"Time is the friend of the wonderful business, the enemy of the mediocre."
Source: Letters to shareholders 1989
Read more: http://www.businessinsider.com/warren-buffett-quotes-on-investing-2010-8?op=1#ixzz1oXEVskKF
Keep INVESTING Simple and Safe (KISS)***** Investment Philosophy, Strategy and various Valuation Methods***** Warren Buffett: Rule No. 1 - Never lose money. Rule No. 2 - Never forget Rule No. 1.
| 8.3.2012 | ||||
| Oriental Holdings | ||||
| Income Statement | ||||
| 31/12/2011 | 31/12/2010 | Absolute Chg | Change | |
| RM (m) | RM (m) | |||
| Revenue | 3132.23 | 3220.46 | -88.23 | -2.74% |
| Gross Profit | 0.00 | #DIV/0! | ||
| Operating Profit | 441.63 | 341.86 | 99.77 | 29.18% |
| Financing costs | -10.36 | -7.81 | -2.55 | 32.66% |
| PBT | 461.26 | 384.41 | 76.85 | 19.99% |
| PAT | 371.20 | 307.95 | 63.25 | 20.54% |
| PAT (to shareholders) | 288.50 | 249.59 | 38.91 | 15.59% |
| EPS (basic) sen | 46.51 | 40.23 | 6.28 | 15.61% |
| Balance Sheet | ||||
| NCA | 2475.054 | 2249.009 | 226.05 | 10.05% |
| CA | 3530.074 | 3262.515 | 267.56 | 8.20% |
| Total Assets | 6005.128 | 5511.524 | 493.60 | 8.96% |
| Total Equity | 5092.038 | 4738.73 | 353.31 | 7.46% |
| NCL | 30.315 | 36.096 | -5.78 | -16.02% |
| CL | 882.775 | 736.698 | 146.08 | 19.83% |
| Total Liabilities | 913.09 | 772.794 | 140.30 | 18.15% |
| Total Eq + Liab | 6005.128 | 5511.524 | 493.60 | 8.96% |
| Net assets per share | 709.230 | 664.970 | 44.26 | 6.66% |
| Cash & Eq | 2882.239 | 2596.361 | 285.88 | 11.01% |
| LT Borrowings | 9.415 | 11.76 | -2.35 | -19.94% |
| ST Borrowings | 525.567 | 406.643 | 118.92 | 29.25% |
| Net Cash | 2347.257 | 2177.958 | 169.30 | 7.77% |
| Inventories | 259.525 | 267.138 | -7.61 | -2.85% |
| Trade receivables | 359.536 | 356.18 | 3.36 | 0.94% |
| Trade payables | 326.945 | 316.499 | 10.45 | 3.30% |
| Quick Ratio | 3.70 | 4.07 | -0.36 | -8.88% |
| Current Ratio | 4.00 | 4.43 | -0.43 | -9.70% |
| Cash flow statement | ||||
| PBT | 461.261 | 384.412 | 76.85 | 19.99% |
| OPBCWC | 415.149 | 366.555 | 48.59 | 13.26% |
| Cash from Operations | 480.743 | 518.110 | -37.37 | -7.21% |
| Net CFO | 407.753 | 407.355 | 0.40 | 0.10% |
| CFI | -94.432 | 19.695 | -114.13 | -579.47% |
| CFF | -17.084 | -46.092 | 29.01 | -62.93% |
| Capex | -53.798 | -46.713 | -7.09 | 15.17% |
| FCF | 353.955 | 360.642 | -6.69 | -1.85% |
| Dividends paid | -56.052 | -38.772 | -17.28 | 44.57% |
| DPS (sen) | 9.04 | 6.25 | 2.79 | 44.57% |
| No of ord shares (m) | 620.362 | 620.362 | 0.00 | 0.00% |
| Financial Ratios | ||||
| Gross Profit Margin | - | - | #VALUE! | #VALUE! |
| Net Profit Margin | 9.21% | 7.75% | 1.46% | 18.85% |
| Asset Turnover | 0.52 | 0.58 | -0.06 | -10.73% |
| Financial Leverage | 1.18 | 1.16 | 0.02 | 1.40% |
| ROA | 4.80% | 4.53% | 0.28% | 6.09% |
| ROC | 10.51% | 9.75% | 0.76% | 7.84% |
| ROE | 5.67% | 5.27% | 0.40% | 7.57% |
| Valuation | 8.3.2012 | 8.3.2011 | ||
| Price | 6.27 | 5.12 | 1.15 | 22.46% |
| Market cap (m) | 3889.67 | 3176.25 | 713.42 | 22.46% |
| P/E | 13.48 | 12.73 | 0.76 | 5.94% |
| P/BV | 0.76 | 0.67 | 0.09 | 13.96% |
| P/FCF | 10.99 | 8.81 | 2.18 | 24.77% |
| P/Div | 69.39 | 81.92 | -12.53 | -15.29% |
| DPO ratio | 0.19 | 0.16 | 0.04 | 25.07% |
| EY | 7.42% | 7.86% | -0.44% | -5.61% |
| FCF/P | 9.10% | 11.35% | -2.25% | -19.86% |
| DY | 1.44% | 1.22% | 0.22% | 18.05% |
| Announcement Date | Financial Yr. End | Qtr | Period End | Revenue RM '000 | Profit/Lost RM'000 | EPS | Amended | ||||||
| 23-Feb-12 | 31-Dec-11 | 4 | 31-Dec-11 | 718,547 | 124,009 | 17.53 | - | ||||||
| 18-Nov-11 | 31-Dec-11 | 3 | 30-Sep-11 | 765,083 | 42,053 | 4.74 | - | ||||||
| 25-Aug-11 | 31-Dec-11 | 2 | 30-Jun-11 | 850,571 | 122,725 | 16.79 | - | ||||||
| 31-May-11 | 31-Dec-11 | 1 | 31-Mar-11 | 798,027 | 82,413 | 7.45 | - | ||||||
| 8.3.2012 | ||||
| Petronas Gas | ||||
| Income Statement | ||||
| 31/3/2011 | 31/3/2010 | Absolute Chg | Change | |
| RM (m) | RM (m) | |||
| Revenue | 3524.95 | 3221.84 | 303.11 | 9.41% |
| Gross Profit | 1787.17 | 1178.36 | 608.81 | 51.67% |
| Operating Profit | 1921.65 | 1258.50 | 663.16 | 52.69% |
| Financing costs | -20.10 | -20.24 | 0.14 | -0.69% |
| PBT | 1901.55 | 1238.26 | 663.29 | 53.57% |
| PAT | 1440.38 | 935.19 | 505.18 | 54.02% |
| EPS (basic) sen | 72.8 | 47.3 | 25.50 | 53.91% |
| Balance Sheet | ||||
| NCA | 6881.563 | 6993.848 | -112.29 | -1.61% |
| CA | 3493.725 | 2756.563 | 737.16 | 26.74% |
| Total Assets | 10375.288 | 9750.411 | 624.88 | 6.41% |
| Total Equity | 8393.908 | 7942.896 | 451.01 | 5.68% |
| NCL | 1542.517 | 1583.279 | -40.76 | -2.57% |
| CL | 438.863 | 224.236 | 214.63 | 95.71% |
| Total Liabilities | 1981.38 | 1807.515 | 173.87 | 9.62% |
| Total Eq + Liab | 10375.288 | 9750.411 | 624.88 | 6.41% |
| Net assets per share | 4.242 | 4.014 | 0.23 | 5.68% |
| Cash & Eq | 2756.079 | 2181.502 | 574.58 | 26.34% |
| LT Borrowings | 423.58 | 437.682 | -14.10 | -3.22% |
| ST Borrowings | 0 | 0 | 0.00 | #DIV/0! |
| Net Cash | 2332.499 | 1743.82 | 588.68 | 33.76% |
| Inventories | 100.399 | 144.017 | -43.62 | -30.29% |
| Trade receivables | 374.513 | 338.373 | 36.14 | 10.68% |
| Trade payables | 326.728 | 192.022 | 134.71 | 70.15% |
| Quick Ratio | 7.73 | 11.65 | -3.92 | -33.64% |
| Current Ratio | 7.96 | 12.29 | -4.33 | -35.24% |
| Cash flow statement | ||||
| PBT | 1901.554 | 1238.260 | 663.29 | 53.57% |
| OPBCWC | 0.00 | #DIV/0! | ||
| Cash from Operations | 2573.192 | 1794.760 | 778.43 | 43.37% |
| Net CFO | 2233.579 | 1535.141 | 698.44 | 45.50% |
| CFI | -654.443 | -321.970 | -332.47 | 103.26% |
| CFF | -1009.326 | -984.386 | -24.94 | 2.53% |
| Capex | -478.366 | -314.717 | -163.65 | 52.00% |
| FCF | 1755.213 | 1220.424 | 534.79 | 43.82% |
| Dividends paid | -989.365 | -963.989 | -25.38 | 2.63% |
| DPS (sen) | 50.00 | 50.00 | 0.00 | 0.00% |
| No of ord shares (m) | 1978.732 | 1978.732 | 0.00 | 0.00% |
| Financial Ratios | ||||
| Gross Profit Margin | 50.70% | 36.57% | 14.13% | 38.62% |
| Net Profit Margin | 40.86% | 29.03% | 11.84% | 40.78% |
| Asset Turnover | 0.34 | 0.33 | 0.01 | 2.82% |
| Financial Leverage | 1.24 | 1.23 | 0.01 | 0.69% |
| ROA | 13.88% | 9.59% | 4.29% | 44.74% |
| ROC | 23.76% | 15.09% | 8.68% | 57.52% |
| ROE | 17.16% | 11.77% | 5.39% | 45.74% |
| Valuation | 8.3.2012 | 8.3.2011 | ||
| Price | 16.8 | 11.7 | 5.10 | 43.59% |
| Market cap (m) | 33242.70 | 23151.16 | 10,091.53 | 43.59% |
| P/E | 23.08 | 24.76 | -1.68 | -6.77% |
| P/BV | 3.96 | 2.91 | 1.05 | 35.87% |
| P/FCF | 18.94 | 18.97 | -0.03 | -0.16% |
| P/Div | 33.60 | 24.02 | 9.58 | 39.91% |
| DPO ratio | 0.69 | 1.03 | -0.34 | -33.36% |
| EY | 4.33% | 4.04% | 0.29% | 7.26% |
| FCF/P | 5.28% | 5.27% | 0.01% | 0.16% |
| DY | 2.98% | 4.16% | -1.19% | -28.52% |
| Announcement Date | Financial Yr. End | Qtr | Period End | Revenue RM '000 | Profit/Lost RM'000 | EPS | Amended | ||||||
| 22-Feb-12 | 31-Dec-11 | Other | 31-Dec-11 | 921,247 | 343,978 | 17.39 | - | ||||||
| 24-Nov-11 | 31-Dec-11 | Other | 30-Sep-11 | 927,324 | 350,091 | 17.70 | - | ||||||
| 17-Aug-11 | 31-Dec-11 | Other | 30-Jun-11 | 916,553 | 386,724 | 19.54 | - | ||||||
| 11-May-11 | 31-Mar-11 | 4 | 31-Mar-11 | 891,190 | 266,563 | 13.48 | - | ||||||
| 8.3.2012 | ||||
| Guan Chong | ||||
| Income Statement | ||||
| 31/12/2011 | 31/12/2010 | Absolute Chg | Change | |
| RM (m) | RM (m) | |||
| Revenue | 1,382.80 | 1,160.06 | 222.74 | 19.20% |
| Gross Profit | 0.00 | #DIV/0! | ||
| Operating Profit | 156.667 | 116.494 | 40.17 | 34.49% |
| Financing costs | -6.598 | -5.045 | -1.55 | 30.78% |
| PBT | 150.069 | 111.449 | 38.62 | 34.65% |
| PAT | 124.641 | 101.383 | 23.26 | 22.94% |
| EPS (basic) sen | 38.68 | 31.63 | 7.05 | 22.29% |
| EPS (diluted) sen | 37.27 | N/A | ||
| Balance Sheet | ||||
| NCA | 250.665 | 154.497 | 96.17 | 62.25% |
| CA | 650.093 | 329.878 | 320.22 | 97.07% |
| Total Assets | 900.758 | 484.375 | 416.38 | 85.96% |
| Total Equity | 268.494 | 187.145 | 81.35 | 43.47% |
| NCL | 23.118 | 26.804 | -3.69 | -13.75% |
| CL | 609.146 | 270.426 | 338.72 | 125.25% |
| Total Liabilities | 632.264 | 297.23 | 335.03 | 112.72% |
| Total Eq + Liab | 900.758 | 484.375 | 416.38 | 85.96% |
| Net assets per share | 82.550 | 74.820 | 7.73 | 10.33% |
| Cash & Eq | 13.16 | 11.414 | 1.75 | 15.30% |
| LT Borrowings | 8.917 | 13.213 | -4.30 | -32.51% |
| ST Borrowings | 427.672 | 192.767 | 234.91 | 121.86% |
| Net Cash | -423.429 | -194.566 | -228.86 | 117.63% |
| Inventories | 466.392 | 155.988 | 310.40 | 198.99% |
| Trade receivables | 170.337 | 160.357 | 9.98 | 6.22% |
| Trade payables | 161.907 | 71.817 | 90.09 | 125.44% |
| Quick Ratio | 0.30 | 0.64 | -0.34 | -53.10% |
| Current Ratio | 1.07 | 1.22 | -0.15 | -12.51% |
| Cash flow statement | ||||
| PBT | 150.069 | 111.449 | 38.62 | 34.65% |
| OPBCWC | 182.743 | 120.958 | 61.79 | 51.08% |
| Cash from Operations | -54.949 | 97.135 | -152.08 | -156.57% |
| Net CFO | -72.380 | 85.099 | -157.48 | -185.05% |
| CFI | -106.673 | -44.423 | -62.25 | 140.13% |
| CFF | 180.136 | -38.568 | 218.70 | -567.06% |
| Capex | -107.002 | -40.362 | -66.64 | 165.11% |
| FCF | -179.382 | 44.737 | -224.12 | -500.97% |
| Dividends paid | -38.932 | -18.300 | -20.63 | 112.74% |
| DPS (sen) | 14.00 | 9.88 | 4.12 | 41.70% |
| No of ord shares (m) | ||||
| basic | 317.957 | 319.74 | -1.78 | -0.56% |
| diluted | 330.026 | 319.74 | 10.29 | 3.22% |
| Financial Ratios | ||||
| Gross Profit Margin | ---% | ---% | 0.00% | #DIV/0! |
| Net Profit Margin | 9.01% | 8.74% | 0.27% | 3.14% |
| Asset Turnover | 1.54 | 2.39 | -0.86 | -35.90% |
| Financial Leverage | 3.35 | 2.59 | 0.77 | 29.62% |
| ROA | 13.84% | 20.93% | -7.09% | -33.89% |
| ROC | 18.01% | 26.56% | -8.55% | -32.18% |
| ROE | 46.42% | 54.17% | -7.75% | -14.31% |
| Valuation | 8.3.2012 | 8.3.2011 | ||
| Price | 2.6 | 2.12 | 0.48 | 22.64% |
| Market cap (m) | 858.07 | 677.85 | 180.22 | 26.59% |
| P/E | 6.88 | 6.69 | 0.20 | 2.97% |
| P/BV | 3.20 | 3.62 | -0.43 | -11.77% |
| P/FCF | -4.78 | 15.15 | -19.94 | -131.57% |
| P/Div | 22.04 | 37.04 | -15.00 | -40.50% |
| DPO ratio | 0.31 | 0.18 | 0.13 | 73.05% |
| EY | 14.53% | 14.96% | -0.43% | -2.88% |
| FCF/P | -20.91% | 6.60% | -27.51% | -416.75% |
| DY | 4.54% | 2.70% | 1.84% | 68.06% |
| Announcement Date | Financial Yr. End | Qtr | Period End | Revenue RM '000 | Profit/Lost RM'000 | EPS | Amended | ||||||
| 24-Feb-12 | 31-Dec-11 | 4 | 31-Dec-11 | 392,438 | 32,894 | 10.24 | - | ||||||
| 09-Nov-11 | 31-Dec-11 | 3 | 30-Sep-11 | 365,721 | 26,238 | 8.16 | - | ||||||
| 11-Aug-11 | 31-Dec-11 | 2 | 30-Jun-11 | 334,641 | 35,377 | 10.84 | - | ||||||
| 16-May-11 | 31-Dec-11 | 1 | 31-Mar-11 | 290,000 | 30,132 | 9.44 | - | ||||||