KLCI Stock - AMWAY / 6351 - 2012 Quarter 3

AMWAY (MALAYSIA) HOLDINGS BERHAD


Company Description

AMWAY (MALAYSIA) HOLDINGS BERHAD is an investment holding company. Through its, the Company is principally engaged in the distribution of consumer products under the Amway trademark. Amway offers a range of brands from nutritional supplements to water treatment, cosmetics to cleaning products. Amway's major brand is the NUTRILITE. NUTRILITE is a global vitamin and mineral brand, which grows, harvests and processes plants on their own certified organic farms. Under ARTISTRY, Amway supplies facial skin care products and color cosmetics. The Company's SATINIQUE products focus on hair care. Amway's other product brands include eSpring and iCook. The eSpring Water Purifier is an in-home system to combine ultraviolet light technology with a multi-stage carbon-block filter to provide drinking water. iCook offers a range of Cookware products. The Company also offers home care products.

Company Info 

Listing Date	1996-08-30
Market Capital (Capital Size)	1,962,764,601 (Large)
Par Value	RM 1.00
Board	Main
Sector	Trading/Services
Major Industry	Direct Selling
Sub Industry	Miscellaneous Products
Website	http://www.amway.com

My Analysis 

Forecast P/E now	(11.94-0.7)/0.6585 = 17.07 (Moderate)
Target Price	11.85+0.7 = 12.55 (PE 18.0, EPS 0.6585, DPS 0.7)
Decision	BUY for dividend keep unless stock price slump
Comment	Revenue increased 18.8% and was second consecutive quarter increasing and also higher than preceding year corresponding quarter 6%, eps increased 5.2% and was second consecutive quarter increasing and also higher than preceding year corresponding quarter 3.3%, cash generated from operating mre than enough to cover all expenses, gross margin still maintain very high above 30%, liquidity ratio indicate good position to meet current obligation and dividend, gearing ratio not much increase which also limit the expand, all accounting turnover period is good
First Support Price	11.9
Second Support Price	10.7
Risk Rating	MODERATE

Research House

OSK Target Price	11.45 (2012-08-09)
Kenanga Target Price	11.68 (2012-08-29)
RHB Target Price	11.05 (2012-08-29)
TA Target Price	12.11 (2012-08-29)

Accounting Ratio 

Return on Equity	50.03%
Dividend Yield	5.86%
Gross Profit Margin	30.85%
Operating Profit Margin	15.90%
Net Profit Margin	15.90%
Tax Rate	25.27%
Asset Turnover	2.3497
Net Asset Value Per Share	1.33
Net Tangible Asset per share	1.3
Price/Net Tangible Asset Per Share	9.18
Cash Per Share	0.98
Liquidity Current Ratio	2.1695
Liquidity Quick Ratio	1.6546
Liquidity Cash Ratio	1.4488
Gearing Debt to Equity Ratio	0.5108
Gearing Debt to Asset Ratio	0.3381
Working capital per thousand Ringgit sale	16.8%
Days to sell the inventory	40
Days to collect the receivables	11
Days to pay the payables	70

Technical Analysis 

SMA 10	12.048 (Downtrend)
SMA 20	12.207 (Downtrend 3 days)
SMA 50	11.535 (Uptrend)
SMA 100	10.752 (Uptrend)
SMA 200	10.13 (Uptrend)
MACD (26d/12d)	0.10444 ( 0.019934 )
Signal (9)	0.194046 ( 0.022402 )
MACD Histogram	0.089606 (Bearish trend 11 days)
Bolinger Upper Band	13.304
Bolinger Lower Band	11.11

My notes based on 2012 quarter 3 report (number in '000):-
- Higher revenue and pbt mainly attributable to the success of sales and marketing programs

- Estimate next 4Q eps after 2012 Q3 result announced = 98412*1.1/164386 = 0.6585, estimate PE on current price 11.94 = 17.07(DPS 0.7)
- Estimate next 4Q eps after 2012 Q2 result announced = 97553*1.15/164386 = 0.6825, estimate highest/lowest PE = 17.58/14.62 (DPS 0.7)
- Estimate next 4Q eps after 2012 Q1 result announced = 91247*1.1/164386 = 0.6106, estimate highest/lowest PE = 16.87/14.58 (DPS 0.7)
- Estimate next 4Q eps after 2011 Q4 result announced = 192322*0.46/164386 = 0.5382, estimate highest/lowest PE = 17.35/16.09 (DPS 0.66)
- Estimate next 4Q eps after 2011 Q3 result announced = 0.5072*1.05 = 0.5326, estimate highest/lowest PE = 17.57/15.64 (DPS 0.62)
- Estimate next 4Q eps after 2011 Q2 result announced = 0.4988*0.95 = 0.4739, estimate highest/lowest PE = 18.23/16.33 (DPS 0.62)
- Estimate next 4Q eps after 2011 Q1 result announced = 0.5142*0.97 = 0.4988, estimate highest/lowest PE = 18.4/16.32 (DPS 0.66)
- Estimate next 4Q eps after 2010 Q4 result announced = 0.4761*1.08 = 0.5142, estimate highest/lowest PE = 17.64/14.86 (DPS 0.66)
- Estimate next 4Q eps after 2010 Q3 result announced = 0.3335+(0.1246*1.2) = 0.5497, estimate highest/lowest PE = 15.21/13.46 (DPS 0.64)
- Estimate next 4Q eps after 2010 Q2 result announced = 0.3335+(0.1246*1.2) = 0.5497, estimate highest/lowest PE = 14.04/13.43 (DPS 0.52)
- Estimate next 4Q eps after 2010 Q1 result announced = 0.3261+(0.099*1.1) = 0.4676(Correction to preceding Q estimated), estimate highest/lowest PE = 16.3/14.71 (DPS 0.5)
- Estimate next 4Q eps after 2009 Q4 result announced = 0.0996*4 = 0.3984, estimate highest/lowest PE = 17.62/16.99 (DPS 0.48)
- Estimate next 4Q eps after 2009 Q3 result announced = 0.1246*4 = 0.4984, estimate highest/lowest PE = 13.98/13.46 (DPS 0.48)
- Estimate next 4Q eps after 2009 Q2 result announced = 0.099*4 = 0.396, estimate highest/lowest PE = 17.6/16.92 (DPS 0.5)
- Estimate next 4Q eps after 2009 Q1 result announced = 0.118*4 = 0.472, estimate highest/lowest PE = 14.79/13.73 (DPS 0.52)
- Estimate next 4Q eps after 2008 Q4 result announced = 0.1332*4 = 0.5328, estimate highest/lowest PE = 13.06/11.75 (DPS 0.54)

AMWAY latest news (English)

AMWAY latest news (Chinese)

USD/MYR foreign exchange chart

Financial Quarter Summary

a_date	year	qrt	h_price	l_price	div	roe	c_roe	rev	c_rev	pbt	c_pbt	prof	c_prof	eps	c_eps	asset	c_asset	liab	c_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
2012-11-14	2012	3	N/A	N/A	0.1	13.85%	38.22%	224159	592094	35637	98816	26632	73513	0.1620	0.4472	329604	241756	111433	111433	-	218171	96497	1945	60204	123209	98442	38238	161447	164386	164386	1962768	2012-09-30	30.85%	15.90%	15.90%	25.27%	2.3497	-	1.33	1.3	9.18	0.98	2.1695	1.6546	1.4488	0.5108	0.3381	16.8%	40	11	70
2012-08-27	2012	2	12.7	10.68	0.1	13.17%	24.38%	188684	367935	34160	63179	25320	46881	0.1540	0.2852	326219	235640	118252	118252	-	207967	75086	1389	41756	123231	76475	34719	157950	164386	164386	1791807	2012-06-30	33.52%	18.10%	18.10%	25.88%	2.3353	-	1.27	1.24	8.79	0.96	1.9927	1.4296	1.3357	0.5686	0.3625	15.4%	48	5	75
2012-05-30	2012	1	11.0	9.6	0.1	11.21%	11.21%	179251	179251	29019	29019	21561	21561	0.1312	0.1312	310237	221162	111118	111118	-	199119	24116	572	4532	123231	24688	20156	143387	164386	164386	1594544	2012-03-31	31.93%	16.19%	16.19%	25.70%	2.3927	-	1.21	1.18	8.22	0.87	1.9903	1.4088	1.2904	0.558	0.3582	14.8%	47	6	75
2012-02-15	2011	4	10.0	9.32	0.09	11.81%	42.67%	182375	735818	33552	120986	24899	89959	0.1515	0.5472	305960	214018	113638	113638	-	192322	93049	2436	108967	136683	95485	13482	123201	164386	164386	1610982	2011-12-31	33.61%	18.40%	18.40%	25.79%	2.4049	17.908	1.17	1.14	8.6	0.75	1.8833	1.2806	1.0842	0.5909	0.3714	13.6%	51	11	78
2011-11-16	2011	3	9.98	8.95	0.39	12.22%	30.86%	211518	553443	34421	87434	25773	65060	0.1568	0.3958	347400	248276	115901	115901	-	231499	86768	1750	40225	136810	88518	48293	185103	164386	164386	1486049	2011-09-30	34.76%	16.27%	16.27%	25.12%	2.123	-	1.41	1.38	6.55	1.13	2.1421	1.7039	1.5971	0.5007	0.3336	17.9%	37	6	79
2011-08-10	2011	2	9.26	8.36	0.09	9.02%	18.63%	169162	341925	25645	53013	19014	39287	0.1157	0.2390	345558	243124	125040	125040	-	220518	55751	471	19591	136810	56222	36631	173441	164386	164386	1479474	2011-06-30	30.14%	15.16%	15.16%	25.86%	2.0764	-	1.34	1.31	6.87	1.06	1.9444	1.4859	1.3871	0.567	0.3618	16.5%	43	6	87
2011-05-11	2011	1	9.84	8.8	0.09	9.62%	9.62%	172763	172763	27368	27368	20273	20273	0.1233	0.1233	331854	230657	115538	115538	-	216316	37111	102	3938	136814	37009	33071	169885	164386	164386	1599475	2011-03-31	32.31%	15.84%	15.84%	25.92%	2.1596	-	1.32	1.29	7.54	1.03	1.9964	1.5631	1.4704	0.5341	0.3482	16.1%	37	5	83
2011-02-16	2010	4	9.73	8.3	0.09	7.70%	32.93%	184104	719409	28015	109149	18308	78272	0.1114	0.4761	321282	219914	110455	110455	-	210827	94170	1292	114476	158394	92878	21598	136796	164386	164386	1364403	2010-12-31	33.03%	15.22%	15.22%	34.65%	2.2392	17.4316	1.28	1.25	6.64	0.83	1.991	1.4718	1.2385	0.5239	0.3438	15.2%	42	13	79
2010-11-15	2010	3	9.0	8.04	0.39	9.05%	25.23%	191500	535305	28801	81134	21506	59964	0.1308	0.3648	393987	282997	137365	137365	-	256622	109420	9006	41096	156961	100414	59318	216279	164386	164386	1354540	2010-09-30	30.51%	15.04%	15.04%	25.33%	1.795	-	1.56	1.53	5.39	1.32	2.0602	1.6529	1.5745	0.5353	0.3487	20.6%	41	6	94
2010-08-05	2010	2	8.24	7.9	0.09	9.14%	16.18%	168316	343805	29973	52333	21721	38458	0.1321	0.2339	373433	267759	123523	123523	-	249910	61578	4608	26302	157898	56970	30668	188566	164386	164386	1315088	2010-06-30	31.14%	17.81%	17.81%	27.53%	1.8493	-	1.52	1.49	5.37	1.15	2.1677	1.6178	1.5266	0.4943	0.3308	20.9%	50	6	86
2010-05-19	2010	1	8.12	7.38	0.09	7.04%	7.04%	175489	175489	22360	22360	16737	16737	0.1018	0.1018	368556	267746	125495	125495	-	243061	33693	47	11507	158361	33646	22139	180500	164386	164386	1224675	2010-03-31	27.87%	12.74%	12.74%	25.15%	1.833	-	1.48	1.45	5.14	1.1	2.1335	1.5504	1.4383	0.5163	0.3405	21.1%	55	8	92
2010-02-24	2009	4	7.5	7.27	0.07	6.98%	30.91%	171898	663902	22333	98874	16380	72543	0.0996	0.4413	335151	234362	97435	97435	-	237716	45539	27144	82036	221998	18395	63641	158357	164386	164386	1209880	2009-12-31	27.97%	12.99%	12.99%	26.66%	1.9809	16.6781	1.45	1.42	5.18	0.96	2.4053	1.7255	1.6253	0.4099	0.2907	20.6%	51	5	73
2009-11-17	2009	3	7.45	7.19	0.27	8.73%	23.93%	174874	492004	28346	76541	20485	56163	0.1246	0.3417	396801	292577	131013	131013	-	265788	68230	37870	38963	221070	30360	8603	212467	164386	164386	1206593	2009-09-30	28.65%	16.21%	16.21%	27.73%	1.673	-	1.62	1.59	4.62	1.29	2.2332	1.6927	1.6217	0.4929	0.3302	24.3%	55	5	96
2009-08-19	2009	2	7.47	7.2	0.07	6.93%	15.20%	153313	317130	22202	48195	16276	35678	0.0990	0.2170	390544	308278	133729	133729	-	256815	54468	20173	23014	220493	34295	11281	231774	164386	164386	1200017	2009-06-30	30.11%	14.48%	14.48%	26.69%	1.7274	-	1.56	1.53	4.77	1.41	2.3052	1.7982	1.7332	0.5207	0.3424	25.9%	52	5	100
2009-05-13	2009	1	7.5	7.0	0.07	8.27%	8.27%	163817	163817	25993	25993	19402	19402	0.1180	0.1180	378633	302165	136047	136047	-	242586	41742	11749	15064	220790	29993	14929	235719	164386	164386	1216456	2009-03-31	29.33%	15.87%	15.87%	25.36%	1.7549	-	1.48	1.45	5.1	1.43	2.221	1.7949	1.7326	0.5608	0.3593	25.0%	46	5	101
2009-02-23	2008	4	7.5	6.8	0.07	9.69%	42.09%	171847	645458	30291	129249	21889	95095	0.1332	0.5785	353716	292411	118991	113577	-	234725	95912	17379	59538	203246	78533	18995	222241	164386	164386	1167140	2008-12-31	28.58%	17.63%	17.63%	27.74%	1.8248	12.2734	1.43	1.4	5.07	1.35	2.5746	2.0921	1.9567	0.5069	0.3364	27.7%	45	6	88
2008-11-10	2008	3	7.3	6.6	0.29	13.49%	32.40%	185659	473611	41276	98958	30477	73206	0.1854	0.4453	382227	327523	115877	115877	-	266350	105947	7474	27507	201706	98473	70966	272672	164386	164386	1084947	2008-09-30	32.01%	22.23%	22.23%	26.16%	1.6399	-	1.62	1.59	4.15	1.66	2.8265	2.3924	2.3531	0.4351	0.3032	33.8%	43	3	90
2008-07-30	2008	2	6.9	6.1	0.09	9.63%	18.91%	143155	287952	29376	57682	21762	42729	0.1324	0.2599	349455	304533	102634	102634	-	246821	66152	1372	22274	201706	64780	42506	244212	164386	164386	1134263	2008-06-30	31.31%	20.52%	20.52%	25.92%	1.7314	-	1.5	1.47	4.69	1.49	2.9672	2.4631	2.3794	0.4158	0.2937	33.4%	46	5	80
2008-05-21	2008	1	7.0	6.6	0.09	9.28%	9.28%	144797	144797	28306	28306	20967	20967	0.1275	0.1275	342216	298072	106209	106209	-	236007	46858	661	5761	201706	46197	40436	242142	164386	164386	1142482	2008-03-31	31.52%	19.55%	19.55%	25.93%	1.7145	-	1.44	1.41	4.93	1.47	2.8065	2.375	2.2799	0.45	0.3104	32.7%	42	6	86
2008-02-25	2007	4	7.3	6.3	0.09	13.76%	44.79%	153187	584251	36581	120312	27004	87912	0.1643	0.5348	307809	267766	81895	81895	-	225914	76689	19520	61664	167078	96209	34545	201623	164386	164386	1101386	2007-12-31	30.90%	23.88%	23.88%	26.18%	1.8981	12.5283	1.37	1.35	4.96	1.23	3.2696	2.6958	2.462	0.3625	0.2661	31.8%	43	12	66
2007-11-19	2007	3	6.8	6.2	0.325	13.41%	31.03%	163894	431064	35642	83731	26315	60908	0.1601	0.3705	331612	285936	93688	93688	-	237924	74928	5158	30279	167107	80086	49807	216914	164386	164386	1076728	2007-09-30	32.14%	21.75%	21.75%	26.17%	1.7361	-	1.45	1.42	4.61	1.32	3.052	2.4744	2.3153	0.3938	0.2825	33.4%	49	9	78
2007-08-20	2007	2	6.7	6.5	0.075	9.01%	17.62%	124852	267170	24504	48089	17689	34593	0.1076	0.2104	306003	258547	85394	85394	-	220609	48421	3261	21672	167107	51682	30010	197117	164386	164386	1126044	2007-06-30	32.22%	19.63%	19.63%	27.81%	1.7974	-	1.34	1.31	5.23	1.2	3.0277	2.4145	2.3083	0.3871	0.2791	31.5%	49	6	73
2007-05-03	2007	1	N/A	N/A	0.075	8.61%	8.61%	142318	142318	23585	23585	16904	16904	0.1028	0.1028	291922	246029	80003	80003	-	211919	30508	1619	10217	167107	32127	21910	189017	164386	164386	1101386	2007-03-31	29.62%	16.57%	16.57%	28.33%	1.9057	-	1.29	1.26	5.32	1.15	3.0752	2.4397	2.3626	0.3775	0.2741	29.8%	46	4	69
2006-11-20	2006	4	N/A	N/A	0.075	N/A	N/A	144635	582811	24603	88990	17696	63968	0.1076	0.3891	281085	233904	84788	84788	-	196297	56797	17994	64720	164710	74791	10071	174781	164386	164386	1068509	2006-09-30	28.38%	15.87%	17.01%	28.07%	2.0734	16.7038	1.19	1.17	5.56	1.06	2.7587	2.2299	2.0626	0.4319	0.3016	25.6%	38	9	69
2006-08-03	2006	3	N/A	N/A	0.275	N/A	N/A	138199	438176	20080	64387	14426	46272	0.0878	0.2815	292275	232288	76523	76523	-	215752	35218	4359	29170	164710	39577	10407	175117	164386	164386	1052070	2006-06-30	26.85%	13.59%	14.53%	28.16%	1.4992	-	1.31	1.28	5.0	1.07	3.0355	2.4619	2.2897	0.3547	0.2618	35.5%	50	11	84
2006-04-26	2006	2	N/A	N/A	0.075	N/A	N/A	131156	299977	20010	44307	14311	31846	0.0871	0.1937	280915	230566	70713	70713	-	210202	905	12324	26438	164710	11419	15019	149691	164386	164386	1035631	2006-03-31	26.57%	14.29%	15.26%	28.48%	1.0679	-	1.28	1.25	5.04	0.91	3.2606	2.5647	2.1183	0.3364	0.2517	53.3%	-	38	N/A
2006-01-20	2006	1	N/A	N/A	0.1	N/A	N/A	168821	168821	24297	24297	17535	17535	0.1067	0.1067	267665	218804	59968	59968	-	207697	16455	11108	8877	164680	5347	14224	150456	164386	164386	1076728	2005-12-31	26.19%	13.33%	14.39%	27.83%	0.6307	-	1.26	1.23	5.33	0.92	3.6487	2.8708	2.5106	0.2887	0.224	94.1%	-	47	N/A

Financial Quarter Balance Sheet

year	qrt	Deferred tax assets (A-0)	Intangible assets (A-0)	Property, plant and equipment (A-0)	Amount due from associated companies (A-1)	Cash and cash equivalents (A-1)	Current tax assets (A-1)	Inventories (A-1)	Prepaid lease payments (A-1)	Trade receivables (A-1)	Deferred tax liabilities (L-0)	Amount due to associated companies (L-1)	Current tax liabilities (L-1)	Derivative financial liabilities (L-1)	Trade and other payables (L-1)
2012	3	6693	4782	76373	-	161447	-	57384	-	22925	-	-	10720	-	100713
2012	2	8178	4782	77619	-	157950	-	66592	-	11098	-	-	14468	-	103784
2012	1	4884	4782	79409	-	143387	-	64622	-	13153	-	-	8149	-	102969
2011	4	6025	4782	81135	-	123201	-	68495	-	22322	-	-	8283	-	105355
2011	3	7978	4782	86364	-	185103	-	50792	-	12381	-	-	8315	-	107586
2011	2	9318	4782	88334	-	173441	-	57325	-	12358	-	-	7779	-	117261
2011	1	6608	4782	89807	-	169885	-	50063	-	10709	-	-	4069	15	111454
2010	4	5586	4782	91000	-	136796	-	57344	-	25774	-	-	3089	-	107366
2010	3	11548	4782	94660	-	216279	-	55941	-	10777	-	-	8602	528	128235
2010	2	10406	4782	90486	-	188566	-	67929	-	11264	-	-	7366	403	115754
2010	1	9720	4782	86308	-	180500	-	73182	-	14064	-	-	3742	1769	119984
2009	4	9207	4782	86800	-	158357	-	66238	-	9767	-	-	3423	-	94012
2009	3	11794	4782	87648	-	212467	-	70811	-	9299	-	-	6870	-	124143
2009	2	8287	4782	69197	-	231774	-	67810	-	8694	-	-	4883	-	128846
2009	1	11490	4782	60196	-	235719	-	57973	-	8473	-	-	8477	-	127570
2008	4	9037	4782	47486	-	222241	5414	54795	-	9961	5414	-	6458	-	107119
2008	3	11375	4782	38547	-	272672	-	50297	-	4554	-	-	9497	-	106380
2008	2	12265	4782	27875	-	244212	-	51738	-	8583	-	-	11330	-	91304
2008	1	13795	4782	25567	-	242142	-	45830	-	10100	-	-	11512	-	94697
2007	4	11757	4782	23504	-	201623	-	46997	-	19146	-	-	9076	-	72819
2007	3	11990	4782	28904	-	216914	-	54111	323	14588	-	-	8666	-	85022
2007	2	13208	4782	29466	-	197117	-	52359	323	8748	-	-	7081	-	78313
2007	1	11116	4782	29995	-	189017	-	50848	323	5841	-	-	4310	-	75693
2006	4	11070	4782	31329	1579	174881	-	44838	-	12606	-	4360	4699	-	75729
2006	3	11147	4782	44058	1634	175218	-	43899	-	11537	-	2814	2771	-	70938
2006	2	9665	4782	35902	10829	149792	-	49208	-	20737	-	5865	840	-	64008
2006	1	7290	4782	36789	12044	150558	-	46648	-	9554	-	1406	1119	-	57443

Financial Quarter Income Statement

year	qrt	Revenue	Income tax expense	Cost of sales	Other income	Administrative/Operating expenses	Finance/interest income	Selling and distribution costs
2012	3	224159	9005	155017	1338	25714	-	9129
2012	2	188684	8840	125444	1097	21078	-	9099
2012	1	179251	7458	122017	1042	21147	-	8110
2011	4	182375	8653	121071	1455	19349	-	9858
2011	3	211518	8648	137986	1327	31779	-	8659
2011	2	169162	6631	118171	928	17134	-	9140
2011	1	172763	7095	116951	1105	21383	-	8166
2010	4	184104	9707	123293	1423	25249	-	8970
2010	3	191500	7295	133068	119	20998	-	8752
2010	2	168316	8252	115899	623	15669	-	7398
2010	1	175489	5623	126574	1304	18099	-	7152
2009	4	171898	5953	123817	759	18427	-	8080
2009	3	174874	7861	124774	1040	16105	-	6689
2009	2	153313	5926	107143	91	17649	-	6410
2009	1	163817	6591	115770	846	16323	-	6577
2008	4	171847	8402	122737	3117	14057	-	7879
2008	3	185659	10799	126221	4497	16547	-	6112
2008	2	143155	7614	98340	1866	12794	-	4511
2008	1	144797	7339	99164	1161	13671	-	4817
2007	4	153187	9577	105846	8776	15197	-	4339
2007	3	163894	9327	111211	2149	14137	-	5053
2007	2	124852	6815	84624	1842	13224	-	4342
2007	1	142318	6681	100158	1004	14461	-	5118
2006	4	144635	6907	103583	184	13338	1655	4950
2006	3	138199	5654	101096	169	13381	1299	4772
2006	2	131156	5699	96302	644	10819	1264	4645
2006	1	168821	6762	124607	385	15930	1798	6170

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 = average working capital per thousand Ringgit sale
inv_d = average days to sell the inventory, rec_d = Average days to collect the receivables

CURRENT

---

●CHANGES IN SHAREHOLDING
●ANNUAL REPORTS

HISTORICAL

---

●CHANGES IN SHAREHOLDING

ARCHIVES

---

●CHANGES IN SHAREHOLDING