| No. of Months |
9 |
12 |
12 |
12 |
12 |
| Actual / Restated |
Unaudited |
Audited |
Actual |
Actual |
Actual |
| Revenue (RM'000) |
702,368 |
1,135,843 |
1,635,471 |
1,814,774 |
1,459,405 |
| Earnings Before Interest, Tax, Depreciation & Amortisation (EBITDA) (RM'000) |
213,203 |
449,835 |
382,704 |
314,606 |
171,109 |
| Profit Before Taxation (PBT) (RM'000) |
115,138 |
367,474 |
320,231 |
278,428 |
168,053 |
| Profit After Taxation (PAT) (RM'000) |
61,854 |
339,335 |
179,831 |
189,724 |
115,001 |
| Profit Attributable To Owners Of The Parent (RM'000) |
43,954 |
320,759 |
170,029 |
180,887 |
112,537 |
| Total Assets (RM'000) |
11,746,489 |
11,289,985 |
8,094,816 |
7,468,338 |
7,163,674 |
| Equity Attributable To Owners Of The Parent (RM'000) |
4,667,274 |
4,661,982 |
3,403,670 |
3,275,482 |
3,105,343 |
| Basic Earnings Per Share (sen) |
3.07 |
22.28 |
11.65 |
12.44 |
7.87 |
| Net Dividends Per Share (sen) |
- |
2.78 |
1.60 |
2.00 |
2.50 |
| Net Assets Per Share (RM) |
3.31 |
3.20 |
2.36 |
2.24 |
2.18 |
| Net Gearing Ratio (times) |
0.57 |
0.38 |
0.29 |
0.28 |
0.31 |
| Return on Shareholders' Equity (Parent) (%) |
0.94 |
6.88 |
5.00 |
5.52 |
3.60 |
| No. of Shares Oustanding ('000) * |
1,409,154 |
1,454,934 |
1,442,650 |
1,463,771 |
1,427,370 |