Company Description PPB Group Berhad is engaged in sugar cane cultivation and investment holding. It operates in eight segments: Grains trading, flour and feed milling, which is engaged in wheat and maize trading, flour milling and manufacturing of animal feed; Film exhibition and distribution, which is engaged in the exhibition and distribution of cinematograph films; Environmental engineering, waste management and utilities; Chemicals trading and manufacturing; Property investment and development, which is engaged in letting of commercial properties and development of residential and commercial properties; Livestock farming, which is engaged in the production of day-old chicks, eggs and other related downstream activities; Other operations, which is engaged in consumer products, packaging, oil palm plantations, investment holding, engineering contracts, shipping and others, and Sugar refining, trading and cane plantation, which is engaged in sugar cane cultivation, refining of sugar and trading. The Company’s operations are spread over Malaysia, China, Vietnam, Myanmar, Thailand, Singapore and Indonesia. In October 2007, the Company disposed of its 55% equity interest in Ampang Leisuremall Sdn Bhd (ALSB). ALSB bas ceased to be a subsidiary of the Company. In April 2008, the Company's 75% indirect subsidiary, FFM Feedmills (Sarawak) Sdn Bhd, has disposed of its interest in two subsidiaries, Sri Aman Feedmills Sdn Bhd and Arising from the Disposal, Sri Aman Feedmills has ceased to be an indirect subsidiary of PPB Group Berhad.
Company Info
Listing Date 1972-03-30 Market Capital (Capital Size) 18,991,708,109 (Very Large) Par Value RM 1.00 Board Main Sector Consumer Products Major Industry Grains Trading, Flour & Feed Milling Sub Industry Diversified Business Website http://www.ppbgroup.com/
My Analysis
Forecast P/E now (16.02-0.23)/0.7536 = 20.95 (Moderate) Target Price 16.58+0.23 = 16.81 (PE 22.0, EPS 0.7536, DPS 0.23) Decision Not interested unless stock price got strong rebound whenever below SMA20 or wait until SMA20 move back to uptrend Comment Revenue decreased 6.3% but higher than preceding year corresponding quarter 20.2%, eps decreased 14.7% and was third consecutive quarter decreasing and also lower than preceding year corresponding quarter 32.7%, cash generated from operating not enough to cover financing expenses hence spent 8.5% of Group cash to cover all other expenses, operating margin still low, stronger liquidity ratio at strong level now, lower gearing and debt ratio at very low level now, all repayment period is good, lower inventory can indicate weakening demand of Group products, property development cost still high can indicate the on-going prospect still good, contribution from associate other segment was decreasing
First Support Price 15.8 Second Support Price 15.0 Risk Rating MODERATE
Research House
Wilson & York Target Price 20.38 (2012-02-29) AMMB Target Price 17.25 (2012-05-25) HwangDBS Target Price 12.9 (2012-05-25)
Accounting Ratio
Return on Equity 6.53% Dividend Yield 1.44% Gross Profit Margin 0.00% Operating Profit Margin 8.56% Net Profit Margin 28.65% Tax Rate 6.75% Asset Turnover 0.1895 Net Asset Value Per Share 11.73 Net Tangible Asset per share 11.67 Price/Net Tangible Asset Per Share 1.35 Cash Per Share 0.87 Liquidity Current Ratio 5.3399 Liquidity Quick Ratio 4.1884 Liquidity Cash Ratio 2.7123 Gearing Debt to Equity Ratio 0.0367 Gearing Debt to Asset Ratio 0.0342 Working capital per thousand Ringgit sale 58.6% Days to sell the inventory 62 Days to collect the receivables 70 Days to pay the payables 38
Technical Analysis
SMA 20 15.83 (Downtrend 6 days) SMA 50 16.243 (Downtrend) SMA 100 16.585 (Downtrend) SMA 200 16.522 (Downtrend) MACD (26d/12d) -0.053514 ( 0.007544 ) Signal (9) -0.090522 ( 0.009252 ) MACD Histogram 0.037008 (Bullish trend 9 days)Bolinger Upper Band 16.991 Bolinger Lower Band 14.669
My notes based on 2012 quarter 1 report (number in '000):- Click to view latest wheat price PPB latest news (English) PPB latest news (Chinese) Wheat price chart 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 2012-05-24 2012 1 N/A N/A - 1.23% 1.23% 696955 696955 199654 199654 178504 178504 0.1506 0.1506 14920099 510117 500109 14409982 77466 74977 98275 1130885 2489 95786 1035099 1185500 1185500 18612350 2012-03-31 - 8.56% 28.65% 6.75% 0.1895 - 11.73 11.67 1.35 0.87 5.3399 4.1884 2.7123 0.0367 0.0342 58.6% 62 70 38 2012-02-29 2011 4 17.28 15.2 0.13 1.55% 7.27% 744197 2710539 226053 1056580 209303 980372 0.1766 0.8270 15199156 634030 503515 14565126 16210 24498 169002 923213 40708 209710 1132923 1185500 1185500 20390600 2011-12-31 - 5.80% 30.38% 6.08% 0.1783 20.7988 11.86 11.8 1.46 0.96 4.2746 3.2249 2.2268 0.0451 0.0417 61.5% 79 65 43 2011-11-22 2011 3 17.98 15.88 - 1.70% 5.72% 710263 1966342 252382 830527 229405 771069 0.1935 0.6504 15062129 651250 431008 14410879 57557 54653 162845 924684 2904 159941 1084625 1185500 1185500 19086550 2011-09-30 - 9.55% 35.53% 5.00% 0.1714 - 11.79 11.73 1.37 0.92 3.9554 2.9498 1.9769 0.0466 0.0432 62.9% 88 66 51 2011-08-23 2011 2 17.36 15.16 0.1 2.05% 4.02% 676242 1256079 294650 578145 276433 541664 0.2332 0.4569 14414835 458021 428215 13956814 46911 6440 134398 920874 40471 93927 1014801 1185500 1185500 20390600 2011-06-30 - 10.61% 43.57% 2.47% 0.1696 - 11.41 11.35 1.52 0.86 5.6677 4.3247 2.915 0.0339 0.0318 66.5% 80 70 50 2011-05-24 2011 1 18.0 16.3 - 1.97% 1.97% 579837 579837 283495 283495 265231 265231 0.2237 0.2237 14379204 426958 416615 13952246 54645 48550 355602 921053 103195 252407 1173460 1185500 1185500 20627700 2011-03-31 - 10.42% 48.89% 3.68% 0.1634 - 11.42 11.35 1.53 0.99 6.3678 4.9504 3.6542 0.0315 0.0297 73.4% 84 62 46 2011-02-28 2010 4 17.72 16.36 0.18 1.07% 13.21% 614780 2274036 177485 1961771 152672 1883763 0.1288 1.5890 13935466 454580 185284 13480886 329368 1514128 1643984 723959 1843496 199512 923471 1185500 1185500 19560750 2010-12-31 - 15.18% 28.87% 9.57% 0.1632 10.3839 11.22 11.15 1.48 0.78 4.8796 3.8192 2.6713 0.0342 0.0326 59.0% 70 61 49 2010-11-22 2010 3 18.8 16.06 - 2.02% 12.14% 574531 1659256 317086 1784286 287991 1731091 0.2429 1.4602 13714201 459667 178317 13254534 229809 1541785 1629345 724434 1771594 142249 866683 1185500 1185500 22287400 2010-09-30 - 16.16% 55.19% 7.51% 0.1576 - 11.03 10.97 1.71 0.73 4.754 3.6237 2.5087 0.0352 0.0335 60.1% 77 62 47 2010-08-25 2010 2 19.58 16.7 0.7 2.23% 10.12% 581092 1084725 326164 1467200 317746 1443100 0.2680 1.2173 14753663 431546 175239 14322117 156721 1380740 791326 728214 1537461 746135 1474349 1185500 1185500 20034950 2010-06-30 - 20.09% 56.13% 2.17% 0.1705 - 11.93 11.87 1.42 1.24 7.9966 6.6059 5.2921 0.0305 0.0293 77.6% 67 51 37 2010-05-24 2010 1 17.6 15.04 - 7.89% 7.89% 503633 503633 1141036 1141036 1125354 1125354 0.9493 0.9493 14766340 444314 174729 14322026 14887 1188949 577194 728427 1174062 596868 1325295 1185500 1185500 19205100 2010-03-31 - 10.26% 226.56% 1.15% 0.1875 - 11.93 11.87 1.36 1.12 7.4487 6.0889 4.4626 0.0314 0.0301 69.2% 62 59 34 2010-03-02 2009 4 18.4 16.04 0.18 2.84% 13.04% 501566 2005429 372634 1675221 351525 1615964 0.2965 1.3631 15066960 807601 172817 14259359 472859 198505 428576 488222 671364 242788 731010 1185500 1185500 19157680 2009-12-31 - 8.64% 74.29% 5.12% 0.1832 11.8553 11.88 11.82 1.37 0.5 3.5152 2.8677 0.9017 0.0573 0.0536 59.5% 64 47 52 2009-11-20 2009 3 16.98 15.26 0.5 4.80% 10.20% 929015 2535472 644347 1358248 595072 1264439 0.5020 1.0666 14799442 702096 173539 14097346 267791 154288 367661 488466 422079 54418 542884 1185500 1185500 18612350 2009-09-30 - 20.91% 69.36% 7.05% 0.1928 - 11.75 11.68 1.34 0.46 3.4414 2.124 1.0539 0.0504 0.0474 44.1% 97 65 40 2009-08-21 2009 2 16.18 15.08 0.05 3.21% 5.40% 833952 1606457 433089 713901 397532 669367 0.3353 0.5646 14245606 617990 168752 13627616 138683 112819 349402 489154 251502 97900 391254 1185500 1185500 18138150 2009-06-30 - 12.73% 51.93% 6.46% 0.2038 - 11.35 11.29 1.36 0.33 3.5045 1.9414 0.8898 0.0459 0.0434 38.2% 96 56 38 2009-05-19 2009 1 15.38 10.5 - 2.19% 2.19% 495228 495228 276935 276935 271835 271835 0.2293 0.2293 14444761 682544 161090 13762217 44898 38084 38994 491597 6814 32180 459417 1185500 1185500 13040500 2009-03-31 - 2.07% 55.92% 1.99% 0.2015 - 11.47 11.41 0.96 0.39 2.9679 1.6863 0.8595 0.0502 0.0473 36.2% 95 53 35 2009-02-27 2008 4 11.7 9.45 0.18 3.14% 11.12% 594850 2488566 359105 1356365 363280 1286509 0.3064 1.0852 13216245 823366 160088 12392879 242160 31177 485690 701375 273337 212353 489022 1185500 1185500 11499350 2008-12-31 - 3.94% 60.37% - 0.244 8.9384 10.32 10.25 0.95 0.41 2.5263 1.3959 0.7191 0.0673 0.0623 32.3% 99 50 45 2008-11-27 2008 3 10.0 8.2 - 1.79% 7.98% 978962 2629686 258999 1034112 207007 923228 0.1746 0.7788 12693432 729091 165899 11964341 175142 17184 530531 701688 157958 372573 329115 1185500 1185500 10136025 2008-09-30 - 19.33% 26.46% 18.35% 0.2711 - 9.95 9.89 0.86 0.28 2.6447 1.472 0.557 0.0618 0.0574 28.3% 86 56 33 2008-08-26 2008 2 9.4 6.85 0.05 2.88% 6.19% 841836 1650724 358144 775113 333123 716221 0.2810 0.6042 12098679 567110 158962 11531569 188110 32540 589798 698287 220650 369148 329139 1185500 1185500 10432400 2008-06-30 - 10.55% 42.54% 6.11% 0.2663 - 9.59 9.53 0.92 0.28 3.0563 1.9038 0.7434 0.0499 0.0469 28.3% 65 56 32 2008-05-29 2008 1 11.6 8.65 - 3.31% 3.31% 808888 808888 416969 416969 383098 383098 0.3232 0.3232 12274223 446883 146819 11827340 114467 31500 20246 697380 82967 103213 800593 1185500 1185500 13040500 2008-03-31 - 16.48% 51.55% 7.83% 0.2533 - 9.85 9.79 1.12 0.68 5.2352 3.7266 2.2625 0.0383 0.0364 48.3% 71 59 38 2008-02-29 2007 4 11.3 9.05 0.25 2.16% 126.06% 810885 2989442 121998 7078123 119551 6972965 0.1008 5.8819 11984045 416992 137288 11567053 179496 322425 90793 751547 142929 52136 699411 1185500 1185500 12803400 2007-12-31 - 8.68% 15.05% 12.21% 0.2495 1.8361 9.64 9.58 1.13 0.59 5.2669 3.6842 2.1383 0.0365 0.0348 46.8% 70 60 38 2007-11-29 2007 3 12.2 9.85 - 3.95% 124.75% 760425 2178557 238077 7002916 218512 6900205 0.1843 5.8205 11858927 405529 158781 11453398 75681 310889 115606 747859 235208 119602 628257 1185500 1185500 12210650 2007-09-30 - 10.25% 31.31% 7.16% 0.2403 - 9.53 9.46 1.09 0.54 5.4023 3.8226 1.9877 0.0359 0.0342 49.3% 71 67 34 2007-08-24 2007 2 10.4 9.35 0.05 117.75% 120.80% 729364 1418132 6544998 6764839 6513260 6681693 5.4941 5.6362 11709454 396338 155476 11313116 97216 194620 149153 748290 97404 51749 800039 1185500 1185500 8120675 2007-06-30 - 8.86% 897.36% 0.32% 0.1784 - 9.41 9.35 0.73 0.68 5.6853 4.3035 2.548 0.0355 0.0338 70.6% 83 85 47 2007-05-30 2007 1 N/A N/A - 3.05% 3.05% 688768 688768 219841 219841 168433 168433 0.1421 0.1421 7619189 1934510 868654 5684679 69055 130668 247801 747990 61613 186188 934178 1185500 1185500 7587200 2007-03-31 - 9.36% 31.92% 10.24% 0.1785 - 4.06 4.0 1.6 0.75 3.0492 2.8165 0.4802 0.4017 0.2539 279.1% 127 131 61 2007-02-27 2006 4 N/A N/A 0.15 N/A N/A 671213 2590526 202101 759691 153166 560665 0.1292 0.4729 7288922 1757597 886641 5531325 290859 222293 49552 731967 68566 19014 750981 1185500 1185500 6460975 2006-12-31 - 8.13% 30.11% 8.73% 0.0921 11.5238 3.92 3.89 1.4 0.64 2.6492 1.7485 0.6805 0.3784 0.2411 275.4% 598 646 427
Financial Quarter Balance Sheet
year qrt Biological assets (A-0) Deferred tax assets (A-0) Financial assets at fair value through profit and loss (A-0) Goodwill on consolidation (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) Other investments (A-0) Prepaid lease payments (A-0) Property, plant and equipment (A-0) Biological assets (A-1) Cash and cash equivalents (A-1) Current asset classified as held for sales (A-1) Derivative financial assets (A-1) Intangible assets (A-1) Inventories (A-1) Other receivables (A-1) Property development costs (A-1) Deferred tax liabilities (L-0) Loans & borrowings (L-0) Current tax liabilities (L-1) Derivative financial liabilities (L-1) Liabilities directly associated with assets classified as held for sale (L-1) Loans & borrowings (L-1) Other payables (L-1) Minority interest (M-1) 2012 1 2590 6391 - 74617 1286 10801033 51475 215021 12017 702667 - 1012847 15822 1036278 9009 2738 11059 382065 541146 42038 79382 48675 2269 6380 - 109031 264380 500109 2011 4 2600 7557 - 74617 1398 11040554 51669 214695 11870 598567 - 1017844 16860 1134522 9406 2696 12013 474159 484393 43736 79800 44753 4082 4264 - 213150 287981 503515 2011 3 2637 2324 - 74617 1423 10855574 48999 210537 11806 665806 - 1016391 16215 1085578 9009 45858 11104 496214 468251 39786 72619 29501 5822 36541 - 223374 283393 431008 2011 2 2676 2602 - 74617 1404 10282249 46346 211815 11766 814540 - 991660 15748 1015874 9009 4616 7905 413101 469721 39186 66889 42637 9287 30444 - 46483 262281 428215 2011 1 2710 3358 - 74617 1387 10083455 47660 212994 11763 922589 - 971870 14359 1174577 9009 631 7328 405373 399661 35863 70108 35419 11889 3851 - 59965 245726 416615 2010 4 2743 4366 - 74617 1503 10000272 47290 212649 11484 936126 - 957177 14525 923682 9721 271 6723 316738 380194 35385 69637 39167 14546 467 - 75093 255670 185284 2010 3 2785 4772 - 72445 1439 9921836 25591 204830 11494 887413 - 937813 14726 867449 9009 223 7318 342819 368976 33263 72004 41892 17553 80 - 86822 241316 178317 2010 2 2816 5343 - 72444 1774 10453164 27856 205562 9831 806599 - 938147 14855 1475882 9009 625 6646 340831 350121 32158 71418 81244 12432 80 - 54533 211839 175239 2010 1 2851 5561 - 72444 1856 10417186 28486 173695 11304 887882 - 952526 14761 1325561 24980 2535 6493 357334 449086 31799 71022 76253 12681 681 - 60381 223296 174729 2009 4 2889 5479 - 72444 1969 10628430 29518 174209 11268 886440 - 958075 14320 589003 925423 193 6334 377835 352338 30793 71552 82813 6785 212 266249 37654 342336 172817 2009 3 2884 6880 13242 73086 2080 10679195 46761 168856 7205 860238 131688 1033257 28451 543313 9009 28813 6399 607187 507377 43521 74446 112147 48484 26332 - 184939 255748 173539 2009 2 2920 3488 6498 73086 2097 10473415 47096 168433 7147 782168 131294 997839 26781 393561 9009 3141 6512 624242 446498 40381 73652 102017 22410 2937 - 150627 266347 168752 2009 1 2922 3310 3320 73086 2270 10739667 48509 168308 6504 700607 131708 974538 23151 460455 9009 1037 6632 625012 426290 38426 73709 73097 8647 270 - 270224 256597 161090 2008 4 2943 3315 - 73086 2519 9699666 45849 168436 6459 398111 132292 957970 27404 491186 9009 - 7977 706444 445282 38297 74312 65995 19322 - - 315290 348447 160088 2008 3 2892 205 26908 73093 2559 9317488 44759 168959 6080 418357 129458 934825 - 330205 9009 - 7956 657488 525483 37708 71453 64811 55468 - - 272333 265026 165899 2008 2 2893 198 24188 73093 2709 8995175 41740 170051 6048 420588 131027 874170 - 330032 9479 - 8541 476837 497092 34818 69950 53229 33327 - - 161142 249462 158962 2008 1 2671 1380 20389 73033 2759 8738806 39872 162906 3717 419719 131738 819948 - 802680 9479 - 8196 504056 501749 31125 68537 23575 25674 - - 44163 284934 146819 2007 4 2681 1431 21339 73033 2977 8587695 39403 163835 3693 419699 131635 810852 - 700658 9479 - 9476 489902 487573 28684 68823 20504 10976 - - 36471 280218 137288 2007 3 2559 - 20687 73033 2780 8470868 40403 180665 447 421448 78339 843396 - 634434 55915 - 9438 436621 520327 67567 65442 20906 24635 - - 51909 242637 158781 2007 2 2148 - 19010 73033 2932 8321942 37448 176183 445 387442 78675 820263 - 802216 55949 - 8280 369360 488457 65671 66858 14644 26466 - 20 42192 246158 155476 2007 1 2122 - 16989 66235 3135 336609 37884 232375 445 386369 80600 809250 - 889328 3831998 - 8534 372491 486430 58395 65148 17346 18172 - 1575669 52182 205993 868654 2006 4 921038 7098 48562 33316 3254 738480 39050 206204 437 388653 562139 1371250 - 762712 195 - 9221 956951 1187748 52614 302535 334176 43643 - 20 356665 720558 886641
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 Investment gain/loss Discontinued operation Share of net profit of jointly controlled entity Gain on sale of discontinued operations 2012 1 696955 13467 2540 36228 673496 7683 141642 - - 865 - 2011 4 744197 13741 1981 27664 728669 3009 182989 - - 1853 - 2011 3 710263 12615 1774 29361 671796 10362 185327 - - 1001 - 2011 2 676242 7284 970 22304 626776 10933 223011 - - 839 - 2011 1 579837 10432 1083 19510 538933 7832 223293 - - 871 - 2010 4 614780 16988 1103 20251 541713 7825 85048 - 2514 190 2546 2010 3 574531 23820 1301 26505 508207 5275 225213 - 0 345 0 2010 2 581092 7070 883 39686 504035 1348 209687 - 261 356 0 2010 1 503633 13123 1472 25313 477289 2559 252105 - - 298 838448 2009 4 501566 19070 1492 11180 469428 2039 272016 8188 50216 388 - 2009 3 929015 45416 2130 23422 758184 3859 442072 9895 - 257 - 2009 2 833952 27976 1338 8225 735986 7581 274886 53096 - 254 - 2009 1 495228 5504 2143 10036 495037 404 256083 - 12523 245 - 2008 4 594850 2253 1627 7730 626017 1922 381941 21700 22926 1002 - 2008 3 978962 47534 3826 8265 798042 4458 53128 20305 - 207 - 2008 2 841836 21867 1771 4097 757156 3154 219374 51578 - 186 - 2008 1 808888 32646 935 8427 684018 1225 277523 6904 - 180 - 2007 4 810885 14902 1007 4275 744773 12455 84277 31445 0 214 0 2007 3 760425 17037 1168 8455 690927 2528 140494 20653 0 198 53 2007 2 729364 21170 1156 3475 668189 10568 2547 44981 46011 165 6392894 2007 1 688768 22502 1112 6241 630521 28906 7011 27165 122126 163 - 2006 4 671213 17653 1514 5958 622569 31282 8833 18700 121564 84 -
Financial Quarter Segments Revenue
year qrt Grains, trading, flour and feed milling Marketing, distribution and manufacturing of consumer products Film exhibition and distribution Environmental engineering, waste management and utilities Chemicals trading and manufacturing Property investment & development Livestock farming Others Sugar refining, trading and cane plantation Oil palm plantations Packaging Edible oils refining and trading Elimination/Adjustment Investment in Equity 2012 1 436086 96923 68887 29799 26004 19665 19494 38642 - - - - 38940 395 2011 4 463440 91262 76212 47177 28258 9056 28388 36785 - - - - 39010 2629 2011 3 441395 98744 70237 34529 29403 9691 30625 34137 - - - - 40251 1753 2011 2 394756 93177 71893 43171 35007 9167 26398 27175 - - - - 42007 17505 2011 1 336656 92077 64932 29495 32640 9147 23660 28071 - - - - 38091 1250 2010 4 337934 93692 65038 55923 30916 10341 25664 6185 655 - - - 41092 42549 2010 3 344988 97688 59576 19442 24950 8232 26446 29815 - - - - 36606 - 2010 2 300452 89999 67289 19597 38132 10070 22698 77547 - - - - 44692 - 2010 1 277345 88105 60651 13777 23014 13291 20354 34739 - - - - 27643 - 2009 4 274190 - 61158 17061 11701 10691 23382 130293 375366 - - - 26910 - 2009 3 294369 - 50701 26636 22173 8173 22641 127993 418264 - - - 41935 - 2009 2 291044 - 49192 24155 22915 8325 23269 121519 335677 - - - 42144 - 2009 1 292772 - 44641 36304 14370 13585 21371 109022 277668 - - - 37228 - 2008 4 342582 - 47298 56794 22731 8747 23760 131221 237488 - - - 38283 - 2008 3 411944 - 42094 56788 45106 22288 23743 155292 257884 - - - 36177 - 2008 2 326455 - 45718 55456 41892 12589 20773 131856 240509 - - - 33412 - 2008 1 346192 - 42423 16766 36180 21456 19177 120509 237577 - - - 31392 - 2007 4 296861 - 37105 50760 29001 39269 24869 105364 247650 4 14685 4 34679 - 2007 3 266974 - 35415 22472 31447 20873 22680 106057 270267 - 15505 - 31265 - 2007 2 245065 - 40886 11855 31170 18917 18151 89457 286514 70140 21724 767870 92869 - 2007 1 233759 - 36923 10213 31831 9350 16496 82986 285380 181021 31481 2356679 201879 - 2006 4 237776 - 33992 27726 25495 19617 17017 87313 244744 212821 31871 2541647 236857 -
Financial Quarter Segments Profit
year qrt Grains, trading, flour and feed milling Marketing, distribution and manufacturing of consumer products Film exhibition and distribution Environmental engineering, waste management and utilities Chemicals trading and manufacturing Property investment & development Livestock farming Others Sugar refining, trading and cane plantation Oil palm plantations Packaging Edible oils refining and trading Elimination/Adjustment Investment in Equity 2012 1 43583 4326 8243 925 100 5905 6324 3114 - - - - 386 1941 2011 4 28987 3621 6855 2597 319 2791 2560 5842 - - - - 404 1081 2011 3 45030 6861 9186 1231 251 4668 5930 5664 - - - - 890 3961 2011 2 21350 4029 11460 4961 1076 3413 3152 1434 - - - - 16 21101 2011 1 39632 4892 9926 996 160 4697 1029 963 - - - - 198 5605 2010 4 52717 3235 10616 3590 287 24296 3040 83852 2514 - - - 7800 58961 2010 3 43794 5621 9691 1622 726 3656 5066 26142 - - - - 506 - 2010 2 26124 2879 12167 429 250 4176 1239 74147 - - - - 12 - 2010 1 32275 4309 11493 161 233 5925 1350 18316 - - - - 581 - 2009 4 28981 - 9197 2123 709 2879 1752 5132 65051 - - - 622 - 2009 3 44560 - 7015 1687 286 1155 1940 5009 134521 - - - 797 - 2009 2 15007 - 7060 377 2470 3453 814 11712 67889 - - - 523 - 2009 1 4662 - 5233 206 170 4999 1003 379 14781 - - - 522 - 2008 4 29339 - 6385 1466 6091 2154 1349 11168 23407 - - - 954 - 2008 3 94820 - 5684 2140 3079 6875 246 16957 63208 - - - 346 - 2008 2 35852 - 6985 1526 4028 4432 2570 12290 30007 - - - 143 - 2008 1 66126 - 5371 496 2632 7043 2065 17765 40295 - - - 414 - 2007 4 56885 - 3797 3258 666 9791 3894 32650 32467 42528 535 - 1577 - 2007 3 21352 - 5567 658 2515 5875 3401 15916 29772 - 598 - 210 - 2007 2 17542 - 7085 298 2536 4984 334 1649 39259 28494 3375 2162 245 - 2007 1 30287 - 6122 278 807 2548 253 1981 30344 76772 2389 19875 175 - 2006 4 31704 - 6121 776 385 4562 1109 2253 15197 71011 2804 30218 993 -
Financial Quarter Segments Associate
year qrt Grains, trading, flour and feed milling Film exhibition and distribution Environmental engineering, waste management and utilities Chemicals trading and manufacturing Property investment & development Others Sugar refining, trading and cane plantation Oil palm plantations Edible oils refining and trading 2012 1 1883 163 1451 - 1931 140941 - - - 2011 4 4129 124 2703 - 881 177005 - - - 2011 3 4317 219 1465 - 1268 179059 - - - 2011 2 3769 346 1382 - 1726 216627 - - - 2011 1 3934 216 1470 - 746 217798 - - - 2010 4 4721 271 882 - 5 79369 - - - 2010 3 3558 301 824 - 1439 219436 - - - 2010 2 3241 342 1150 - 929 204381 - - - 2010 1 3332 420 1139 - 620 248132 - - - 2009 4 1881 359 1109 - 580 250844 3323 - - 2009 3 800 329 1368 - 13417 424849 1572 - - 2009 2 830 308 2084 - 6434 263761 3383 - - 2009 1 981 220 1544 - 808 257737 1833 - - 2008 4 1717 252 2358 - 1046 383122 424 - - 2008 3 1951 278 1686 - 768 47647 1005 - - 2008 2 3580 302 1348 - 2093 213312 1075 - - 2008 1 3807 312 2088 - 1342 268058 2096 - - 2007 4 2918 321 1749 - 1732 81180 373 - - 2007 3 2433 309 1396 - 856 134781 917 - - 2007 2 2197 320 929 - 3453 10006 725 - 22460 2007 1 2496 378 1277 - 847 829 1347 240 78285 2006 4 1966 268 606 324 729 6411 343 136 42770
Short form reference a_date = announcement date, yr = financial year end, qrt = quarterh_price = stock highest price during the quarter, l_price = stock lowest price during the quarterdiv = dividend recommend or declare in the quarter, roe = return on equityc_roe = cumulative of return on equity during the financial yearrev = revenue in the current quarter, c_rev = cumulative of revenue during the financial yearpbt = profit before tax in the current quarter, c_pbt = cumulative of profit before tax during the financial yeareps = earnings per share in the current quarter, c_eps = cumulative of earnings per share during the financial yearasset = total asset, liab = total liability, mino = minority interest, equi = total equitycfo = net cash flow from operating activities, cfi = net cash flow from investing activitiescff = net cash flow from financing activities, cash = cash and cash equivalents as at beginning of financial yearfinal = cash and cash equivalents as at current financial period endedshare = diluted/basic weighted average number of ordinary sharesc_share = cumulative of diluted/basic weighted average number of ordinary shares during the financial yearm_cap = market capital at announcement date of quarterly report, date = current financial period ended dateprof_m = profit margin, vat = income tax rate, pe = price earning per share ratio of recent four quarternavps = net asset value per share, ntaps = net tangible asset per share, cps = cash per sharel_cur = liquidity current ratio, l_qui = liquidity quick ratio, l_cash = liquidity cash ratiog_de = gearing debt to equity ratio, g_da = gearing debt to assets ratioavg_w = working capital per thousand Ringgit saleinv_d = days to sell the inventory, rec_d = days to collect the receivablespay_d = days to pay the payablesCURRENT ● CHANGES IN SHAREHOLDING ● ANNUAL REPORTS HISTORICAL ● CHANGES IN SHAREHOLDING ARCHIVES ● CHANGES IN SHAREHOLDING ● CHANGES IN SHAREHOLDING 
No comments:
Post a Comment