2 1.46 1.22 - 1.85% 1.87% 230244 382839 9137 11145 12042 12195 0.0132 0.0134 2916687 2249758 17540 666929 191687 3667 175954 196301 188020 12066 184235 909313 909313 1173013 2009-06-30 - 8.40% 3.97% - 0.2625 - 0.71 0.71 1.82 0.99 1.7355 1.5206 0.9017 3.4644 0.7713 96.0% 103 294 225
2009-05-15 2009 1 1.51 1.06 - 0.02% 0.02% 152595 152595 2008 2008 153 153 0.0002 0.0002 2822095 2169233 17527 652862 143632 9739 118377 196301 153371 34994 161307 907537 907537 1089044 2009-03-31 - 9.30% 1.32% 76.79% 0.2707 - 0.7 0.7 1.71 1.05 1.8332 1.5767 1.0244 3.4143 0.7687 101.4% 114 244 178
2009-02-24 2008 4 1.36 0.78 - 5.07% 7.31% 203554 788552 25499 42155 39298 56638 0.0433 0.0624 2916011 2263630 17214 652381 167334 375345 131800 272512 208011 76211 196301 907537 907537 780481 2008-12-31 - 5.10% 12.53% - 0.2704 - 0.7 0.7 1.23 1.19 1.7853 1.5563 1.0434 3.5638 0.7763 103.5% 117 246 240
2008-11-25 2008 3 0.94 0.665 - 3.46% 2.24% 179380 584998 25989 16656 26807 17340 0.0295 0.0191 2848522 2150088 17961 698434 285806 391530 51103 272512 105724 156827 115685 907537 907537 617125 2008-09-30 - 9.43% 14.49% - 0.3112 - 0.75 0.75 0.91 1.2 2.0542 1.8072 1.1786 3.1597 0.7548 110.0% 106 238 219
2008-08-26 2008 2 0.895 0.48 - 0.68% 1.22% 228531 405618 9151 9333 5239 9467 0.0058 0.0104 2784226 2051049 17865 733177 345894 348564 156842 272512 2670 159512 113000 907537 907537 703341 2008-06-30 - 6.55% 4.00% - 0.3362 - 0.79 0.78 0.99 1.3 2.2664 1.9451 1.4293 2.8673 0.7367 111.9% 122 166 177
2008-05-20 2008 1 1.55 0.74 - 1.90% 1.90% 177087 177087 18484 18484 14706 14706 0.0162 0.0162 2572152 1781383 70462 790769 78896 63368 81301 272512 15528 96829 369341 907537 907537 1379456 2008-03-31 - 32.40% 10.44% 22.59% 0.3126 - 0.79 0.79 1.92 1.02 2.1879 1.8523 1.173 2.4731 0.6926 116.3% 152 241 237
2008-02-26 2007 4 2.1 1.13 0.012 1.08% 8.05% 301481 903702 12862 69831 5487 40745 0.0060 0.0474 2106264 1331875 68858 774389 173423 404090 366989 61988 577513 210524 272512 907537 859714 1860450 2007-12-31 - 14.24% 4.27% 146.95% 0.4291 43.2547 0.82 0.82 2.5 0.47 2.2264 1.6538 0.7383 1.8878 0.6323 78.2% 159 211 220
2007-11-27 2007 3 3.2 2.0 - 2.79% 9.13% 228831 602221 15460 56969 14110 46232 0.0156 0.0548 2019386 1244592 69763 774794 120530 428608 263690 61988 549138 285448 347436 902224 843599 2273604 2007-09-30 - 10.26% 6.76% 2.14% 0.376 - 0.84 0.84 3.0 0.45 2.4394 1.708 0.8198 1.7653 0.6163 94.5% 208 211 210
2007-08-20 2007 2 2.93 2.39 - 3.81% 6.35% 96587 373390 28882 41509 19276 32122 0.0226 0.0392 1935995 1202381 68744 733614 132832 427297 399141 61988 560129 160988 222976 854001 819992 N/A 2007-06-30 - 47.19% 29.90% 21.43% 0.274 - 0.81 0.81 N/A 0.49 2.4461 1.706 0.9302 1.8084 0.6211 122.6% 279 237 275
2007-05-22 2007 1 N/A N/A - 2.54% 2.54% 276803 276803 12627 12627 12846 12846 0.0162 0.0162 1983704 1428928 65327 554776 81211 10852 34331 61988 92063 57732 119720 795006 795006 1780813 2007-03-31 - 12.08% 4.56% 4.22% 0.2188 - 0.62 0.62 3.61 0.29 1.7743 1.4144 0.3826 2.9195 0.7203 107.2% 205 291 262
2007-02-27 2006 4 N/A N/A - N/A N/A 157133 527929 8337 30266 19293 33784 0.0251 0.0440 1992934 1486748 66079 506186 14817 34552 65300 77919 49369 15931 61988 768186 768186 798913 2006-12-31 - 10.31% 5.31% - 0.0788 23.6477 0.57 0.57 1.82 0.24 1.4769 1.1124 0.2819 3.3782 0.746 198.7% 618 627 756
Financial Quarter Balance Sheet
year qrt Available-for-sale financial assets (A-0) Concession assets (A-0) Deferred tax assets (A-0) Intangible assets (A-0) Investment in associated companies (A-0) Investment in jointly controlled entity (A-0) Investment properties (A-0) Land held for property development (A-0) Property, plant and equipment (A-0) Amount due from jointly controlled entity (A-1) Cash and cash equivalents (A-1) Current asset classified as held for sales (A-1) Current tax assets (A-1) Financial assets at fair value through profit and loss (A-1) Inventories (A-1) Property development costs (A-1) Trade receivables (A-1) Deferred tax liabilities (L-0) Loan stock (L-0) Loans & borrowings (L-0) Other liabilities (L-0) Sukuk (L-0) Current tax liabilities (L-1) Loans & borrowings (L-1) Other payables (L-1) Sukuk (L-1) Trade and other payables (L-1) Minority interest (M-1)
2012 1 577 1311321 29183 95636 113833 95490 722304 767986 205848 2298 527659 - 9327 4687 16917 413190 1245768 49552 7000 1371948 124713 1058481 3274 434955 363197 - 721974 44446
2011 4 577 1265658 29452 95736 117603 96725 652976 766400 206731 2841 616188 - 10018 4545 16753 408497 1120472 50619 7000 1317688 124094 1058485 2665 352231 322261 - 777875 38131
2011 3 626 1175378 29577 57754 107063 97908 589524 572752 201191 22564 684878 - 13578 3734 16913 395232 1000014 26842 9590 1517871 123014 1058201 5345 27047 238759 - 590381 40896
2011 2 583 1098080 29679 57754 106253 92762 515889 604848 199670 28339 621533 - 8766 5073 17311 390145 867115 28867 9590 1473387 121597 829156 4561 8047 178350 - 634680 36505
2011 1 616 1011497 29763 57754 106019 93174 436475 606550 199112 31340 788801 - 5981 4550 17745 387027 793146 28894 9590 1298614 120482 828894 4207 145047 212564 - 575161 36475
2010 4 482 925047 29790 58554 105605 93398 359208 599949 198705 21699 795004 - 3673 4608 17865 367139 807614 32912 9590 813624 119222 828633 6931 354631 255203 - 646117 35252
2010 3 511 259546 29790 - 155907 93964 223981 579792 64712 20909 860326 - 2353 4004 19014 191575 1282076 32979 9590 725290 117773 828389 7015 130682 208176 - 494734 25476
2010 2 592 258829 29790 - 161090 36414 138786 576686 112779 73649 959546 - 2514 3918 18956 214845 1022401 32979 9590 680290 116372 828145 11645 126128 197653 - 380646 19700
2010 1 638 256784 29790 - 162632 36555 139644 569216 97730 65762 1168201 - 2377 3916 19194 208362 845277 32979 9590 715290 115156 827902 9183 55047 226598 - 405186 19210
2009 4 444 225362 29790 - 162853 36904 140503 569451 111800 50943 806232 - 2429 2291 19075 200368 760307 32979 9590 746615 113800 828388 7925 58416 212681 - 418046 18393
2009 3 476 242495 29572 - 155590 - 143869 565169 50660 48313 878137 - 3763 2291 19833 235537 699785 34402 9590 255508 122582 828042 413 520836 234878 - 391953 17853
2009 2 417 212136 29572 - 149556 - 144750 562961 82104 26503 899523 - 1955 1968 20021 194885 590336 34402 9590 255508 122742 827697 1528 530539 145275 - 322477 17540
2009 1 354 203172 24646 - 149374 - 145631 534598 60476 50221 950567 - 2036 1590 21539 216858 461033 34402 9590 245451 122994 827352 1296 556872 196603 - 174673 17527
2008 4 379 131520 24646 - 162472 - 146512 533965 61327 50249 1082438 - 1982 1807 21461 216517 480736 34402 9590 235093 118407 827007 3673 545623 202264 - 287571 17214
2008 3 379 18093 14432 - 168390 - 120713 550706 75132 - 1088167 - 3556 2305 23860 204737 578052 19282 9590 232197 118776 845000 1518 450984 169233 - 303508 17961
2008 2 379 18171 11341 4444 174704 - 105372 505476 89671 - 1179964 - 2191 2305 20649 245145 424414 19282 9590 232197 117835 845000 1591 439615 154294 - 231645 17865
2008 1 378 18249 4110 - 133710 - 106031 506881 80972 - 920735 - 4838 2370 29315 234788 529775 19282 9590 227050 118473 620000 1846 273487 195179 100000 216476 70462
2007 4 379 18327 1386 - 110708 - 106689 505802 79821 - 423157 - 4434 2371 32290 297755 523145 19282 9590 - 114333 612345 299 18330 231504 100000 226192 68858
2007 3 7884 18428 2118 - 87984 - 107325 519265 60400 - 406286 - 4525 2371 34102 330477 438221 1901 9590 - 114615 620000 3 29713 157425 100000 211345 69763
2007 2 8039 18506 2118 - 60887 - 107983 608035 30429 - 415800 268 4541 2502 37491 295306 344090 1900 9590 7100 114092 620000 382 20951 145440 100000 182926 68744
2007 1 8039 18584 4852 - 59182 - 108642 694897 23230 - 226996 264267 9280 2957 37492 178803 346483 1900 9590 186926 113606 515950 382 124538 142136 200000 133900 65327
2006 4 8039 18663 4852 - 56591 - 109300 805213 23403 - 181297 264267 9636 3278 95433 143179 269783 1900 9590 195333 109544 515697 667 162302 105016 200000 186699 66079
Financial Quarter Income Statement
year qrt Revenue Income tax expense Finance/interest costs Other income Administrative/Operating expenses Minority interest Share of profit/ (loss) of associates Share of net profit of jointly controlled entity
2012 1 328624 7002 11851 11982 291845 6445 73 1235
2011 4 470387 10590 9345 8175 424352 5839 803 1517
2011 3 286352 1110 8099 13953 274839 4648 378 512
2011 2 234841 3777 7788 12710 214962 1390 196 412
2011 1 221497 151 9981 18927 205904 2585 92 411
2010 4 433118 10093 7460 10031 383409 2306 486 2505
2010 3 270909 4620 9626 14015 257103 6709 3190 -
2010 2 173875 5122 7164 15740 161571 937 2577 -
2010 1 189677 3946 7199 14786 179468 1185 2818 -
2009 4 281669 9914 13367 18773 252627 1039 10497 586
2009 3 257108 471 8257 16430 253320 1494 21 -
2009 2 230244 2918 5858 15595 226497 13 4347 -
2009 1 152595 1542 11088 14320 152730 313 1089 -
2008 4 203554 14545 5928 11260 225195 746 9190 -
2008 3 179380 433 6815 11647 207941 385 2260 -
2008 2 228531 406 21137 24198 237756 4318 2987 -
2008 1 177087 4175 38217 27313 147022 397 677 -
2007 4 301481 18901 36364 8004 266566 552 6307 -
2007 3 228831 331 12602 7999 213358 1019 4590 -
2007 2 96587 6189 17845 5489 56494 3417 1145 -
2007 1 276803 533 22688 6117 249493 752 1888 -
2006 4 157133 4133 17502 39662 180590 6823 9634 -
Financial Quarter Segments Revenue
year qrt Elimination/Adjustment Engineering & Construction Property development Infrastructure and environmental Building services Investment holding and others
2012 1 - 145185 166410 5144 11784 101
2011 4 - 253538 185847 13814 17472 284
2011 3 - 142730 125134 1381 16923 184
2011 2 - 110197 109013 2165 13358 108
2011 1 - 144495 53715 11259 11922 106
2010 4 197738 497004 69692 6432 27183 30545
2010 3 - 138010 74359 47127 11197 216
2010 2 - 107376 31004 24743 10609 143
2010 1 - 123966 29714 25174 10687 136
2009 4 122230 256000 61286 28438 16291 41884
2009 3 12996 229866 15233 36644 12844 24483
2009 2 36397 199415 23695 27922 16157 548
2009 1 43433 119251 15232 23410 12462 25673
2008 4 38596 118086 32139 47599 21157 23169
2008 3 16874 152316 20130 14538 9084 186
2008 2 8617 156934 54081 13894 11945 294
2008 1 5197 57912 93715 20804 9853 0
2007 4 42967 145557 123167 43856 8257 23611
2007 3 10356 132144 90643 9553 6835 12
2007 2 21006 78457 25965 7588 5583 0
2007 1 7706 72706 202899 3640 5264 0
2006 4 58316 100187 59930 28329 4847 22156
Financial Quarter Segments Profit
year qrt Elimination/Adjustment Engineering & Construction Property development Infrastructure and environmental Building services Investment holding and others
2012 1 - 7614 45284 736 61 7220
2011 4 - 5065 48924 970 4708 1655
2011 3 - 4134 30816 232 1891 10544
2011 2 - 6880 31153 4845 581 8163
2011 1 - 14486 13790 2253 136 2590
2010 4 - 39014 16850 15428 2255 13965
2010 3 - 42 18020 10786 997 10047
2010 2 - 17278 5402 3951 906 8114
2010 1 - 8701 8281 3750 1873 4219
2009 4 31769 14018 21723 59 816 42968
2009 3 22464 12561 975 4776 2118 22676
2009 2 1239 16232 3270 2484 630 775
2009 1 28618 7856 1346 3769 1655 28177
2008 4 10822 14797 25365 5138 3311 32154
2008 3 3074 13424 836 2600 569 4421
2008 2 3076 2638 23396 1426 266 4401
2008 1 1627 302 35199 2439 133 21536
2007 4 10989 3864 35882 7791 1811 15910
2007 3 784 2498 30859 449 567 5121
2007 2 746 5038 70108 233 1022 29607
2007 1 721 1190 35908 291 1138 3797
2006 4 12713 6148 16614 2107 103 16242
Financial Quarter Segments Associate
year qrt Engineering & Construction Property development Infrastructure and environmental
2012 1 - 1308 -
2011 4 334 1986 -
2011 3 334 1224 -
2011 2 - 608 -
2011 1 186 317 -
2010 4 1316 8116 2144
2010 3 907 2283 -
2010 2 148 2429 -
2010 1 64 609 2145
2009 4 5082 1036 10380
2009 3 5226 980 791
2009 2 - - -
2009 1 - - -
2008 4 - - -
2008 3 - - -
2008 2 - - -
2008 1 - - -
2007 4 - - -
2007 3 - - -
2007 2 - - -
2007 1 - - -
2006 4 - - -
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
No comments:
Post a Comment