KLCI Stock - GENM / 4715 - 2012 Quarter 2

GENTING MALAYSIA BERHAD


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):-
- Higher revenue due to higher revenue from the leisure and hospitality business in all country and additional rental income arising from properties in US

- Higher pbt than FY11Q2 mainly due to higher profit from all leisure and hospitality business segment, no more property related termination costs of RM39.4 million incurred in the 2Q 2011 in respect of the purchase of the properties in the City of Miami, Florida, US and higher depreciation and amortisation charges by RM44.5 million mainly from the Group’s operations in the US

- Higher pbt than FY12Q1 mainly due to higher profit from all leisure and hospitality business segment, 1Q 2012 was the construction loss of RM48.2 million incurred due to cost overrun from the development of RWNYC and lower pre-operating expenses by RM12.1 million incurred in relation to the masterplan development of a destination resort in the City of Miami, Florida, US

- Estimate next 4Q eps after 2012 Q2 result announced = 12830301*0.12/5668523 = 0.2716, estimate PE on current price 3.53 = 14.06(DPS 0.086)
- Estimate next 4Q eps after 2012 Q1 result announced = 12620517*0.11/5667574 = 0.2449, estimate highest/lowest PE = 15.08/13.04 (DPS 0.086)
- Estimate next 4Q eps after 2011 Q4 result announced = 11926797*0.12/5669441 = 0.2524, estimate highest/lowest PE = 15.31/13.57 (DPS 0.086)
- Estimate next 4Q eps after 2011 Q3 result announced = 0.0613*4*1.1 = 0.2697, estimate highest/lowest PE = 14.97/13.64 (DPS 0.082)
- Estimate next 4Q eps after 2010 Q2 result announced = (0.0736+0.0617)*2*0.95 = 0.2571, estimate highest/lowest PE = 14.89/11.39 (DPS 0.082)
- Estimate next 4Q eps after 2010 Q1 result announced = 0.0736*4 = 0.2944, estimate highest/lowest PE = 13.08/11.18 (DPS 0.08)
- Estimate next 4Q eps after 2010 Q4 result announced = 0.2241*1.1 = 0.2465, estimate highest/lowest PE = 15.26/12.74 (DPS 0.08)
- Estimate next 4Q eps after 2010 Q3 result announced = 0.0591*4 = 0.2364, estimate highest/lowest PE = 15.15/13.16 (DPS 0.079)
- Estimate next 4Q eps after 2010 Q2 result announced = 0.2315*1.05 = 0.2431, estimate highest/lowest PE = 14.98/11.85 (DPS 0.079)
- Estimate next 4Q eps after 2010 Q1 result announced = 0.2315*1.05 = 0.2431, estimate highest/lowest PE = 12.66/9.82 (DPS 0.073)
- Estimate next 4Q eps after 2009 Q4 result announced = 0.0628*4 = 0.2512, estimate highest/lowest PE = 11.25/9.7 (DPS 0.073)
- Estimate next 4Q eps after 2009 Q3 result announced = 0.0629*4 = 0.2516, estimate highest/lowest PE = 11.45/10.33 (DPS 0.07)
- Estimate next 4Q eps after 2009 Q2 result announced = 0.0577*4 = 0.2308, estimate highest/lowest PE = 12.35/11.44 (DPS 0.07)
- Estimate next 4Q eps after 2009 Q1 result announced = 0.0481*4 = 0.1924, estimate highest/lowest PE = 15.23/12.79 (DPS 0.07)

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 = 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

---

●CHANGES IN SHAREHOLDING