Financial Year Ended 31 December 2019 2018 2017 2016 2015
No. of Months 3 12 12 12 12
Actual / Restated Unaudited Audited Restated Actual Actual
           
KEY FINANCIAL DATA          
STATEMENT OF COMPREHENSIVE INCOME (RM'000)          
Revenue 418,177 1,712,244 1,570,924 1,551,319 1,788,008
Earnings Before Interest, Tax, Depreciation & Amortisation (EBITDA) * 68,954 364,605 326,445 382,766 395,844
Profit Before Taxation (PBT) 62,436 372,324 321,290 302,139 388,596
Profit After Taxation (PAT) 48,673 297,246 239,681 217,311 304,600
Profit Attributable To Owners Of The Company 40,763 262,135 208,029 169,177 248,149
           
STATEMENT OF FINANCIAL POSITION (RM'000)          
Share Capital 867,902 867,902 867,902 537,188 537,188
Total Shareholders’ Funds 2,593,675 2,548,906 2,350,269 2,21,836 2,017,501
Total Assets 4,390,422 4,194,363 4,044,359 3,451,337 3,231,079
Net Assets 2,593,675 2,548,906 2,350,269 2,212,836 2,017,501
Net Tangible Assets 2,502,762 2,485,226 2,285,114 2,147,304 1,951,650
Total Borrowings 701,192 616,533 636,364 247,956 163,678
Cash and Bank Balances 734,700 920,539 977,835 457,070 325,067
           
STATEMENT OF CASH FLOWS (RM'000)          
Net Operating Cash Flow (115,869) 126,923 282,139 225,196 (37,720)
Cash and Cash Equivalents 731,201 918,440 975,781 455,073 323,003
           
RATIO ANALYSIS          
PER SHARE DATA          
Basic Earnings Per Share (sen) 3.80 24.45 19.36 15.75 23.31
Net Assets Per Share (RM) 2.42 2.38 2.19 2.06 1.88
Net Tangible Assets Per Share (RM) 2.34 2.32 2.13 2.00 1.82
           
PROFITABILITY (%)          
EBITDA Margin 16.49 21.29 20.78 24.67 22.14
PBT Margin 14.93 21.74 20.45 19.48 21.73
PAT Margin 11.64 17.36 15.26 14.01 17.04
           
GEARING (times)          
Gearing Ratio 0.27 0.24 0.27 0.11 0.08
Net Gearing Ratio Net Cash Net Cash Net Cash Net Cash Net Cash
           
SHAREHOLDERS' RETURNS (%)          
Return On Average Shareholders' Equity 1.59 10.70 9.12 8.00 12.96
Return On Total Assets 0.93 6.25 5.14 4.90 7.68
           
LIQUIDITY (times)          
Current Ratio 3.79 3.29 3.07 1.99 2.14
           
DIVIDENDS (sen)          
Gross Dividends Per Share - 7.40 8.00 6.30 4.50
Net Dividends Per Share - 7.40 8.00 6.30 4.50
           
VALUATION (RM'000)          
Market Capitalisation 3,588,415 2,890,071 4,190,065 4,297,503 5,511,547

Note:-

* Included other income, excluded interest income