| |
|
2007 |
|
20061 |
|
2005 |
|
20042 |
|
2003 |
| |
|
RM |
|
RM |
|
RM |
|
RM |
|
RM |
| Operating results |
|
|
|
|
|
|
|
|
|
|
| Revenue |
|
1 698 |
|
1 730 |
|
2 100 |
|
1 120 |
|
732 |
| Profit/(Loss) before tax |
|
901 |
|
742 |
|
734 |
|
216 |
|
(101) |
| Headline earnings/(loss) attributable to shareholders |
|
399 |
|
380 |
|
396 |
|
114 |
|
(166) |
| Balance sheet summary |
|
|
|
|
|
|
|
|
|
|
| Shareholders equity |
|
3 186 |
|
2 358 |
|
1 968 |
|
1 473 |
|
1 506 |
| Minority interest |
|
1 429 |
|
1 079 |
|
833 |
|
560 |
|
522 |
| Total equity |
|
4 615 |
|
3 437 |
|
2 801 |
|
2 033 |
|
2 028 |
| Convertible debentures |
|
|
|
261 |
|
261 |
|
261 |
|
261 |
| Interest-bearing borrowings |
|
4 237 |
|
6 427 |
|
5 181 |
|
4 295 |
|
3 981 |
| Funding of total net assets |
|
8 852 |
|
10 125 |
|
8 243 |
|
6 589 |
|
6 270 |
| Property, plant and equipment |
|
5 726 |
|
7 982 |
|
6 315 |
|
5 596 |
|
4 789 |
| Other non-current assets |
|
2 298 |
|
2 322 |
|
1 702 |
|
1 605 |
|
1 842 |
| Current assets |
|
2 066 |
|
1 285 |
|
1 366 |
|
996 |
|
850 |
| Total assets |
|
10 090 |
|
11 589 |
|
9 383 |
|
8 197 |
|
7 481 |
| Non-interest-bearing liabilities |
|
1 238 |
|
1 464 |
|
1 140 |
|
1 608 |
|
1 211 |
| Total net assets |
|
8 852 |
|
10 125 |
|
8 243 |
|
6 589 |
|
6 270 |
| Statistics |
|
|
|
|
|
|
|
|
|
|
| Number of issued shares (million) |
|
187 |
|
158 |
|
156 |
|
154 |
|
153 |
| Equity book value per share (cents) |
|
1 701 |
|
1 488 |
|
1 265 |
|
956 |
|
980 |
| Headline earnings/(loss) per share (cents)3 |
|
213 |
|
209 |
|
218 |
|
77 |
|
(108) |
| Dividends per share (cents) |
|
80 |
|
57 |
|
40 |
|
12 |
|
|
| Dividend cover based on headline earnings (times) |
|
2,7 |
|
4,3 |
|
6,4 |
|
6,2 |
|
|
| Liquidity (%) |
|
|
|
|
|
|
|
|
|
|
| Ratio to aggregate of total equity and convertible debentures |
|
|
|
|
|
|
|
|
|
|
| Total liabilities excluding convertible debentures |
|
119 |
|
213 |
|
207 |
|
257 |
|
227 |
| Interest-bearing debt excluding convertible debentures |
|
92 |
|
174 |
|
170 |
|
187 |
|
174 |
| Current ratio (times) |
|
1,5 |
|
0,9 |
|
1,1 |
|
0,8 |
|
0,9 |
| Profitability (%) |
|
|
|
|
|
|
|
|
|
|
| Taxed profit/(loss) to total equity |
|
16 |
|
21 |
|
26 |
|
11 |
|
(3) |
| Taxed profit before interest to total assets |
|
8 |
|
8 |
|
10 |
|
5 |
|
2 |
| Profit/(Loss) attributable to shareholders to shareholders equity |
|
14 |
|
18 |
|
23 |
|
8 |
|
(10) |
| Number of employees |
|
500 |
|
542 |
|
528 |
|
408 |
|
702 |