Company Description MISC BERHAD is a Malaysia-based international shipping line. The principal activities of the Company consist of ship owning, ship operating, other shipping related activities, owning and operating offshore floating services, as well as marine repair, marine conversation and engineering & construction works. The ultimate holding company of the Company is Petroliam Nasional Berhad. It is organized into four business segments: energy related shipping, which involves the provision of liquefied natural gas (LNG) services, petroleum tanker services, and chemical tanker services; other energy businesses, which involves the operation and maintenance of offshore floating terminals, and marine repair, marine conversion and engineering and construction works; integrated liner logistics, which consists of liner services, haulage, trucking and warehousing and agency businesses, and non-shipping, which is engaged in marine education and training, and other diversified businesses.
Company Info
Listing Date 1987-02-23 Market Capital (Capital Size) 19,015,758,618 (Very Large) Par Value RM 1.00 Board Main Sector Trading/Services Major Industry Energy Related Shipping Sub Industry Offshore & Heavy Engineering Website http://www.misc.com.my
My Analysis
Forecast P/E now 4.26/0.3234 = 13.17 (Moderate) Target Price 0.3234*14.5 = 4.69 (PE 14.5, EPS 0.3234) Decision BUY if stock price sustain and uptrend above 4.16 or wait rebound at lower price Comment Revenue increased 3.4% but lower than preceding year corresponding quarter 4%, eps largely increased from loss to earn and also 3 times higher than preceding year corresponding quarter, cash generated from operating and investing enough to cover financing expenses but still generated more cash from financing activities and spent 3.9% of Group cash to cover investing expenses, gross margin improved QOQ, although liquidity ratio is low but Group manage to meet current obligation through quick inventory turnover and receivables collection with longer payables payment period, higher gearing ratio indicate through higher leverage mainly payables to generate more income, benefit from longer payables payment period than receivables and inventory which conserves cash
First Support Price 4.25 Second Support Price 4.16 Risk Rating MODERATE
Research House
Jupiter Target Price 4.6 (2012-05-21) Affin Target Price 4.7 (2012-08-17) OSK Target Price 6.45 (2012-08-17) CIMB Target Price 4.42 (2012-10-08) ECM Target Price 5.01 (2012-10-08) HLG Target Price 4.45 (2012-10-08) HwangDBS Target Price 6.2 (2012-10-08) Kenanga Target Price 4.66 (2012-10-08) Maybank Target Price 4.8 (2012-10-08) MIDF Target Price 6.01 (2012-10-08) RHB Target Price 6.47 (2012-10-08) TA Target Price 4.87 (2012-10-08)
Accounting Ratio
Return on Equity -7.03% Dividend Yield - Gross Profit Margin 17.59% Operating Profit Margin 20.52% Net Profit Margin 16.63% Tax Rate - Asset Turnover 0.2481 Net Asset Value Per Share 4.69 Net Tangible Asset per share 4.48 Price/Net Tangible Asset Per Share 1.0 Cash Per Share 0.89 Liquidity Current Ratio 1.0779 Liquidity Quick Ratio 1.0185 Liquidity Cash Ratio 0.5393 Gearing Debt to Equity Ratio 0.9394 Gearing Debt to Asset Ratio 0.4695 Working capital per thousand Ringgit sale 5.5% Days to sell the inventory 23 Days to collect the receivables 106 Days to pay the payables 232
Technical Analysis
SMA 10 4.3 (Uptrend) SMA 20 4.256 (Downtrend 1 day) SMA 50 4.3 (Downtrend) SMA 100 4.319 (Same) SMA 200 4.848 (Downtrend) MACD (26d/12d) 0.00475 ( 0.002763 ) Signal (9) -0.004695 ( 0.002361 ) MACD Histogram 0.009445 (Bullish trend 21 days)Bolinger Upper Band 4.384 Bolinger Lower Band 4.128
My notes based on 2012 quarter 2 report (number in '000):- MISC latest news (English) MISC 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 2012-08-16 2012 2 N/A N/A - 1.67% 0.37% 2486633 4791015 413624 39755 380953 84129 0.0853 0.0188 41860798 19652028 1288723 22208770 428950 382978 206419 4140882 45972 160447 3980435 4463794 4463794 20042435 2012-06-30 17.59% 20.52% 16.63% - 0.2481 - 4.69 4.48 1.0 0.89 1.0779 1.0185 0.5393 0.9394 0.4695 5.5% 23 106 232 2012-05-16 2012 1 4.87 3.86 - 2.04% 2.04% 2403911 2403911 373850 373850 465080 465080 0.1042 0.1042 39802512 18694454 1331165 21108058 251350 322655 432272 4215832 574005 1006277 3209555 4464000 4464000 17588160 2012-03-31 11.11% 4.33% 15.55% - 0.2636 - 4.43 4.25 0.93 0.72 1.0565 0.9832 0.4569 0.9453 0.4697 3.8% 28 96 216 2012-02-22 2011 7 5.74 3.94 - 7.25% 6.16% 2878779 8505933 1651890 1222012 1743525 1481483 0.3906 0.3319 41217061 19131271 1288723 22085790 1042715 1939387 1633749 3418062 896672 737077 4155139 4464000 4464000 25891200 2011-12-31 8.39% 6.15% 57.38% - 0.2672 - 4.66 4.47 1.3 0.93 0.7413 0.6975 0.4188 0.9199 0.4642 -23.3% 23 74 207 2011-11-24 2011 6 6.28 5.34 - 0.59% 1.09% 2617834 5627154 229243 429878 140964 262041 0.0316 0.0587 42143146 18059473 1250814 24083673 478759 1327802 1665518 3430736 849043 816475 4247211 4464000 4464000 27364320 2011-09-30 - 10.40% 8.76% 13.69% 0.2652 - 5.11 4.92 1.25 0.95 1.1133 1.0434 0.5955 0.7909 0.4285 7.2% 26 103 215 2011-08-18 2011 5 7.3 4.9 - 0.51% 0.51% 2590683 2590683 202260 202260 123129 123129 0.0276 0.0276 38935894 15682807 1205576 23253087 485805 677017 236605 3353423 191212 45393 3398816 4464000 4464000 32587200 2011-06-30 23.09% 15.13% 7.81% 6.12% 0.2991 - 4.94 4.75 1.54 0.76 1.2615 1.1866 0.6229 0.7113 0.4028 12.3% 21 94 201 2011-05-11 2011 4 8.2 6.5 0.1 1.28% 7.78% 2924355 12325639 222657 2244263 307879 1870751 0.0690 0.4191 38037876 15250538 1154973 22787338 2234851 4006326 2627426 7751628 1771475 4398901 3352727 4464000 4464000 32631840 2011-03-31 17.12% 9.45% 7.61% - 0.324 17.4432 4.85 4.66 1.57 0.75 1.3387 1.2586 0.6655 0.705 0.4009 13.8% 30 86 274 2011-02-24 2011 3 8.19 7.22 - 5.75% 9.06% 3045585 9401284 1579288 2466920 1381288 2178630 0.3094 0.4880 40211527 16289916 1081508 23921611 2240613 4209977 2215137 7475512 1969364 4184501 3291011 4464000 4464000 33256800 2010-12-31 16.06% 6.38% 51.85% 0.64% 0.316 - 5.12 4.92 1.51 0.74 1.0343 0.9713 0.5931 0.7132 0.4051 1.5% 50 60 606 2010-11-24 2011 2 8.8 7.45 0.15 1.54% 3.32% 3085187 6355699 416290 887632 369362 797342 0.0827 0.1786 37687930 15413743 356035 22274187 1111903 4587498 1472854 7416734 3475595 4948449 2468285 4464000 4464000 38390400 2010-09-30 - 15.42% 13.49% 2.20% 0.3372 - 4.91 4.71 1.83 0.55 1.034 0.9653 0.5282 0.7032 0.409 1.3% 11 59 113 2010-08-19 2011 1 9.1 8.52 - 1.78% 1.78% 3270512 3270512 471342 471342 427980 427980 0.0959 0.0959 40749314 16940791 380699 23808523 854316 952171 82555 7812744 97855 180410 7632334 4460794 4460794 39522634 2010-06-30 - 16.48% 14.41% 2.18% 0.3228 - 5.25 5.04 1.76 1.71 1.8806 1.8152 1.4363 0.7231 0.4157 35.6% 11 55 129 2010-05-06 2010 4 9.1 8.04 0.2 0.93% 3.24% 3307432 13775074 286152 911914 196435 682046 0.0509 0.1767 41060188 17023979 374237 24036209 3800586 4721931 5327303 3443122 921345 4405958 7849080 3860789 3860789 34052158 2010-03-31 - 11.88% 8.65% 18.34% 0.3355 49.9265 6.13 5.88 1.5 2.03 1.343 1.2978 1.0308 0.7195 0.4146 19.0% 10 53 116 2010-02-24 2010 3 9.13 7.78 - 0.81% 2.30% 3047105 10467642 191627 625762 170101 485611 0.0457 0.1305 37067178 17717259 340824 19349919 3169151 3305540 61478 3071688 136389 74911 2996777 3719800 3719800 29572410 2009-12-31 - 8.61% 6.29% 1.69% 0.3903 - 5.11 4.85 1.64 0.81 0.8375 0.7786 0.3638 0.932 0.478 -9.2% 13 86 124 2009-11-23 2010 2 9.01 7.77 0.15 0.39% 1.50% 3527103 7420537 160638 434136 82062 315511 0.0221 0.0848 35052848 15052758 452716 20000090 2007728 2106626 1414031 3581267 98898 1512929 2068338 3719800 3719800 32734240 2009-09-30 - 7.27% 4.55% 19.84% 0.4307 - 5.25 4.99 1.76 0.56 1.0576 0.9636 0.3814 0.7701 0.4294 2.1% 13 76 104 2009-08-20 2010 1 9.49 8.6 - 1.11% 1.11% 3893434 3893434 273498 273498 233449 233449 0.0628 0.0628 37145215 16074027 417482 21071188 1770643 1342072 91661 3659392 428571 336910 3996302 3719800 3719800 32213468 2009-06-30 - 9.11% 7.02% 0.76% 0.4315 - 5.55 5.28 1.64 1.07 1.0187 0.9309 0.5344 0.7783 0.4327 0.9% 17 68 113 2009-05-11 2009 4 8.95 8.15 0.2 0.77% 7.31% 3999001 15783466 186884 1556256 143908 1366592 0.0387 0.3674 36662464 15590295 340096 21072169 3409131 3929907 2076959 2169253 520776 1556183 3725436 3719800 3719800 31618300 2009-03-31 - 6.37% 4.67% 6.24% 0.4305 23.1366 5.57 5.3 1.6 1.0 1.1068 1.0541 0.5657 0.752 0.4252 4.5% 9 74 90 2009-02-24 2009 3 8.75 8.05 - 1.34% 6.54% 3679236 11784465 312146 1369372 249629 1222684 0.0671 0.3287 35838926 15683081 362238 20155845 3264595 3454473 2176525 2082509 189878 1986647 4069156 3719800 3719800 31804290 2008-12-31 - 11.17% 8.48% 10.27% 0.4274 - 5.32 5.05 1.69 1.09 1.1011 1.0281 0.5753 0.7923 0.4376 4.7% 15 76 118 2008-11-20 2009 2 8.9 8.15 0.15 2.41% 5.21% 4455932 8105229 497853 1057226 450197 973055 0.1210 0.2616 34879205 14528478 353638 20350727 2581456 2002960 1424824 2072039 578496 2003320 4075359 3719800 3719800 31060330 2008-09-30 - 13.40% 11.17% 2.81% 0.4288 - 5.38 5.11 1.63 1.1 1.1616 1.0757 0.5823 0.7265 0.4165 7.6% 18 84 133 2008-08-18 2009 1 9.0 7.8 - 2.80% 2.80% 3649297 3649297 559373 559373 522858 522858 0.1406 0.1406 30998918 11243411 302265 19755507 1305862 984282 195101 1997481 321580 126479 2123960 3719800 3719800 32548250 2008-06-30 - 18.07% 15.33% 1.76% 0.4412 - 5.23 4.97 1.76 0.57 1.2527 1.1437 0.5046 0.578 0.3627 7.8% 15 72 107 2008-05-12 2008 4 9.6 8.0 0.2 4.05% 12.82% 3531312 12947492 841891 2599427 764484 2420358 0.2055 0.6507 29010032 10324825 274061 18685207 4039209 2850164 1342428 2117744 1189045 153383 1964361 3719800 3719800 35338100 2008-03-31 - 22.67% 23.84% 4.09% 0.4463 14.6004 4.95 4.69 2.03 0.53 1.2817 1.174 0.5297 0.5608 0.3559 8.1% 14 67 96 2008-02-21 2008 3 9.7 7.4 - 2.34% 8.77% 3319967 9416180 492139 1757536 440997 1655875 0.1186 0.4452 29721686 10966869 253754 18754817 3226602 3180726 357759 2179494 45876 311883 1867611 3719800 3719800 35338100 2007-12-31 - 17.42% 14.82% 2.33% 0.4132 - 4.97 4.7 2.02 0.5 1.113 1.0173 0.4546 0.5928 0.369 3.8% 15 67 114 2007-11-22 2008 2 10.4 9.2 0.15 3.39% 6.43% 3174994 6096213 665218 1265397 639262 1214878 0.1719 0.3266 29682576 10422638 236351 19259938 1978429 2308197 160433 2214154 329768 169335 2044819 3719800 3719800 36082060 2007-09-30 - 20.41% 20.95% 1.54% 0.3972 - 5.11 4.84 2.0 0.55 1.2392 1.1508 0.573 0.5479 0.3511 7.2% 13 63 99 2007-08-16 2008 1 10.1 9.5 - 3.05% 3.05% 2921219 2921219 600179 600179 575616 575616 0.1547 0.1547 28858990 9399075 251829 19459915 995292 958567 75188 2218197 36725 38463 2179734 3719800 3719800 N/A 2007-06-30 - 22.43% 20.55% 2.48% 0.2985 - 5.16 4.89 N/A 0.59 1.4481 1.3471 0.6976 0.4893 0.3257 16.3% 18 84 142 2007-05-10 2007 4 N/A N/A 0.2 N/A N/A 2864619 11198945 746898 2930310 702590 2852025 0.1889 0.7667 27954786 9074190 241435 18880596 3633630 3609544 1045121 3238599 24086 1021035 2217564 3719800 3719800 34036170 2007-03-31 - 25.41% 26.07% 3.57% 0.2036 11.934 5.01 4.73 1.93 0.6 1.5703 1.4729 0.8214 0.4868 0.3246 27.1% 23 110 187 2007-02-28 2007 3 N/A N/A - N/A N/A 2827623 8334326 963260 2183411 944479 2149433 0.2539 0.5778 28083596 9504963 222930 18578633 2763691 3134144 672039 3301199 370453 1042492 2258707 3719800 3719800 32734240 2006-12-31 - 24.80% 34.07% 0.43% 0.1007 - 4.93 4.65 1.89 0.61 1.5352 1.4419 0.7779 0.5178 0.3385 55.0% 46 243 409
Financial Quarter Balance Sheet
year qrt Deferred tax assets (A-0) Finance lease receivables (A-0) Intangible assets (A-0) Investment in associated companies (A-0) Investment in jointly controlled entity (A-0) Investment properties (A-0) Offshore floating assets (A-0) Other non-current financial assets (A-0) Prepaid lease payments (A-0) Property, plant and equipment (A-0) Ships (A-0) Amount due from associated companies (A-1) Amount due from jointly controlled entity (A-1) Amounts due from Group Companies (A-1) Cash and cash equivalents (A-1) Current asset classified as held for sales (A-1) Derivative assets (A-1) Inventories (A-1) Trade receivables (A-1) Deferred tax liabilities (L-0) Derivative liabilities (L-0) Loans & borrowings (L-0) Provisions (L-0) Amount due to associated companies (L-1) Amounts due to Group Companies (L-1) Amounts due to Jointly Controlled Entities (L-1) Derivative liabilities (L-1) Liabilities directly associated with assets classified as held for sale (L-1) Loans & borrowings (L-1) Provision for taxation (L-1) Trade and other payables (L-1) Minority interest (M-1) 2012 2 4806 410664 909136 2173 3565748 - 8434424 493491 250652 1760905 18072818 925 220035 203878 3980435 532059 - 438153 2580496 47772 145792 11386399 691039 2173 27291 82206 - - 3000400 45315 4223641 1288723 2012 1 4998 403190 826548 2496 3475570 - 7610810 1121288 77663 1534750 17323021 1007 269954 208556 3209555 946240 152 514967 2271747 83809 154415 10718620 712403 2246 19610 70184 - - 2965897 55535 3911735 1331165 2011 7 5241 420731 855158 2322 3538305 - 7706240 1159995 78369 1522684 18572664 1178 216958 141544 4155139 519688 - 434995 1885850 45267 183819 8332604 647331 3003 17638 45929 2327 - 5859556 59217 3934580 1288723 2011 6 12108 219438 859839 211 3515118 - 7461611 432228 78543 1502145 20120911 1735 1184485 195510 4247211 42124 - 498554 1771375 49714 213014 10664012 - 3236 22538 33757 2980 9376 2988133 31858 4040855 1250814 2011 5 11844 192901 841151 483 3187971 - 7583703 493250 81680 2408884 17250472 1954 1444599 159275 3398816 80316 - 408334 1390261 17559 218218 9990243 - 3176 71818 340882 - - 1586036 36425 3418450 1205576 2011 4 11781 212788 848699 605 2820490 - 6794926 498496 82487 1454129 18569468 1420 915369 676178 3352727 84825 - 403973 1309515 7995 196864 10008122 - 2419 59150 31209 - 7739 1247261 43058 3646721 1154973 2011 3 14467 - 876362 1250 3348195 - 7265449 792539 123860 1393041 20657655 3607 121043 497919 3291011 - - 349344 1475785 44057 234629 10462710 - 3129 70241 75855 - - 1259524 44623 4095148 1081508 2011 2 14324 - 903266 574 3223947 - 6810566 849331 124185 1306327 19623068 2284 106140 439373 2468285 - - 321265 1494995 46473 272469 10421475 - 2987 66370 80862 - - 1240366 26186 3256555 356035 2011 1 14821 - 938901 2253 874455 - 6973140 896922 125163 1285172 19645022 8463 154876 250214 7632334 20508 - 347902 1579168 44266 249147 11333523 - 5562 83475 116491 - - 1093339 71304 3943684 380699 2010 4 4803 - 963298 2715 551911 - 6911217 956229 125989 1260933 20056849 9597 108372 199594 7849080 38715 - 344560 1676326 30149 185255 9194263 - 7380 129397 128998 - - 3577411 77539 3693587 374237 2010 3 3723 - 960689 3026 596502 - - 977303 109156 1693695 25824228 6393 74293 217419 2996777 - - 485685 3118289 24039 160847 9295394 - 3888 53059 76385 - - 3664074 42152 4397421 340824 2010 2 3732 - 973959 3002 348794 - - 502846 109501 1629032 25746151 6768 39373 311245 2068338 153 - 509849 2800105 24674 168702 9435925 - 4419 58777 1253 - - 1422665 45482 3890861 452716 2010 1 3670 - 997334 3209 324015 - - 502829 110503 1563664 26021952 3076 51514 122731 3996302 153 - 656580 2787683 24648 120387 8450878 - 2729 47224 3798 - - 2978586 41249 4404528 417482 2009 4 4133 - 1023532 3320 311754 - 4806598 645684 111640 1089582 21377027 4638 54541 313201 3725436 153 - 347024 2844201 22903 233731 8747646 - 4821 42998 1210 - - 3104324 52621 3380041 340096 2009 3 4033 - 994628 5123 625823 - - 286514 111816 1204072 24818902 7824 41873 285843 4069156 8359 - 516201 2858759 48094 122365 8439509 - 4274 49765 2190 - - 2899389 12254 4105241 362238 2009 2 3819 - 994140 3759 573854 - - 319149 112290 1160965 23581003 11689 40758 493587 4075359 8359 - 601284 2899190 48456 51247 7429708 - 4204 65132 3331 - - 2480725 25308 4420367 353638 2009 1 4443 - 968289 4586 1331490 - - 330712 111445 1091385 21883399 8562 32363 138670 2123960 8359 - 458799 2502456 47974 39203 6946699 - 2371 51107 1109 - - 959233 24042 3171673 302265 2008 4 4606 - 962432 2582 181649 - - 1125534 111568 974819 20893758 5750 30052 135797 1964361 19793 - 399584 2197747 47636 - 6568769 - 3802 57181 2036 - - 959358 35782 2650261 274061 2008 3 3478 - 1000470 3489 975454 - - 230095 115647 849758 21971209 8692 32344 39408 1867611 70896 - 393231 2159904 64113 - 6794949 - 3561 55518 2131 - - 1065095 21595 2959907 253754 2008 2 3504 - 1023605 3137 875352 48850 - 236443 117431 822419 22129105 7808 20859 89395 2044819 23635 - 315595 1920619 64270 - 6789454 - 3380 68640 2521 - - 1086663 22345 2385365 236351 2008 1 2933 - 1036226 2587 737551 49278 - 236658 118119 770619 21378070 8290 24346 102806 2180646 38013 - 315762 1857086 64297 - 6208692 - 5372 61363 84 - - 558355 22236 2478676 251829 2007 4 2941 - 1041424 2685 503358 49500 - 236077 118798 724429 21034467 8028 8716 61827 2218415 38015 - 262974 1643132 64183 - 6309140 - 2530 78395 3 - - 495252 25631 2099056 241435 2007 3 1501 - 1066991 507059 - 50845 - 233312 - 799428 20964692 15223 - 123660 2259727 44088 - 270824 1746246 62855 - 6537050 - 5156 70597 - - - 505710 18584 2305011 222930
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 Gain/loss on disposal of subsidiaries Impairment loss Discontinued operation Gain/loss on disposal of ships Share of net profit of jointly controlled entity Liner Exit provisions 2012 2 2486633 23067 2049330 97595 248298 132105 55738 2 - 43350 44854 12481 58410 - 2012 1 2403911 35927 2136726 95636 92371 347359 55303 15 - 116380 - - 46409 220455 2011 7 2878779 44083 2637111 98804 219495 371931 47552 30 - 266268 - 15365 61278 1452723 2011 6 2617834 31392 - 94136 269726 2588157 56887 316 - 27163 - - 50823 - 2011 5 2590683 12374 1992376 86804 97577 304033 66757 122 - - 177337 5664 69008 - 2011 4 2924355 12630 2423672 87320 234330 554859 97852 2162 36434 456648 - 99120 76309 - 2011 3 3045585 10094 2556430 89454 11606 162955 187906 949 1436581 120355 - - 38871 - 2011 2 3085187 9150 - 83453 115384 2724984 37778 9 - - - - 24165 - 2011 1 3270512 10261 - 86648 337179 3068703 33101 64 - - - - 18938 - 2010 4 3307432 52493 - 102547 79325 2944088 37224 214 - 49582 - 7085 11259 - 2010 3 3047105 3244 - 96996 47036 2831787 18282 160 - - - 0 26109 - 2010 2 3527103 31869 - 79063 29056 3299688 46707 75 - - - 19803 2958 - 2010 1 3893434 2090 - 88276 94546 3633269 37959 9 - - - 8489 15543 - 2009 4 3999001 11666 - 99254 101152 3845352 31310 139 - - - - 31476 - 2009 3 3679236 32048 - 104485 49441 3317567 30469 11 - - - - 5510 - 2009 2 4455932 13990 - 99886 124103 3982984 33666 61 - - - - 627 - 2009 1 3649297 9862 - 99262 95416 3085244 26653 409 - - - - 1243 - 2008 4 3531312 34458 - 90133 189131 2920021 42949 407 - - - 127161 4034 - 2008 3 3319967 11471 - 92023 24729 2766356 39671 457 - - - 0 5365 - 2008 2 3174994 10241 - 79276 68288 2595397 15715 771 - - - 27183 68655 - 2008 1 2921219 14862 - 83953 112666 2378750 9701 84 - - - 26137 2944 - 2007 4 2864619 26663 - 93849 109282 2245993 17645 420 - - - 94451 18808 - 2007 3 2827623 4171 - 81931 58768 2185191 14610 155 - - - 342108 1728 -
Financial Quarter Segments Revenue
year qrt Others Energy Related Shipping Other Energy Businesses Integrated Liner Logistics 2012 2 207708 1442859 938322 - 2012 1 - 1512580 689546 201785 2011 7 186897 1587573 1005183 472920 2011 6 195927 1548097 684231 581433 2011 5 320674 1591199 1190013 548782 2011 4 393484 1531849 1166958 619032 2011 3 651635 1550964 1550949 595307 2011 2 410461 1555520 1269588 670540 2011 1 393981 1673364 1359562 631567 2010 4 - 1658355 1069870 579207 2010 3 - 1632560 689673 724872 2010 2 - 1633450 1118710 774943 2010 1 - 1705301 1443035 745098 2009 4 - 1913466 1224897 860637 2009 3 - 2046593 557300 1075343 2009 2 - 2122083 971180 1362669 2009 1 - 1941424 456512 1251361 2008 4 - 1786990 530123 1224132 2008 3 - 1671029 394848 1254090 2008 2 - 1561910 442861 1170223 2008 1 - 1582210 338232 1000777 2007 4 251849 1521966 132113 958690 2007 3 250241 1524769 129628 922986
Financial Quarter Segments Profit
year qrt Others Energy Related Shipping Other Energy Businesses Integrated Liner Logistics 2012 2 165445 240129 156836 - 2012 1 95936 244788 171735 308390 2011 7 68602 106508 142363 236051 2011 6 72841 188989 174743 137170 2011 5 19460 265518 148295 175800 2011 4 103482 337547 180202 114113 2011 3 1798 258994 153737 220290 2011 2 11413 342533 241813 97346 2011 1 111223 409835 152648 134718 2010 4 18820 413119 233794 272646 2010 3 24801 438068 164565 315478 2010 2 34660 428015 188417 325301 2010 1 29682 473165 166504 314640 2009 4 530 480380 231904 419479 2009 3 15982 553374 202544 328826 2009 2 31095 600574 136629 171247 2009 1 11353 583706 135329 70919 2008 4 60371 661939 120771 32723 2008 3 27137 496269 68873 40335 2008 2 45009 472330 90343 40203 2008 1 39637 568134 65130 17766 2007 4 50824 565777 115431 4123 2007 3 21958 651550 38608 10916
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 
No comments:
Post a Comment