Company Description Genting Malaysia Berhad, formerly Resorts World Bhd, is involved in a tourist resort business at Genting Highlands, and its activities cover leisure and hospitality services, which comprise gaming, hotel, entertainment and amusement. The principal activities of the subsidiaries include property development and management, leisure and hospitality services, investments, time share ownership scheme, tours and travel related services. The Company operates in two segments: Leisure & Hospitality, which includes the gaming, hotel, entertainment and amusement businesses, tours & travel related services and other support services, and Properties division, which holds the land held for development of the Company and is involved in property developments. Genting Berhad is its immediate and ultimate holding company. In December 2009, Genting Berhad completed the disposal of its subsidiaries, Oakwood Sdn. Bhd. and Genting Highlands Tours and Promotion Sdn. Bhd., to Genting Malaysia Berhad.
Company Info
Listing Date 1989-12-22 Market Capital (Capital Size) 20,959,610,267 (Very Large) Par Value RM 0.10 Board Main Sector Trading/Services Major Industry Leisure & Recreation Sub Industry Property Development Website http://www.gentingmalaysia.com/
My Analysis
Forecast P/E now (3.53-0.086)/0.2449 = 14.06 (Moderate) Target Price 3.75+0.086 = 3.83 (PE 15.3, EPS 0.2449, DPS 0.086) Decision BUY if stock price strong sustain and uptrend above SMA50 or wait strong sustain above SMA20 Comment Revenue decreased 18.3% and also lower than preceding year corresponding quarter 2.4%, eps decreased 22.4% and also lower than preceding year corresponding quarter 35.1%, cash generated from operating not enough to cover financing expenses hence increased borrowings to cover all other expenses, gross margin increasing to very satisfactory level, liquidity ratio indicate the financial strength is standard but not for new develpment, gearing ratio indicate financial leverage strength still good, all accounting of collection or repayment period is good, all Leisure & Hospitality business was good
First Support Price 3.4 Second Support Price 3.28 Risk Rating MODERATE
Research House
AMMB Target Price 4.3 (2012-07-02) Alliance Target Price 4.26 (2012-07-05) Jupiter Target Price 3.6 (2012-08-10) CIMB Target Price 3.52 (2012-08-30) HLG Target Price 4.1 (2012-08-30) HwangDBS Target Price 3.5 (2012-08-30) Kenanga Target Price 4.18 (2012-08-30) Maybank Target Price 4.05 (2012-08-30) OSK Target Price 4.21 (2012-08-30) RHB Target Price 3.7 (2012-08-30)
Accounting Ratio
Return on Equity 12.43% Dividend Yield 2.44% Gross Profit Margin 39.81% Operating Profit Margin 30.65% Net Profit Margin 30.13% Tax Rate 22.35% Asset Turnover 0.5171 Net Asset Value Per Share 2.26 Net Tangible Asset per share 1.5 Price/Net Tangible Asset Per Share 2.2 Cash Per Share 0.63 Liquidity Current Ratio 1.8 Liquidity Quick Ratio 1.7664 Liquidity Cash Ratio 1.611 Gearing Debt to Equity Ratio 0.3068 Gearing Debt to Asset Ratio 0.2347 Working capital per thousand Ringgit sale 20.6% Days to sell the inventory 5 Days to collect the receivables 15 Days to pay the payables 87
Technical Analysis
SMA 10 3.415 (Uptrend) SMA 20 3.396 (Uptrend 1 day) SMA 50 3.482 (Downtrend) SMA 100 3.561 (Downtrend) SMA 200 3.688 (Downtrend) MACD (26d/12d) -0.017061 ( 0.013329 ) Signal (9) -0.024456 ( 0.001849 ) MACD Histogram 0.007395 (Bullish trend 1 day)Bolinger Upper Band 3.591 Bolinger Lower Band 3.201
My notes based on 2012 quarter 2 report (number in '000):- GENM latest news (English) GENM 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 2012-08-29 2012 2 N/A N/A 0.038 4.16% 6.43% 2119482 4023283 638503 1017044 495800 766464 0.0874 0.1352 16766045 3935744 - 12830301 889794 239783 15646 2145002 650011 665657 2810659 5669709 5668523 18710039 2012-06-30 39.81% 30.65% 30.13% 22.35% 0.5171 - 2.26 1.5 2.2 0.63 1.8 1.7664 1.611 0.3068 0.2347 20.6% 5 15 87 2012-05-30 2012 1 3.78 3.28 - 2.27% 2.27% 1903801 1903801 378541 378541 270664 270664 0.0478 0.0478 16185343 3564826 - 12620517 123811 107476 6473 2134720 16335 22808 2157528 5667574 5667574 21763484 2012-03-31 29.92% 20.46% 19.88% 28.50% 0.5219 - 2.23 1.47 2.61 0.44 1.8212 1.7742 1.5319 0.2825 0.2203 15.8% 5 16 81 2012-02-28 2011 4 3.95 3.51 0.048 3.01% 12.30% 2331245 8493686 453734 1900648 349281 1427877 0.0616 0.2519 16506522 4579725 - 11926797 2116022 3135840 286859 2875734 1019818 732959 2142775 5665798 5669441 21530032 2011-12-31 27.03% 20.00% 19.46% 23.02% 0.5146 15.088 2.1 1.34 2.84 0.54 1.4239 1.395 1.1781 0.384 0.2774 13.1% 4 24 100 2011-11-24 2011 3 4.12 3.76 - 2.99% 9.29% 2315836 6162441 463084 1446914 347145 1078596 0.0613 0.1902 16231028 4574665 - 11656363 1060889 1915494 448698 2871742 854605 405907 2465835 5666580 5670755 21872998 2011-09-30 25.17% 20.50% 20.00% 25.04% 0.4757 - 2.06 1.5 2.57 0.72 2.0511 2.0219 1.5911 0.3925 0.2818 34.7% 5 52 94 2011-08-25 2011 2 3.91 3.01 0.038 2.70% 6.30% 1896025 3846605 430342 983830 313753 731451 0.0553 0.1289 15695946 4051775 - 11644171 688654 732961 546141 2839871 44307 501834 3341705 5672482 5672936 19343163 2011-06-30 27.29% 23.07% 22.70% 27.09% 0.421 - 2.05 1.51 2.26 0.75 2.3911 2.3564 2.0141 0.348 0.2581 44.7% 6 40 86 2011-05-26 2011 1 3.93 3.37 - 3.60% 3.60% 1950580 1950580 553488 553488 417698 417698 0.0736 0.0736 14946342 3261612 - 11684730 461638 27106 47164 2836849 434532 387368 3224217 5673629 5673629 19971174 2011-03-31 31.06% 28.66% 28.38% 24.53% 0.3973 - 2.06 1.51 2.33 0.74 2.5584 2.5208 2.1895 0.2791 0.2182 50.5% 7 38 101 2011-02-23 2010 4 3.84 3.22 0.044 3.57% 12.58% 1558525 5333103 503218 1731452 362125 1276596 0.0638 0.2241 14784379 3175672 - 11608707 1467421 3189567 572173 5160583 1722146 2294319 2866264 5679879 5697168 18800399 2010-12-31 36.42% 33.09% 32.29% 28.04% 0.3607 14.7718 2.04 1.49 2.22 0.68 2.3991 2.3586 2.1107 0.2736 0.2148 47.9% 8 30 110 2010-11-25 2010 3 3.66 3.19 - 3.32% 9.01% 1202916 3774578 416262 1228234 336417 914471 0.0591 0.1603 13132017 2033786 - 11098231 1135072 1525958 297419 5144546 390886 688305 4456241 5694477 5703061 19247332 2010-09-30 35.40% 34.66% 34.60% 19.18% 0.3846 - 1.95 1.74 1.94 0.95 3.4387 3.3985 3.2522 0.1833 0.1549 80.4% 8 16 90 2010-08-26 2010 2 3.72 2.96 0.036 3.01% 5.70% 1226492 2571662 414130 811972 305690 578054 0.0536 0.1013 11521984 1438306 - 10083678 822641 462169 1108 5193433 360472 361580 5555013 5707855 5707721 17066486 2010-06-30 38.37% 33.76% 33.77% 26.22% 0.4498 - 1.77 1.76 1.7 1.04 5.758 5.697 5.4965 0.1426 0.1248 99.2% 8 15 82 2010-05-27 2010 1 3.15 2.46 - 2.68% 2.68% 1345170 1345170 397842 397842 272364 272364 0.0477 0.0477 11273747 1170635 6818 10103112 394005 332955 2308 5209314 61050 63358 5272672 5707554 5707554 15125018 2010-03-31 40.42% 29.58% 29.58% 31.57% 0.4576 - 1.77 1.77 1.5 0.97 7.1714 7.0909 6.8464 0.1159 0.1038 96.9% 8 14 77 2010-02-25 2009 4 2.9 2.51 0.043 4.30% 15.90% 1275555 4991765 469385 1764593 358320 1323701 0.0628 0.2315 11346032 1201853 6920 10144179 1626822 532066 373553 4529836 1094756 721203 5251039 5707373 5718517 15524054 2009-12-31 40.05% 36.83% 36.80% 23.68% 0.44 11.7507 1.77 1.77 1.54 0.92 6.632 6.5577 6.3132 0.1186 0.1059 94.2% 8 15 86 2009-11-25 2009 3 2.96 2.66 - 4.32% 11.60% 1335901 3716210 470667 1295208 359456 965381 0.0629 0.1687 11073197 1267158 7024 9806039 1174604 229244 245540 4542774 945360 699820 5242594 5714188 5722235 16399719 2009-09-30 42.03% 35.23% 35.23% 23.65% 0.4556 - 1.71 1.71 1.68 0.93 6.0459 5.9802 5.7227 0.1293 0.1144 92.6% 7 17 79 2009-08-26 2009 2 2.98 2.69 0.03 3.97% 7.28% 1202256 2380309 438859 824541 330481 605925 0.0577 0.1058 10416943 1322597 7126 9094346 738055 202868 13078 4566963 535187 522109 5089072 5726122 5726050 16033141 2009-06-30 39.70% 36.51% 36.50% 24.72% 0.4737 - 1.59 1.59 1.76 0.9 5.4944 5.4343 5.2085 0.1455 0.127 89.7% 7 16 74 2009-05-27 2009 1 3.02 2.49 - 3.31% 3.31% 1178053 1178053 385682 385682 275444 275444 0.0481 0.0481 9704117 1013027 7239 8691090 247361 697 9187 4609339 248058 238871 4848210 5725328 5725328 15343879 2009-03-31 37.96% 32.73% 32.74% 28.61% 0.5124 - 1.52 1.52 1.76 0.85 7.4285 7.3397 7.0306 0.1167 0.1044 89.3% 8 16 62 2009-02-25 2008 4 2.89 1.84 0.04 4.73% 7.74% 1329102 4886703 244496 1127010 387843 634389 0.0674 0.1099 9422935 1097856 7338 8325079 1713249 121331 427686 3136068 1834580 1406894 4542962 5750888 5773814 12881989 2008-12-31 42.12% 18.45% 18.40% - 0.5186 20.3871 1.44 1.44 1.56 0.79 6.1895 6.1119 5.8481 0.132 0.1165 82.7% 8 15 76 2008-11-26 2008 3 2.68 2.14 - 4.16% 12.47% 1224909 3557601 464788 1371506 340590 1022232 0.0591 0.1768 9308294 1234650 7437 8073644 1354396 392131 229509 3052328 1746527 1517018 4569346 5763365 5780832 15272917 2008-09-30 39.15% 37.93% 37.94% 26.74% 0.5048 - 1.4 1.4 1.89 0.79 5.2464 5.1781 4.9472 0.1531 0.1326 83.6% 8 17 80 2008-08-27 2008 2 2.8 2.16 0.03 4.69% 8.32% 1240769 2332692 511325 906718 384281 681642 0.0664 0.1177 9418826 1252052 7534 8166774 818955 432584 70874 3051241 1251539 1180665 4231906 5786031 5791655 14638658 2008-06-30 41.55% 39.65% 41.21% 24.87% 0.4872 - 1.41 1.41 1.79 0.73 4.7526 4.688 4.4687 0.1535 0.1329 77.4% 8 17 68 2008-05-28 2008 1 3.28 2.43 - 3.63% 3.63% 1091923 1091923 395393 395393 297361 297361 0.0502 0.0502 8875660 984107 7643 7891553 273103 62727 22620 3050829 210376 187756 3238585 5924312 5924312 18957798 2008-03-31 39.19% 36.35% 36.21% 24.82% 0.4935 - 1.33 1.33 2.41 0.55 5.1175 5.0261 4.7325 0.1248 0.1109 64.3% 9 17 64 2008-02-28 2007 4 3.8 3.06 0.036 5.50% 24.86% 1141219 4352333 431764 1912059 344094 1555654 0.0619 0.2648 9341516 1144814 7741 8196702 1450955 519668 898562 1979690 1970623 1072061 3051751 5556557 5874063 21114916 2007-12-31 40.50% 38.01% 37.83% 20.33% 0.4659 14.3486 1.39 1.39 2.73 0.55 3.9301 3.8603 3.6047 0.1398 0.1226 57.0% 8 18 77 2007-11-22 2007 3 4.26 3.5 - 10.68% 19.36% 1115382 3211114 755849 1480295 668080 1211560 0.1191 0.2055 9855732 1260397 7841 8595335 974862 680728 643956 1980189 1655590 1011634 2991823 5609404 5895669 20193854 2007-09-30 41.24% 69.18% 67.77% 11.63% 0.4362 - 1.46 1.46 2.47 0.53 3.4459 3.3897 3.0693 0.1468 0.1279 55.5% 8 27 71 2007-08-23 2007 2 3.9 3.6 0.0288 4.89% 8.69% 1031878 2095732 389030 724446 305833 543480 0.0528 0.0916 8863033 1600603 7940 7262430 604477 117781 30626 1980232 486696 456070 2436302 5787959 5930377 20026338 2007-06-30 39.23% 34.98% 37.70% 21.41% 0.4716 - 1.22 1.22 2.84 0.42 3.2519 3.1879 2.8333 0.2206 0.1806 46.3% 8 27 72 2007-05-24 2007 1 N/A N/A - 3.80% 3.80% 1063854 1063854 335416 335416 237647 237647 0.0401 0.0401 8584307 1780104 8037 6804203 390225 72539 11490 1980264 317686 329176 2309440 5928212 5928212 20511613 2007-03-31 38.05% 34.76% 31.53% 29.18% 0.4714 - 1.15 1.15 3.01 0.39 3.4966 3.423 3.1506 0.2619 0.2074 45.2% 8 18 78 2007-02-28 2006 4 N/A N/A 0.03 N/A N/A 1088121 3808493 237406 1138677 147957 945850 0.1350 0.8635 8372327 2114689 8136 6257638 1324946 550764 492582 713913 774182 1266764 1980677 1096209 1095421 16004651 2006-12-31 42.61% 39.24% 21.82% 37.72% 0.4549 16.9088 5.71 5.71 2.56 1.81 3.156 3.0808 2.7964 0.3384 0.2526 40.1% 8 19 85 2006-11-23 2006 3 N/A N/A - N/A N/A 995835 2720372 444687 901271 377534 797893 0.3448 0.7285 8410042 2210248 8233 6199794 893820 218260 677501 714473 675560 1353061 2067534 1094974 1095196 12154211 2006-09-30 40.77% 37.05% 44.65% 15.12% 0.3235 - 5.65 5.65 1.96 1.89 3.1952 3.1218 2.848 0.357 0.2628 58.6% 12 27 103 2006-08-30 2006 2 N/A N/A 0.12 N/A N/A 899215 1724537 257048 456584 176879 420359 0.1614 0.3838 6966027 1059024 8331 5907003 471820 158178 299636 714427 313642 14006 728433 1095566 1095187 12818122 2006-06-30 39.91% 35.40% 28.59% 31.23% N/A - 5.39 5.39 2.17 0.66 1.4564 1.3772 1.0839 0.1795 0.152 N/A - N/A N/A 2006-05-31 2006 1 N/A N/A - N/A N/A 825322 825322 199536 199536 243480 243480 0.2224 0.2224 7119899 1282416 8433 5837483 167541 89296 2589 714648 78245 80834 795482 1094739 1094739 14450554 2006-03-31 33.65% 30.57% 24.18% - N/A - 5.32 5.32 2.48 0.73 1.2085 1.1499 0.8842 0.22 0.1801 N/A - N/A N/A
Financial Quarter Balance Sheet
year qrt Available-for-sale financial 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) Leasehold land use rights (A-0) Other investments (A-0) Property, plant and equipment (A-0) Receivables (A-0) Amount due from associated companies (A-1) Amount due from jointly controlled entity (A-1) Available-for-sale financial assets (A-1) Cash and cash equivalents (A-1) Current asset classified as held for sales (A-1) Financial assets at fair value through profit and loss (A-1) Inventories (A-1) Restricted cash (A-1) Trade receivables (A-1) Deferred tax liabilities (L-0) Loans & borrowings (L-0) Other liabilities (L-0) Amount due to associated companies (L-1) Amount due to immediate holding company (L-1) Amounts due to Group Companies (L-1) Amounts due to Jointly Controlled Entities (L-1) Current tax liabilities (L-1) Dividend payable (L-1) Loans & borrowings (L-1) Trade and other payables (L-1) Minority interest (M-1) 2012 2 1406067 1918 4314855 - 13170 1525942 184534 - - 5038769 265244 15788 1898 771038 2810659 - 4208 74926 7979 329050 814402 700077 190415 53237 15720 - 26134 127540 204079 464932 1339208 - 2012 1 2082249 1279 4270172 - 12926 1502481 184534 - - 4921123 256655 16374 1860 250025 2157528 23603 69431 76198 7693 351212 810535 947527 184778 53484 14799 - 25606 86892 - 178822 1262383 - 2011 4 1608220 1377 4332320 24445 13227 1562290 184534 - - 4797899 257257 16683 1886 250025 2142775 - 65043 75784 624077 548680 816688 970555 176526 43372 24752 - 32036 95018 - 829181 1591597 - 2011 3 1726958 350 3154203 25284 13221 1236775 184534 - - 4397790 257829 24405 2375 835822 2465835 - 60922 74551 697461 1072713 821518 1034206 167154 49560 - 16975 25657 161941 161230 822537 1313887 - 2011 2 1972963 328 3095523 25879 15035 1052679 184534 - - 4260759 8477 23846 6350 250025 3341705 - 73260 73574 613984 697025 828188 923989 175116 42021 - 13575 25526 199751 186862 679250 977497 - 2011 1 2139060 2657 3090023 1517 15664 302563 184534 - - 4282237 7458 19072 20 250025 3224217 19658 87333 72414 649505 598385 826778 346354 165167 41573 - 13979 25511 170864 - 677927 993459 - 2010 4 2371445 2630 3144542 1521 17228 304008 181534 - - 4374776 7505 20241 20 250025 2866264 19658 90785 73865 645814 412518 829065 346301 174930 53414 - 16204 25637 121098 - 701781 907242 - 2010 3 2180638 73 1190199 - 1316 305454 181534 - - 3488045 56226 20783 20 250025 4456241 19658 79368 66872 632256 203309 258896 - 108985 87280 - 13987 - 126957 153000 618700 665981 - 2010 2 1246527 133 11576 - 1481 328107 181534 - - 3501442 29905 25085 20 250025 5555013 - 133732 65912 - 191492 255232 - 102618 86212 - 14336 - 199868 183776 - 596264 - 2010 1 1368391 96 11576 - 1452 335680 181534 - - 3531883 32864 21772 20 250442 5272672 - 23901 65212 - 176252 256612 - 103819 79557 - 14743 - 166958 - - 548946 6818 2009 4 1270128 133 11576 - 1460 337206 181534 - 410714 3561473 34004 18111 20 - 5251039 - 20605 62026 - 186003 262419 - 104418 54125 - 14152 - 131439 - - 635300 6920 2009 3 1275175 - - - 1917 16121 181534 91294 363735 3533225 12114 18847 - - 3097815 - 2200985 60887 - 219548 237108 - 104126 57095 - - - 151907 128185 - 588737 7024 2009 2 704410 - - - 1950 16248 181534 91570 419781 3578031 11842 15851 - - 2870095 - 2259880 59164 - 206587 241530 - 96139 70169 - - - 212932 171534 - 530293 7126 2009 1 405781 - - - 1999 16302 181534 91838 255644 3609263 11352 16230 - - 2870278 - 1985357 61278 - 197261 231828 - 90558 50931 - - - 183987 - - 455723 7239 2008 4 415039 - - - 1864 16552 181534 94357 242801 3638491 11352 15332 - - 2794793 4582 1760187 60497 - 185554 227666 - 91303 66915 - - - 170738 - - 541234 7338 2008 3 491771 - - - 1780 16621 186117 94626 3170 3650897 10647 18769 - - 2920997 - 1654924 63190 - 194785 216629 - 93069 57764 - - - 176658 127750 - 562780 7437 2008 2 957021 - - - 1647 16780 186117 94901 3170 3648369 10102 28739 - - 2790943 - 1440963 61126 - 178948 212483 - 92564 78686 - - - 213268 152553 76350 426148 7534 2008 1 898949 - - - 1350 16940 186117 95187 508349 3657013 9667 19227 - - 2129044 - 1109541 62559 - 181717 207447 - 92328 56873 - - - 145851 - 76350 405258 7643 2007 4 1505362 - - - 1194 17910 186117 95471 535502 3663449 9241 28074 - - 2256871 - 794880 59099 - 188346 202984 - 95226 59747 - - - 119622 - 175058 492177 7741 2007 3 2133441 - - - 1194 21085 186117 95755 547019 3512248 - 23173 - - 2190001 - 801822 54795 - 289082 190835 - 94820 59060 - - - 138789 120367 217560 438966 7841 2007 2 235445 - - - 2016702 21274 186117 96048 - 3511122 - 22378 - - 1325849 - 1110453 55111 - 282534 193529 460494 86688 54134 - - - 158278 125067 80024 442389 7940 2007 1 236130 - - - 1989046 21463 186117 96319 - 3492140 - 19089 - - 1225660 - 1083780 53982 - 180581 185821 774377 86890 76550 - - - 130214 - 85913 440339 8037 2006 4 241869 - - - 2071625 21653 186117 96601 - 3519084 - 15203 - - 1127293 - 853384 53273 - 186225 187964 1126883 91550 58074 - - - 83260 - 87813 479145 8136 2006 3 252088 - - - 2082416 21842 186117 - - 3547902 - 12201 - - 1049860 - 1017751 53272 - 186593 178405 1222286 83559 58881 - - - 67499 94475 91588 413555 8233 2006 2 252663 - - - 1995959 22519 186117 - - 3529915 - 6805 - - 260660 - 467850 53270 - 190269 181473 133862 71589 49941 - - - 73328 110213 91278 347340 8331 2006 1 254699 - - - 2057739 22148 211034 - - 3486975 - 8547 - - 398343 - 397216 52720 - 230478 176218 134153 72333 45860 - - - 97493 - 386117 370242 8433
Financial Quarter Income Statement
year qrt Revenue Income tax expense Cost of sales Finance/interest costs Other income Administrative/Operating expenses Minority interest Share of profit/ (loss) of associates Impairment loss Gain/Loss on disposal of investment in an associate Reliasation of translation loss on disposal of an equity investment Gain/loss on dilution of equity investment in associate Share of net profit of jointly controlled entity 2012 2 2119482 142703 1275728 11016 37972 232207 - 0 0 - - - - 2012 1 1903801 107877 1334131 12401 32187 207228 - 1333 5020 - - - - 2011 4 2331245 104453 1701120 11537 29139 183189 - 745 9901 - - - 158 2011 3 2315836 115939 1732908 10721 35007 141798 - 423 1316 - - - 593 2011 2 1896025 116589 1378565 6198 43668 123653 - 291 0 - - - 644 2011 1 1950580 135790 1344817 3798 34405 77192 - 461 3863 - - - 1366 2010 4 1558525 141093 990853 4192 57004 108974 0 331 0 - - - 7961 2010 3 1202916 79845 777065 444 42218 51198 0 - 0 - - - 165 2010 2 1226492 108594 755948 - 31234 87677 154 - 0 - - - 29 2010 1 1345170 125580 801485 - 27101 62060 102 - 110876 - - - 8 2009 4 1275555 111169 764656 - 20935 61992 104 - 0 - - - 457 2009 3 1335901 111313 774407 - 25905 68119 102 - 48580 - - - 33 2009 2 1202256 108491 725017 - 21231 59562 113 - 0 - - - 49 2009 1 1178053 110337 730847 - 31469 60393 99 - 32735 - - - 135 2008 4 1329102 143446 769297 1 37786 61350 99 - 781502 - 682 - 84 2008 3 1224909 124295 745406 0 14848 - 97 - - - - - 133 2008 2 1240769 127153 725266 1 34706 58283 109 - - - 19102 - 298 2008 1 1091923 98130 663949 1643 27722 58815 98 - - - - - 155 2007 4 1141219 87770 679030 2000 35658 64083 100 - - 0 - 0 0 2007 3 1115382 87868 655380 33350 311643 - 99 - - - - - 17554 2007 2 1031878 83294 627086 3110 21834 65699 97 - - - - 0 31213 2007 1 1063854 97868 659094 3480 22687 57695 99 - - - - 63210 94066 2006 4 1088121 89546 624478 4289 25541 62213 97 - - - - - 185276 2006 3 995835 67251 589841 2770 8638 45659 98 - - - - - 78484 2006 2 899215 80271 540343 3696 9350 49940 102 - - - - - 57538 2006 1 825322 43849 547570 6305 19980 45414 95 - - - - - 46477
Financial Quarter Segments Revenue
year qrt Others Property development Leisure & Hospitality in Malaysia Leisure & Hospitality in UK & Others Leisure & Hospitality in United States of America & Others 2012 2 13175 18909 1397810 472879 216709 2012 1 13448 18131 1310549 343279 218394 2011 4 12819 10399 1377051 288781 642195 2011 3 17232 10292 1389069 332280 1194628 2011 2 9828 7702 1328344 187064 - 2011 1 10256 5717 1323366 346663 - 2010 4 11071 7098 1351992 188364 - 2010 3 11925 5824 1185167 - - 2010 2 18315 5817 1202360 - - 2010 1 10620 5669 1328881 - - 2009 4 13760 969 1260826 - - 2009 3 10745 908 1324248 - - 2009 2 33734 989 1170203 - - 2009 1 4637 1003 1169743 - - 2008 4 4640 1052 1323410 - - 2008 3 4385 767 1219757 - - 2008 2 11705 742 1228322 - - 2008 1 3676 2478 1085769 - - 2007 4 3146 5866 1132207 - - 2007 3 3447 726 1111209 - - 2007 2 4059 838 1026981 - - 2007 1 9872 1438 1052544 - - 2006 4 3216 1380 1083525 - -
Financial Quarter Segments Profit
year qrt Others Property development Leisure & Hospitality in Malaysia Leisure & Hospitality in UK & Others Leisure & Hospitality in United States of America & Others 2012 2 1380 14322 560385 130115 60654 2012 1 977 14388 462031 34457 1246 2011 4 9191 2148 534244 55318 17288 2011 3 3280 7054 522896 30699 54326 2011 2 3242 2567 518258 7781 - 2011 1 2268 3649 530289 75855 - 2010 4 557 2806 559196 18273 - 2010 3 5750 2899 407704 - - 2010 2 3064 4485 472263 - - 2010 1 833 5011 541246 - - 2009 4 7803 971 442940 - - 2009 3 6842 153 495408 - - 2009 2 20906 10 400187 - - 2009 1 3122 3060 389095 - - 2008 4 524 410 505747 - - 2008 3 1985 653 431119 - - 2008 2 15513 1192 467150 - - 2008 1 1117 918 371266 - - 2007 4 1171 2158 403776 - - 2007 3 5181 1096 403370 - - 2007 2 3585 115 338985 - - 2007 1 5116 654 348399 - - 2006 4 8972 152 401881 - -
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