Company Description SIME DARBY BERHAD, formerly Synergy Drive Bhd, is an investment holding company engaged in the trading and marketing of commodities. The Company operates in six segments: plantations, which is engaged in palm oil refining and fractionation, and oil palm cultivation; property, which is engaged in property development, management and investment, as well as the provision of golf and other recreational services; industrial, which is engaged construction of highways and railways, buildings, international airports and dams, powering marine engines for police launchers and fishing trawlers at sea; motor vehicles, which is engaged in the assembly and distribution of vehicles, provision of after-sale services, and hire purchase and lease financing; energy and utilities, which is engaged in engineering design and fabrication, system integration, power generation, treatment and supply of treated water, and general trading, services and others.
Company Info
Listing Date 1979-12-28 Market Capital (Capital Size) 58,832,650,905 (Very Large) Par Value RM 0.50 Board Main Sector Trading/Services Major Industry Oil Palm & Others Crop Sub Industry Industrial Engineering Services Website http://www.simedarby.com/
My Analysis
Forecast P/E now (9.79-0.35)/0.7383 = 12.79 (Moderate) Target Price 10.11+0.35 = 10.46 (PE 13.7, EPS 0.7383, DPS 0.35) Decision Not interested unless CPO price can stay strong above 3k and back to uptrend or stock price strong stay above Bolinger upper band Comment Revenue increased 28.1% and also higher than preceding year corresponding quarter 8.1%, eps increased 25.4% but lower than preceding year corresponding quarter 16.3%, cash generated from operating enough to cover financing expenses but still incresed borrowings and spent 7.1% of Group cash to cover all other expenses, margin decreasing, liquidity ratio indicate financial strength is getting weaker but still good for the Group, slightly better gearing ratio but still indicate the financial leverage strength is weaker than earlier, all accounting of repayment and collection period is good, higher inventory can indicate better demand of Group products, CPO price in downtrend, most segment still growth
First Support Price 9.7 Second Support Price 9.5 Risk Rating MODERATE
Research House
Alliance Target Price 11.7 (2012-08-30) AMMB Target Price 12.06 (2012-08-30) ECM Target Price 9.71 (2012-08-30) HLG Target Price 10.48 (2012-08-30) HwangDBS Target Price 10.6 (2012-08-30) Kenanga Target Price 10.3 (2012-08-30) Maybank Target Price 11 (2012-08-30) MIDF Target Price 11.8 (2012-08-30) OSK Target Price 11.18 (2012-08-30) RHB Target Price 11.65 (2012-08-30) TA Target Price 11.62 (2012-08-30) CIMB Target Price 11 (2012-09-06) Public Target Price 11.21 (2012-09-06)
Accounting Ratio
Return on Equity 16.72% Dividend Yield 3.58% Gross Profit Margin 0.00% Operating Profit Margin 10.35% Net Profit Margin 10.19% Tax Rate 19.23% Asset Turnover 0.9881 Net Asset Value Per Share 4.33 Net Tangible Asset per share 4.18 Price/Net Tangible Asset Per Share 2.34 Cash Per Share 0.85 Liquidity Current Ratio 1.5518 Liquidity Quick Ratio 0.8581 Liquidity Cash Ratio 0.3116 Gearing Debt to Equity Ratio 0.8183 Gearing Debt to Asset Ratio 0.4418 Working capital per thousand Ringgit sale 19.0% Days to sell the inventory 99 Days to collect the receivables 65 Days to pay the payables 84
Technical Analysis
SMA 10 9.795 (Same) SMA 20 9.798 (Downtrend 3 days) SMA 50 9.855 (Downtrend) SMA 100 9.78 (Same) SMA 200 9.511 (Uptrend) MACD (26d/12d) -0.013895 ( 0.000712 ) Signal (9) -0.014406 ( 0.000128 ) MACD Histogram 0.000511 (Bullish trend 1 day)Bolinger Upper Band 9.869 Bolinger Lower Band 9.727
My notes based on 2012 quarter 4 report (number in '000):- SIME latest news (English) SIME latest news (Chinese) Daily Palm Oil Prices Crude Palm Oil Future 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 4 N/A N/A 0.25 4.43% 16.72% 14122100 47602300 1439700 5654600 1099100 4150200 0.1829 0.6906 48175900 21286400 875300 26889500 2819100 3348900 185200 4881500 529800 344600 4536900 6009500 6009500 58893100 2012-06-30 - 10.35% 10.19% 19.23% 0.9881 14.1904 4.33 4.18 2.34 0.85 1.5518 0.8581 0.3116 0.8183 0.4418 19.0% 99 65 84 2012-05-30 2012 3 10.0 9.49 - 3.53% 12.29% 11027300 33480200 1189200 4214900 876000 3051100 0.1458 0.5077 46321700 20526500 831800 25795200 1114700 2725800 764300 4863800 1611100 846800 4017000 6009500 6009500 57931580 2012-03-31 - 11.11% 10.78% 21.93% 1.0047 - 4.15 4.01 2.4 0.77 1.6165 0.9012 0.3079 0.8223 0.4431 20.0% 98 66 75 2012-02-29 2012 2 10.26 9.21 0.1 4.44% 8.76% 11389300 22452900 1575200 3025700 1101400 2175100 0.1833 0.3619 46638600 20999500 823800 25639100 882500 2398600 1481400 4887500 1516100 34700 4852800 6009500 6009500 58232055 2011-12-31 - 14.46% 13.83% 26.30% 0.9887 - 4.13 3.99 2.43 0.95 1.6079 0.9417 0.3646 0.8462 0.4503 20.5% 96 61 78 2011-11-25 2012 1 10.0 8.76 - 4.33% 4.33% 11063600 11063600 1450500 1450500 1073700 1073700 0.1787 0.1787 43834100 17928800 829900 25905300 704400 1122900 55100 4930800 418500 363400 4567400 6009500 6009500 53364360 2011-09-30 - 13.38% 13.11% 24.56% 1.0267 - 4.17 4.16 2.13 0.87 1.7586 1.019 0.3987 0.715 0.409 22.2% 91 56 77 2011-08-25 2011 4 9.2 7.0 0.22 6.21% 17.34% 13059000 41858800 2023100 5450600 1312600 3664500 0.2184 0.6098 42856500 18038900 787300 24817600 3702600 1798500 1471700 4467800 1904100 432400 4900200 6009500 6009500 52883600 2011-06-30 - 15.73% 15.49% 31.79% 0.9969 14.4313 4.0 3.98 2.21 0.92 1.7598 1.0488 0.4191 0.7507 0.4209 23.5% 92 59 86 2011-05-27 2011 3 9.3 8.55 - 3.88% 11.13% 10598600 29664000 1266300 3447900 820100 2351900 0.1365 0.3914 40833200 17634900 726500 23198300 1899100 1412300 773200 4408900 486800 286400 4122500 6009500 6009500 54866735 2011-03-31 - 11.95% 11.95% 32.31% 0.9521 - 3.74 3.72 2.45 0.79 1.6291 0.9303 0.3684 0.7848 0.4319 20.8% 93 61 84 2011-02-24 2011 2 9.4 8.78 - 4.15% 7.25% 10282500 19065400 1241000 2181600 877100 1531800 0.1460 0.2549 40097500 17359400 716900 22738100 1587400 1219600 23700 4411800 367800 391500 4803300 6009500 6009500 54205690 2010-12-31 - 12.25% 12.07% 25.63% 0.894 - 3.66 3.65 2.47 0.92 1.6579 0.9815 0.4449 0.7883 0.4329 22.7% 92 62 84 2010-11-26 2011 1 9.49 8.61 0.08 3.10% 3.10% 8782900 8782900 940600 940600 654700 654700 0.1089 0.1089 38150200 16328400 685300 21821800 698500 624900 54500 4388800 73600 128100 4516900 6009500 6009500 52523030 2010-09-30 - 11.16% 10.71% 26.87% 0.8912 - 3.52 3.5 2.5 0.84 1.6532 1.006 0.4423 0.7725 0.428 22.0% 85 62 79 2010-08-26 2010 4 9.16 7.78 0.03 0.35% 3.30% 9211800 32951600 25000 1741500 77400 726800 0.0129 0.1209 37577600 16446700 680800 21130900 3654300 2884700 539200 3131900 769600 1308800 4440700 6009500 6009500 47354860 2010-06-30 - 0.38% 0.27% 313.20% 0.8769 65.1553 3.4 3.38 2.33 0.84 1.6419 0.9934 0.4438 0.8042 0.4377 22.1% 88 63 86 2010-05-27 2010 3 8.2 7.47 - 1.40% 3.65% 7570700 23739800 48900 1716500 308600 804200 0.0514 0.1338 37456000 15790400 688800 21665600 2359500 1193400 618000 3184800 1166100 1784100 4968900 6009500 6009500 47054385 2010-03-31 - 5.50% 0.65% - 0.835 - 3.49 3.47 2.26 0.91 1.7971 1.1372 0.5123 0.7528 0.4216 27.2% 92 72 81 2010-02-25 2010 2 8.93 7.47 0.07 1.95% 5.06% 8432700 16169100 783200 1765400 428200 1112800 0.0713 0.1852 36775900 14395800 660200 22380100 1455900 685400 371400 3282000 770500 1141900 4423900 6009500 6009500 50780275 2009-12-31 - 9.87% 9.29% 40.65% 0.8478 - 3.61 3.59 2.35 0.81 1.8984 1.1944 0.4941 0.6628 0.3914 28.5% 91 75 79 2009-11-25 2010 1 9.19 8.28 - 3.11% 3.11% 7736400 7736400 982200 982200 684600 684600 0.1139 0.1139 36042900 13073200 662000 22969700 879900 364100 5200 3303200 515800 521000 3824200 6009500 6009500 53965310 2009-09-30 - 12.83% 12.70% 26.61% 0.8336 - 3.71 3.69 2.43 0.71 1.7256 1.0423 0.405 0.586 0.3627 25.5% 97 75 80 2009-08-27 2009 4 9.24 8.19 0.153 4.43% 10.27% 7535000 31013900 1107700 3071600 984000 2280100 0.1637 0.3794 35439900 13434100 621000 22005800 937300 1582300 1857800 5767500 645000 2502800 3264700 6009500 6009500 49518280 2009-06-30 - 14.44% 14.70% 8.88% 0.8751 21.7176 3.56 3.54 2.33 0.61 1.7009 0.9969 0.3429 0.6282 0.3791 24.0% 98 74 84 2009-05-25 2009 3 8.55 6.7 - 0.68% 5.84% 7474000 23478900 315500 1963900 150600 1296100 0.0251 0.2157 34082000 13529500 533800 20552500 347000 1051400 1365400 5728000 1398400 2763800 2964200 6009400 6009400 41765330 2009-03-31 - 5.71% 4.22% 47.48% 0.9565 - 3.33 3.31 2.1 0.56 1.7827 0.9954 0.3404 0.6758 0.397 23.7% 97 68 74 2009-02-26 2009 2 7.05 5.3 0.05 1.25% 5.16% 7299900 16004900 395500 1648400 278500 1145500 0.0463 0.1906 34460500 13904300 533100 20556200 980000 805500 1275700 5683900 1785500 3061200 2622700 6009400 6009400 34554050 2008-12-31 - 5.41% 5.42% 27.64% 0.9799 - 3.33 3.31 1.74 0.57 1.9338 1.1031 0.3626 0.6944 0.4035 25.9% 97 71 81 2008-11-28 2009 1 5.95 4.94 - 3.90% 3.90% 8705000 8705000 1252900 1252900 867000 867000 0.1443 0.1443 36923900 13878800 582800 23045100 200100 329600 152100 5740600 529700 681800 5058800 6009400 6009400 35154990 2008-09-30 - 14.27% 14.39% 29.79% 0.9362 - 3.74 3.72 1.57 0.95 2.1046 1.3357 0.5981 0.6179 0.3759 30.5% 92 72 88 2008-08-26 2008 4 6.85 5.45 0.44 5.22% 17.96% 9121700 34044700 1453700 5206700 1021300 3512400 0.1699 0.5951 36537500 14332600 536300 22204900 3847200 1185500 2566600 5714100 2661700 95100 5809200 6009500 5902200 38761275 2008-06-30 - 15.25% 15.94% 24.48% 0.9318 10.8385 3.67 3.66 1.76 1.08 2.0039 1.3013 0.6439 0.6614 0.3923 29.6% 89 68 96 2008-05-28 2008 3 9.55 6.25 - 5.57% 12.74% 8641100 24923000 1575300 3753000 1089600 2491100 0.1813 0.4249 33975300 13416200 474900 20559100 1901200 457600 1842800 5580000 1443600 399200 5180800 6009400 5862200 55586950 2008-03-31 - 17.85% 18.23% 29.56% 0.9642 - 3.43 3.41 2.71 0.94 2.1252 1.4336 0.6613 0.668 0.3949 29.2% 77 72 85 2008-02-27 2008 2 11.9 8.5 0.05 4.09% 7.17% 8101300 16281900 1159500 2177700 800000 1401600 0.1327 0.2424 33290700 13088200 482400 20202500 993000 107400 1481000 5603000 885600 595400 5007600 6030500 5782400 72366000 2007-12-31 - 14.49% 14.31% 27.23% 0.9373 - 3.41 3.4 3.53 0.92 2.148 1.4393 0.6839 0.6637 0.3931 29.8% 77 70 81 N/A 2008 1 N/A N/A - 3.08% 3.08% 8180600 8180600 1018200 1018200 601600 601600 0.1089 0.1089 N/A N/A - N/A 569600 110800 546500 5632000 680400 133900 5765900 5521900 5521900 57427760 2007-09-30 - 12.40% 12.45% 31.11% N/A - N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A - N/A N/A 2007-08-28 2007 4 N/A N/A 0.252 N/A N/A 7836500 28230200 1087800 3572900 636700 2386400 0.1150 0.4388 33213800 13659700 2199800 19554100 2869800 162700 1262400 3855100 3032500 1770100 5625200 5534600 5438000 53132160 2007-06-30 - 13.46% 13.88% 30.72% 0.6533 21.876 3.19 3.18 3.02 1.1 2.0163 1.3823 0.6942 0.7871 0.4113 41.1% 108 86 109 2007-05-30 2007 3 N/A N/A - N/A N/A 7086300 20393700 738400 2485100 477700 1749700 0.0880 0.3273 18929500 8333600 981500 10595900 1698400 77800 892000 3843900 1776200 884200 4728100 5430700 5346300 43988670 2007-03-31 - 10.29% 10.42% 27.59% 0.7323 - 1.8 1.78 4.55 0.68 1.9068 1.2748 0.5579 0.8668 0.4402 43.4% 127 99 133 2007-02-28 2007 2 N/A N/A 0.05 N/A N/A 6775700 13307400 1115400 1746700 860100 1272000 0.1607 0.2388 18237300 7949800 974300 10287500 703100 193000 665500 3882200 896100 230600 4112800 5352400 5327700 38537280 2006-12-31 - 16.55% 16.46% 15.64% N/A - 1.75 1.73 4.16 0.62 1.8074 1.0969 0.5157 0.8536 0.4359 N/A - N/A N/A
Financial Quarter Balance Sheet
year qrt Available-for-sale investment (A-0) Biological assets (A-0) Deferred tax assets (A-0) Derivative assets (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) Prepaid lease payments (A-0) Property, plant and equipment (A-0) Trade receivables (A-0) Cash and cash equivalents (A-1) Cash held under housing development act (A-1) Current asset classified as held for sales (A-1) Current tax assets (A-1) Derivative assets (A-1) Inventories (A-1) Other receivables, deposits and prepayments (A-1) Property development costs (A-1) Trade receivables (A-1) Deferred income (L-0) Deferred tax liabilities (L-0) Derivative liabilities (L-0) Loans & borrowings (L-0) Provisions (L-0) Retirement benefits obligations (L-0) Current tax liabilities (L-1) Deferred income (L-1) Derivative liabilities (L-1) Dividend payable (L-1) Liabilities directly associated with assets classified as held for sale (L-1) Loans & borrowings (L-1) Progress billings (L-1) Provisions (L-1) Trade and other payables (L-1) Minority interest (M-1) 2012 4 111800 2417100 817400 3200 - 871700 1494400 284100 309600 856200 1104200 14026700 452700 4564700 540900 40200 460500 28600 9445100 1476400 1921000 6949400 183700 535400 52700 3930800 83600 115000 430800 51200 112700 - - 5872600 46900 360000 9511000 875300 2012 3 103500 2392600 754800 300 - 858800 1494800 301700 313800 849000 1088600 13334600 400300 4051500 601600 31500 495000 85900 8768700 2081100 2041400 6272200 181000 483900 61500 4460300 69000 158800 592900 52100 90600 601000 - 4972500 63700 661900 8077300 831800 2012 2 95700 2411700 668300 200 - 860200 1471200 294200 322900 843800 1052400 13166100 390600 4901800 781100 766400 475300 66300 8282800 2709400 2101200 4977000 178700 491700 43600 4515700 72300 110900 592900 53900 102400 - 21000 5689600 103900 661900 8361000 823800 2012 1 150300 2439900 669500 - - 84200 1472900 302700 402300 842000 1069700 12862000 381100 4600700 649800 761400 413600 98600 7631000 2070700 2108800 4822900 176300 486500 13900 3911000 66400 106600 719200 55900 145400 - 18800 3383900 45800 647300 8151800 829900 2011 4 125500 2429700 622400 - - 86000 701000 280300 382400 893700 1206500 12516800 399200 4911300 616400 786000 390000 175900 7355400 2049300 2022500 4906200 173500 482400 22100 4007500 69000 93400 694500 77600 77200 - 22300 3054900 - 617000 8647500 787300 2011 3 185900 2406700 597900 3600 - 135600 723600 236900 468400 825800 1228200 12726000 327100 4165300 576700 14000 536000 178500 6567900 723100 2426700 5779300 165000 471400 34800 3939500 38800 114900 543500 66500 109000 480700 - 3154300 - 475200 8041300 726500 2011 2 182300 2396700 633700 10400 - 100800 712700 231100 468600 843400 1213300 12491500 320500 4838600 661100 9000 460600 111400 5849900 697600 2511300 5353000 162800 470800 51400 4161300 34600 118200 439200 69400 63600 - - 3706700 - 484600 7596800 716900 2011 1 210800 2391700 616500 22800 - 107700 690800 219800 479600 802200 1225500 12122400 316400 4579600 488800 8100 525800 138600 5086800 588600 2329700 5198000 168500 491200 61000 3997400 34700 116500 373300 69400 91000 - - 3604700 - 492800 6827900 685300 2010 4 155100 2417500 613700 - - 108900 625500 215900 412100 674100 1290000 12130200 314700 4491200 542100 10500 552600 - 5216500 581600 2138300 5087100 159700 495100 - 4287300 51200 113100 331400 63400 - - - 3302300 - 519800 7123400 680800 2010 3 226300 2409200 547700 - - 122100 641500 430100 399300 585900 2437600 10180200 304500 5012800 452000 3200 518400 - 4960900 559700 2079400 5585200 156900 512700 - 4318000 38400 96600 425000 72500 - 420700 - 2877600 - 760500 6111500 688800 2010 2 230600 2391500 533300 - - 120900 594800 514200 407900 637800 2445600 9884100 227800 4450400 439000 5200 529300 - 4969500 367600 1997900 6028500 156900 497400 - 3689500 45900 109700 398300 70500 - - - 3297900 - 190600 5939100 660200 2010 1 231300 2369700 573200 - - 124500 625200 521700 306600 604800 2425000 9799700 223700 3877900 402100 19500 520600 - 5325800 425500 1896400 5769700 150900 496000 - 1700300 44800 112500 434600 72400 - - 4000 3964700 - 188200 5904800 662000 2009 4 220000 2323300 576000 - - 129400 607100 530900 316400 605200 2422700 9439600 227100 3310000 327500 58500 593000 - 5626700 376800 1840900 5908800 155000 488600 - 2012800 57900 112500 388200 76400 - - - 3594200 - 204300 6344200 621000 2009 3 223100 2125300 725000 - - 112100 656300 501400 299000 474500 2355900 8784900 200200 3012000 353100 98400 268100 - 5839000 350900 1944000 5758800 152800 802100 - 2508200 27300 152600 313200 - - 225400 17100 3209400 - 177200 5944200 533800 2009 2 243000 2153300 755200 - - 111200 644500 574600 300600 458800 2318000 8546600 216800 2979800 421100 26800 340500 - 5938900 336700 1852900 6241200 153100 774100 - 3423900 57600 116200 305200 - - - - 2443500 - 147100 6483600 533100 2009 1 281600 2277900 617600 - - 103500 1107200 39800 240200 546700 2451700 8942500 242400 5322400 381700 27200 203400 - 5523800 297600 1809600 6507100 151900 755100 - 3313700 28900 91600 685600 - - - - 1600800 - 186200 7065000 582800 2008 4 316800 2245000 712000 - - 81000 1109000 2100 209500 624000 2517400 8382700 191900 5994200 479500 20600 264400 - 5065700 197600 1998100 6126000 139000 750700 - 3189100 74700 125700 646800 - - - - 1639900 - 163200 7603500 536300 2008 3 276000 3169900 680500 - 7100 60900 924100 2700 216900 690200 1482200 8113600 287200 5205900 414700 - 136900 - 4504000 281000 1375100 6146400 142400 855100 - 3812200 18400 88300 571600 - - 222300 - 1002300 - 217800 6485800 474900 2008 2 277400 3222500 717300 - 3900 65000 918400 7800 177700 647000 1477100 8075900 281800 5098100 447700 - 140500 - 4373700 254200 1373300 5731400 139700 815500 - 3931300 39600 52900 422800 - - - - 1421700 - 243600 6021100 482400 2007 4 389200 2238800 637900 - - 86500 1021200 7700 159100 652100 2600400 7626700 99400 5666000 425900 785500 148000 - 4519800 137100 1044100 4968400 140300 921600 - 3706800 23600 91600 330300 - - 98700 178700 2399300 - 163400 5605400 2199800 2007 3 343200 258300 366300 - 6500 69000 319900 6300 199300 299200 519100 3896400 - 3699700 - 833900 157300 - 3320700 127900 871100 3635400 - 207700 - 1493900 - - 228700 - - 91700 444500 1317500 - 164400 4385200 981500 2007 2 347200 256800 359100 - 6600 70500 304800 4400 202100 295300 519700 3798700 470400 3310500 - 24900 151000 - 3702600 142700 858300 3411700 - 212800 - 1318100 - - 225600 - - - - 1992200 - 158300 4042800 974300
Financial Quarter Income Statement
year qrt Revenue Income tax expense Finance/interest costs Other income Administrative/Operating expenses Minority interest Finance/interest income Share of profit/ (loss) of associates Discontinued operation Interest on series B redeemable convertible preference shares Share of net profit of jointly controlled entity 2012 4 14122100 276900 124500 407600 13068300 63700 55500 10900 0 - 36400 2012 3 11027300 260800 108700 363500 10165600 52400 34500 45700 2700 - 4800 2012 2 11389300 414300 82000 365600 10108400 59500 48100 23200 48300 - 12300 2012 1 11063600 356200 70300 193300 9777100 20600 40700 20600 15200 - 5100 2011 4 13059000 643100 95800 347100 11351400 67400 47800 19800 21500 - 18100 2011 3 10598600 409200 83800 288800 9620400 37000 36900 40500 - - 5700 2011 2 10282500 318100 84200 201300 9224000 45800 37300 17600 - - 10500 2011 1 8782900 252700 80100 269800 8072800 33200 34600 6600 - - 400 2010 4 9211800 78300 72500 245500 9422600 24100 32700 23300 - - 6800 2010 3 7570700 228600 71100 205800 7360100 31100 27100 26800 - - 448100 2010 2 8432700 318400 77900 240200 7841000 36600 27200 7600 - - 5600 2010 1 7736400 261400 56900 176400 6920000 36200 21300 21300 - - 3700 2009 4 7535000 98400 57000 388600 6835900 25300 36600 41200 - - 800 2009 3 7474000 149800 67800 202900 7250100 15100 23000 10500 - - 77000 2009 2 7299900 109300 64800 284400 7189600 7700 46500 14300 - - 4800 2009 1 8705000 373300 63000 138200 7601400 12600 52600 18200 - - 3300 2008 4 9121700 355800 50800 243400 7974000 76600 63600 49100 - 0 700 2008 3 8641100 465600 52700 177000 7275600 20100 64200 20700 - 0 600 2008 2 8101300 315700 91200 209900 7137700 43800 56800 19600 - 0 800 2008 1 8180600 316800 72700 119900 7286100 99800 57700 18500 - 300 - 2007 4 7836500 334200 73300 465300 7247200 116900 74400 30700 - 300 1100 2007 3 7086300 203700 78300 117100 6474000 57000 54900 31900 - 300 200 2007 2 6775700 174400 77500 645800 6299900 80900 52700 18300 - 100 200
Financial Quarter Segments Revenue
year qrt Others Elimination/Adjustment Plantation Healthcare Property Industrial Motors Energy & Utilities Healthcare & Others 2012 4 20800 53900 4663100 93900 667900 3619400 4888100 222800 - 2012 3 15700 45200 3043500 87600 505200 3196500 3882700 341300 - 2012 2 67000 44100 3207800 90100 504200 3227400 3975800 361100 - 2012 1 47100 39000 3212800 86700 427600 3173900 3894100 260400 - 2011 4 514000 32900 4024800 86500 755700 3296300 4590100 287100 - 2011 3 48600 36500 3390500 81000 492300 2315800 3545300 293900 - 2011 2 67600 38100 3215700 81300 437200 2343100 3623700 263200 - 2011 1 50500 33200 2538400 78000 329000 2368200 3091900 252400 - 2010 4 - - 2876200 - 588200 2271000 2998800 353300 124300 2010 3 - - 2524000 - 520000 1873100 2374900 160100 118600 2010 2 - - 2737200 - 405500 2086100 2527400 542100 134400 2010 1 - - 2720300 - 270800 2001100 2167100 454600 122500 2009 4 - - 2162700 - 514400 1951200 2188400 613500 104800 2009 3 - - 2430200 - 326700 1857500 1889700 799100 170800 2009 2 - - 2573800 - 335400 1898100 1475200 844300 173100 2009 1 - - 3491200 - 231000 2163300 1957000 682500 180000 2008 4 - - 3722400 - 544000 1790100 1935300 863800 266100 2008 3 - - 3666300 - 347100 1686800 1935500 836400 169000 2008 2 - - 3015400 - 234900 1830100 2057800 788900 174200 2008 1 - - 2758200 - 294000 1915600 1997700 675800 539300 2007 4 - - 2526100 - 482200 1500600 1942300 787700 597600 2007 3 - - 1886200 - 427200 1893000 1718800 565900 595200 2007 2 - - 3752400 - 784200 3275300 3356000 946900 1192600
Financial Quarter Segments Profit
year qrt Others Elimination/Adjustment Plantation Healthcare Property Industrial Motors Energy & Utilities Healthcare & Others 2012 4 35200 153800 800000 8000 152100 359900 238000 22000 - 2012 3 6600 13100 565500 4300 99900 350300 151600 60100 - 2012 2 10200 17700 911100 7000 125800 291300 150500 168300 - 2012 1 1000 42100 938300 6800 53200 324200 153600 46800 - 2011 4 51600 41100 1249900 6900 235700 362700 188700 73700 - 2011 3 5000 26700 674100 6200 64400 238000 161400 73600 - 2011 2 12000 7800 827400 5600 66800 217500 123700 44100 - 2011 1 7400 10200 492700 7300 54300 227300 148800 49100 - 2010 4 - - 390900 - 111500 216500 150100 730500 46500 2010 3 - - 433800 - 183300 156500 81300 459300 42000 2010 2 - - 642000 - 114800 189100 81300 176000 13500 2010 1 - - 631100 - 41900 185800 62200 65500 16100 2009 4 - - 544700 - 222700 225800 42400 60500 10500 2009 3 - - 143200 - 83200 187300 23200 35200 10500 2009 2 - - 139700 - 46400 189100 75700 19300 20800 2009 1 - - 968200 - 58100 247300 36800 29300 800 2008 4 - - 1023800 - 195200 201500 17100 81800 15200 2008 3 - - 1266000 - 93900 129300 48900 17900 23600 2008 2 - - 847500 - 33500 175600 60100 63800 83200 2008 1 - - 695100 - 83300 178200 30300 61100 1400 2007 4 - - 410700 - 190800 153300 41700 393500 6500 2007 3 - - 379900 - 116700 186100 23700 62700 24900 2007 2 - - 830000 - 197500 305500 2300 552300 800
Financial Quarter Segments Associate
year qrt Others Plantation Property Industrial Motors Energy & Utilities Healthcare & Others 2012 4 1300 7300 400 5700 2600 32600 - 2012 3 8900 2900 21400 7800 1800 3900 - 2012 2 4100 10800 7100 6400 2900 1200 - 2012 1 6100 5300 7300 5800 1100 500 - 2011 4 2500 20200 10300 6000 3100 800 - 2011 3 13400 8500 13500 5500 3200 2100 - 2011 2 4400 8100 6600 6000 1900 1100 - 2011 1 6100 700 4400 5000 2400 1200 - 2010 4 - 16800 6700 4800 3600 1900 100 2010 3 - 2000 12500 3200 3400 450400 8000 2010 2 - 5900 5200 300 2800 200 - 2010 1 - 2500 17100 2400 1600 700 700 2009 4 - 1600 18000 2300 300 5200 16200 2009 3 - 81800 2100 2900 100 4600 5600 2009 2 - 800 26300 3800 - 3800 15600 2009 1 - 5800 5100 3600 - 3900 3100 2008 4 - 37300 3600 3200 3700 900 1100 2008 3 - 3700 9300 3000 1600 1000 5900 2008 2 - 700 16000 2100 1000 1500 2500 2008 1 - 4600 7900 3100 300 600 2000 2007 4 - 24000 - - - - 17000 2007 3 - - - - - - - 2007 2 - - - - - - -
Monthly Business Data
year mth Crude Palm Oil Fresh Fruit Bunches Palm Kernel 2012 7 226747 954378 52229 2012 6 204498 836211 44394 2012 5 192183 760232 43233 2012 4 178323 698934 40739 2012 3 173797 683329 39900 2012 2 165598 654662 38293 2012 1 181925 718098 41269 2011 12 202407 816765 45842 2011 11 211544 861316 47745 2011 10 233989 949868 52602 2011 9 251613 1029251 56988 2011 8 211341 841197 47786 2011 7 230875 912761 51352 2011 6 228254 912644 50729 2011 5 232136 916461 51715 2011 4 214931 866776 47617 2011 3 208606 862669 46595 2011 2 165949 678969 35898 2011 1 167468 701658 38574 2010 12 197260 800856 42687 2010 11 206522 864061 47287 2010 10 221007 934905 50774 2010 9 202782 873296 46576 2010 8 202970 866441 47501 2010 7 194338 832306 44062 2010 6 234419 813940 52208 2010 5 176488 738973 38958 2010 4 166509 693690 39130 2010 3 171330 722302 39348 2010 2 142725 595772 31624 2010 1 171680 716245 38169 2009 12 202400 840637 45413 2009 11 211849 901366 49401 2009 10 253563 1080224 57962 2009 9 202881 849367 44059 2009 8 217475 899486 47750 2009 7 208630 989125 45863 2009 6 227787 917894 49983 2009 5 202497 817104 44251 2009 4 179144 745192 41673 2009 3 172220 727448 42223 2009 2 156694 646557 35085 2009 1 181671 761660 42697
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 
2 comments:
Nice Post
By the way, can you help to update your blogroll as i have move to another website
http://edwinextremebull.blogspot.com/
to
http://edwinstock-king.blogspot.com/
Thanks
Edwin
Thankks for writing this
Post a Comment