TALIWORKS CORPORATION BERHAD ( TCB OR THE COMPANY )

Similar documents
DISPOSAL BY MTOUCHE OF ITS ENTIRE EQUITY INTEREST IN JUZ TECHNOLOGY SDN OF RM1.00 TO NELSON CHUI CHEE CHUNG AND SHAWN EDGAR LIEW

TALIWORKS CORPORATION BERHAD (Company No 6052-V) (Incorporated in Malaysia)

Further details of the Proposed Disposal are set out in the ensuing sections.

On even date, MPB had further granted an irrevocable and unconditional letter of undertaking to the Sellers to:

The Board of Directors of OSKH wishes to announce that:

PROPOSED INCREASE IN THE AUTHORISED SHARE CAPITAL; AND

Closing price of NCB at the end of business trade of RM4.00 as at 14 July 2015, which entails of a premium of approximately 9.25%;

SASBADI HOLDINGS BERHAD - PROPOSED ACQUISITION OF 30% EQUITY INTEREST IN SANJUNG UNGGUL SDN BHD

PENTAMASTER CORPORATION BERHAD ( PCB OR THE COMPANY )

PROPOSED PRIVATE PLACEMENT OF UP TO 10% OF THE ISSUED ORDINARY SHARES IN DGSB

GADANG HOLDINGS BERHAD ( GADANG OR THE COMPANY ) PROPOSED SHARE SPLIT; PROPOSED BONUS ISSUE OF SHARES; PROPOSED BONUS ISSUE OF WARRANTS;

ETMSSB 2,730,000 70% 2,730, UEM Sunrise 1,170,000 30% 1,170, Total 3,900, % 3,900, No. Items Details

Further details on the Proposed Share Split are set out in the ensuing sections of this announcement.

PROPOSED SUBSCRIPTION OF 51% EQUITY INTEREST IN MEMANG PERKASA SDN BHD

PROPOSED PRIVATE PLACEMENT OF UP TO 10% OF THE TOTAL NUMBER OF ISSUED SHARES OF SCIENTEX (EXCLUDING TREASURY SHARES) ("PROPOSED PRIVATE PLACEMENT")

LION CORPORATION BERHAD ( LCB or the Company )

PROPOSED PRIVATE PLACEMENT OF UP TO 10% OF THE TOTAL NUMBER OF ISSUED SHARES OF VIVOCOM (EXCLUDING TREASURY SHARES) ("PROPOSED PRIVATE PLACEMENT")

(i) the issued share capital of Hartalega is RM881,541,684 comprising 1,652,905,014 Hartalega Shares; and

PROPOSED PRIVATE PLACEMENT OF UP TO 10% OF THE ISSUED ORDINARY SHARES IN GFM SERVICES (EXCLUDING TREASURY SHARES)

Notes to the Interim Financial Report (1 st Quarter - 30 September 2016)

The Proposed Share Exchange and Proposed Transfer of Listing are collectively referred to as the Proposed Internal Reorganisation.

The diagram below sets out the group structure of Mercury upon completion of the Proposed Disposal. Mercury 100% 100% 100% 100% 100%

HANDAL RESOURCES BERHAD ( HRB or Company )

PROPOSED PRIVATE PLACEMENT OF UP TO TEN PERCENT (10%) OF THE ISSUED SHARE CAPITAL OF IRIS ( PROPOSED PRIVATE PLACEMENT )

As at the LPD, KESM Test does not have any subsidiaries or associated companies.

PROPOSED AMENDMENTS TO THE MEMORANDUM AND ARTICLES OF ASSOCIATION OF TCB ( PROPOSED AMENDMENTS ); AND

The Proposed Disposals comprise the following: the proposed disposal by SRB of its entire 49% equity interest in APU

E.A. TECHNIQUE (M) BERHAD ( EAT OR THE COMPANY )

YTL CEMENT BERHAD Company No K Incorporated in Malaysia. Interim Financial Report 31 December 2011

1.0 INTRODUCTION 2.0 INFORMATION ON DTSB, FHSB AND THE VENDORS 2.1 DTSB

MALAYSIA AIRPORTS HOLDINGS BERHAD ( MAHB OR COMPANY )

MMC CORPORATION BERHAD ( MMC OR COMPANY )

(Company No. : D) JOINT VENTURE AGREEMENT ENTERED BETWEEN KOTA EKSPRES SDN BHD AND GREENLAND MALAYSIA URBAN DEVELOPMENT SDN BHD

CASH SUBSCRIPTION PRICE OF USD540 MILLION (OR EQUIVALENT TO APPROXIMATELY RM2,247 MILLION); AND

ANCOM LOGISTICS BERHAD ( ALB OR THE COMPANY )

SUNWAY BERHAD ( SUNWAY OR THE COMPANY )

DENKO INDUSTRIAL CORPORATION BERHAD ( DENKO OR THE COMPANY )

TO EXTREME RICHES SDN BHD ( EXTREME RICHES OR THE PURCHASER )

Further details on the Proposals are set out in the ensuing sections.

amendments to the Memorandum and Articles of Association ( M&A ) of WZ Satu ( Proposed Amendments ).

SASBADI HOLDINGS BERHAD - PROPOSED ACQUISITION OF 100% EQUITY INTEREST IN UNITED PUBLISHING HOUSE (M) SDN BHD

PROPOSED DISPOSALS OF TCB S ENTIRE INVESTMENT IN THE PEOPLE S REPUBLIC OF CHINA COMPRISING:

PROPOSED PRIVATE PLACEMENT OF UP TO 10% OF THE TOTAL NUMBER OF ISSUED SHARES OF PTB ( PROPOSED PRIVATE PLACEMENT )

ACQUISITION BY SUNSURIA OF THE EQUITY INTERESTS IN SUNSURIA FORUM SDN BHD (FORMERLY KNOWN AS SUNSURIA (MM2H) SDN BHD) ( SFSB )

Further details of the Proposed Bonus Issue are set out in the ensuing sections of this announcement.

TALAM TRANSFORM BERHAD ( TTB or the Company )

KrisAssets Holdings Berhad (24123-H) (Incorporated in Malaysia)

PROPOSED AMENDMENTS TO THE MEMORANDUM AND ARTICLES OF ASSOCIATION ( M&A ) OF S P SETIA ( PROPOSED AMENDMENTS )

Details of the Proposed Acquisition are set out in the ensuing sections.

Notes to the Interim Financial Report (4th Quarter 30 June 2017)

Further details of the Proposed Share Capital Reduction are set out in the ensuing sections.

RCE CAPITAL BERHAD ( RCE OR COMPANY )

(b) all outstanding warrants 2016/2021 ( IDEALUBB Warrants ) with new warrants to be issued by Newco ( Newco Warrants ) on a one-for-one basis;

Upon the completion of the Acquisition of Shares, MAAKL Mutual will become a wholly-owned subsidiary of MANULIFE.

DESTINI BERHAD ("DESTINI" OR "THE COMPANY") - Proposed Disposal of 51.92% Equity Interest in Green Pluslink Sdn Bhd

STONE MASTER CORPORATION BERHAD

Further details of the Proposed Disposal Mandate are set out in the ensuing sections.

MALAYSIAN RESOURCES CORPORATION BERHAD (Incorporated in Malaysia - Company No.7994-D) Consolidated Statement of Comprehensive Income

The summary of the material amendments to the scheme of the Proposed Regularisation Plan are as follows:- SSA

Further details on the Proposed Rights Issue of Warrants are set out in the ensuing sections of this announcement.

CENTURY LOGISTICS HOLDINGS BERHAD ( A) INTERIM FINANCIAL REPORT 31 DECEMBER 2017

PROPOSED PRIVATE PLACEMENT OF UP TO TEN PERCENT (10%) OF THE ISSUED AND PAID-UP SHARE CAPITAL OF MUHIBBAH ( PROPOSED PRIVATE PLACEMENT )

PROPOSED PRIVATE PLACEMENT OF UP TO 10% OF THE ISSUED SHARES OF MBL

AEON CREDIT SERVICE (M) BERHAD ( ACSM OR COMPANY )

GAMUDA BERHAD ("GAMUDA" OR THE "COMPANY")

ECO WORLD DEVELOPMENT GROUP BERHAD ( EW BERHAD OR THE COMPANY )

PROPOSED AMALGAMATION OF ROBI AXIATA LIMITED ( ROBI ) AND AIRTEL BANGLADESH LIMITED ( AIRTEL BANGLADESH )

Further details of the Proposed Private Placement are set out in the ensuing sections.

Further details on the Proposed Bonus Issue are set out in the ensuing sections.

PREMIER NALFIN BERHAD ( PREMIER NALFIN OR COMPANY ) PROPOSED RESTRUCTURING SCHEME

Interim financial report on results for the quarter ended 30 September CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

PROPOSED CHANGE IN THE COMPOSITION AND INCREASE IN THE AUTHORISED SHARE CAPITAL OF THE COMPANY; AND

SGSB is a 99.99%-owned subsidiary of Sunsuria and is principally engaged in investment holding.

EKOVEST BERHAD. (Company No D) (Incorporated in Malaysia under the Companies Act, 1965)

Effective interest. Principal activities 100% Manufacture and sale of fibre cement products

Reference is made to the announcements made by Perisai on 9 December 2016 in relation to the following:

(III) PROPOSED AMENDMENTS TO THE MEMORANDUM AND ARTICLES OF ASSOCIATION OF EGIB TO FACILITATE THE ISSUANCE OF RCPS ( PROPOSED AMENDMENTS )

Upon completion of the Proposed Acquisition, the shareholding structure of RENTWISE will be as follows:-

Note:- (1) As at the LPD, the Company has the following convertible securities:- 216,529,570 outstanding ATS warrants 2014/2019 ( Warrants A );

Further details of the Proposed Free Warrants Issue are set out in the ensuing sections.

CONDENSED CONSOLIDATED STATEMENT OF FINANCIAL POSITION 1 CONDENSED CONSOLIDATED STATEMENT OF PROFIT OR LOSS AND OTHER COMPREHENSIVE INCOME

MALAYSIA BUILDING SOCIETY BERHAD ( MBSB OR COMPANY )

Upon completion of the Proposed Disposal, TAQ will cease to be a joint venture company of 3A.

We refer to the announcement dated 8 June 2015 in relation to the Proposed Disposal ( First Announcement ).

Further details on the Proposed Acquisition are set out in the ensuing sections.

PROPOSED PRIVATE PLACEMENT OF UP TO 10% OF THE ISSUED SHARES IN KNM

PROPOSED JOINT VENTURE BETWEEN CAPILLARY ARGOTECH (M) SDN BHD, A WHOLLY-OWNED SUBSIDIARY OF ICB AND DEMETER FARMS SDN BHD IN PEAK PLATFORM SDN BHD

No. of new ordinary shares to be subscribed in SXGL. ordinary shares held Salcon 10,000, ,000,

Further details on the Proposed Bonus Issue are set out in the following sections.

PROPOSED PRIVATE PLACEMENT OF UP TO TEN PERCENT (10%) OF THE ISSUED AND PAID-UP SHARE CAPITAL OF GADANG ( PROPOSED PRIVATE PLACEMENT )

GLOMAC BERHAD (Company No M) (Incorporated in Malaysia)

Purchasers No. of TGSC Shares Acquired % Purchase Price (RM)

DAYANG ENTERPRISE HOLDINGS BHD ("DAYANG" OR THE "COMPANY")

PROPOSED AMENDMENTS TO THE MEMORANDUM AND ARTICLES OF ASSOCIATION ( M&A ) OF BHB ("PROPOSED AMENDMENTS")

ZECON BERHAD ( ZECON OR COMPANY ) AND ITS SUBSIDIARY COMPANIES ( GROUP )

DAYANG ENTERPRISE HOLDINGS BERHAD ( DAYANG OR COMPANY )

EDUSPEC HOLDINGS BERHAD ( EDUSPEC OR THE COMPANY )

YTL LAND & DEVELOPMENT BERHAD Company No M Incorporated in Malaysia

PROPOSED ESTABLISHMENT OF AN EMPLOYEES SHARE OPTION SCHEME OF UP TO 30% OF THE ISSUED AND PAID-UP SHARE CAPITAL (EXCLUDING TREASURY SHARES) OF LNGRES

DIGI.COM BERHAD Company no X (Incorporated in Malaysia)

Transcription:

TALIWORKS CORPORATION BERHAD ( TCB OR THE COMPANY ) PROPOSED JOINT VENTURE VIA A DISPOSAL OF 50% EQUITY INTEREST IN PINGGIRAN MUHIBBAH SDN. BHD. ( PMSB ), A WHOLLY-OWNED SUBSIDIARY OF TCB, TO PINGGIRAN VENTURES SDN. BHD. ( PVSB ), A WHOLLY-OWNED SUBSIDIARY OF THE EMPLOYEES PROVIDENT FUND BOARD ( EPF ) 1. INTRODUCTION On behalf of the Board of Directors of TCB ( Board ), CIMB Investment Bank Berhad and Hong Leong Investment Bank Berhad wish to announce that the Company had on 30 November 2015 entered into a joint venture arrangement via a share sale and purchase agreement ( SPA ) with PVSB, a wholly-owned subsidiary of EPF, and EPF to dispose of its 50% equity interest in PMSB comprising 5,000 ordinary shares of RM1.00 each ( PMSB Shares ) and 36,424,569 redeemable preference shares of par value of RM0.01 each and premium of RM0.99 each ( PMSB RPS ) (collectively, the Sale Shares ), to PVSB for a total cash consideration of RM66.75 million ( Disposal Consideration ) ( Proposed Joint Venture ). The Company had also on the same date entered into a shareholders agreement with PVSB, EPF and PMSB ( PMSB Shareholders Agreement ) to govern their rights, duties, liabilities and obligations to each other as shareholders of PMSB upon completion of the SPA. 2. DETAILS OF THE PROPOSED JOINT VENTURE The Proposed Joint Venture entails the disposal by TCB to PVSB of 5,000 PMSB Shares and 36,424,569 PMSB RPS, representing 50% equity interest in PMSB for the Disposal Consideration upon the terms and subject to the conditions of the SPA as set out in Section 2.7 of this announcement. Upon completion of the SPA and subject to the terms of the PMSB Shareholders Agreement, PMSB would cease to be a wholly-owned subsidiary of TCB and become a 50% joint venture company of TCB in accordance with the Malaysian Financial Reporting Standard 11 Joint Arrangements ( MFRS 11 ). 2.1 Information on PMSB PMSB was incorporated under the Companies Act 1965 ( Act ) as a private limited company on 7 March 2013. The authorised share capital of PMSB is RM1,000,000 divided into 100,000 PMSB Shares and 90,000,000 PMSB RPS, of which 10,000 PMSB Shares and 72,849,138 PMSB RPS have been issued and fully paid-up. PMSB is an investment holding company with its sole principal investment in Grand Sepadu (NK) Sdn. Bhd. ( GSNK ), a joint venture company of PMSB under the MFRS 11. PMSB currently holds 150 ordinary shares of RM1.00 each in GSNK ( GSNK Shares ), representing 75% of the total GSNK Shares in issue and 76,300,000 irredeemable preference shares of RM1.00 each in GSNK ( GSNK IPS ), representing 100% of the GSNK IPS in issue. Based on the audited financial statements for the financial year ended ( FYE ) 31 December 2014 of PMSB, the profit after tax and net assets ( NA ) of PMSB is approximately RM0.2 million and RM0.2 million, respectively. 1

2.2 Information on GSNK GSNK was incorporated under the Act as a private limited company on 23 July 2012. The authorised share capital of GSNK is RM200,000,000 divided into 2,903,000 GSNK Shares, 1,200,000 redeemable preference shares of par value of RM0.01 each and premium of RM0.99 each, 85,000,000 redeemable preference shares of par value of RM0.001 each and premium of RM0.999 each and 197,000,000 GSNK IPS, of which 200 GSNK Shares and 76,300,000 GSNK IPS have been issued and fully paid-up. The principal activity of GSNK is to carry on business as a concessionaire to operate and maintain the New North Klang Straits Bypass Expressway ( NNKSB ). 2.3 Information on NNKSB NNKSB is a 17.5 kilometre two-lane dual carriageway highway which links North Port to Bukit Raja, Klang. The NNKSB is parallel to the old tolled North Klang Straits Bypass (which became a non-tolled road after NNKSB became operational) and is linked to Lebuh Raya Shah Alam, Federal Highway and the New Klang Valley Expressway. NNKSB commenced operations in 2001. Pursuant to a sale and purchase agreement entered into between GSNK and Lebuhraya Shapadu Sdn. Bhd. (in liquidation) ( LSSB ) on 30 June 2014 and a novation agreement entered into between the Government of Malaysia ( GOM ), LSSB and GSNK on 22 December 2014, GSNK has acquired the assets and concession rights in relation to the NNKSB including all rights, benefits, interest, duties and obligations of LSSB under the concession agreement dated 1 August 1995 ( CA ) and a first supplemental concession agreement dated 7 May 1999 ( FSSA ) to operate and maintain the NNKSB. Further to this, a second supplemental concession agreement ( SSCA ) was executed on 22 December 2014 between GSNK and the GOM to vary the terms of the CA and FSSA of which amongst others, the tenure of the concession was extended to 2032. Under the terms of the SSCA, the concession period is a term of 18 years commencing from 22 December 2014. The NNKSB concession is governed under the Federal Roads (Private Management) Act 1984. On 11 June 2015, GSNK had issued a Sukuk based on the Shariah principle of Murabahah (via a Tawarruq arrangement) ( Sukuk Murabahah ) of RM210 million in nominal value. RM200.0 million of the Sukuk Murabahah was utilised to facilitate the roll-over of the then existing bridging loan facility of up to RM200.0 million into the Sukuk Murabahah and the balance was utilised for working capital purposes. 2.4 Information on PVSB PVSB was incorporated under the Act as a private limited company on 17 July 2014. The authorised share capital of PVSB is RM400,000 divided into 100,000 ordinary shares of RM1.00 each and 300,000,000 redeemable preference shares of par value RM0.001 each and premium of RM0.999 each, of which 10,000 ordinary shares of RM1.00 each and 68,673,000 redeemable preference shares of par value RM0.001 each and premium of RM0.999 each have been issued and fully paid-up. PVSB is an investment holding company. 2.5 Information on EPF EPF is a social security organisation established under the Employees Provident Fund Act 1991 and presently having its head office at Bangunan KWSP, Jalan Raja Laut, 50350 Kuala Lumpur. 2

2.6 Basis and justification for the Disposal Consideration The Disposal Consideration, which is payable in cash at the completion of the SPA ( Closing ), was arrived on a willing-buyer willing-seller basis after taking into consideration, among others, the following: (i) (ii) the pro forma consolidated NA of PMSB as at 31 December 2014 (after taking into account the material subsequent events as set out in notes 1(a), 1(b), 1(c), 1(e) and 1(i) of Section 4.2 of this announcement) of RM76.4 million; and the future earnings potential of the toll road concession asset. 2.7 Salient terms of the SPA The salient terms of the SPA are as follows: 2.7.1 Agreement to sell the Sale Shares TCB has agreed to sell, and PVSB has agreed to purchase, the Sale Shares. The Sale Shares shall be sold by TCB free from encumbrances and together with all rights and advantages attaching to them as at the Closing (including the right to receive all dividends or distributions declared, made or paid on or after Closing). 2.7.2 Closing Closing shall take place on a business day specified by TCB to PVSB provided that TCB has given at least 10 business days prior notice to PVSB, and provided it falls within 30 business days from the date of execution of the SPA, or at such other location, time or date as may be agreed in writing between TCB and PVSB. On Closing, EPF shall procure PVSB to pay and PVSB shall pay the Disposal Consideration to TCB by electronic transfer of funds, free of any set-off, deduction, withholding or counterclaims, by crediting for same day value the bank account nominated by TCB. In the event that PVSB fails to pay the Disposal Consideration, EPF shall pay the Disposal Consideration to TCB by electronic transfer of funds, free of any set-off, deduction, withholding or counterclaims, by crediting for same day value the bank account nominated by TCB. 2.7.3 Termination The SPA may be terminated upon the occurrence of the following events: (i) (ii) by TCB, if all its closing obligations are fulfilled and PVSB or EPF does not pay the Disposal Consideration when due under the terms of the SPA; or by PVSB, if PVSB is ready willing and able to fulfil all its closing obligations and to pay the Disposal Consideration, and TCB does not fulfil all its closing obligations. 2.8 Salient terms of the PMSB Shareholders Agreement The salient terms of the PMSB Shareholders Agreement are as follows: 2.8.1 Conditions precedent The PMSB Shareholders Agreement is conditional upon and shall come into effect on Closing. 3

2.8.2 Shareholding proportions The PMSB Shares and PMSB RPS held by TCB and PVSB are to be maintained in the following proportion, subject to variations in accordance with the PMSB Shareholders Agreement: Shareholder Percentage of PMSB Shares and PMSB RPS held TCB 50% PVSB 50% 2.8.3 Board of directors The board of directors of PMSB will consist of 2 directors nominated by TCB and 2 directors nominated by PVSB. 2.9 Date and original cost of investment The original cost and date of investment of TCB in PMSB are as follows: Date of allotment/ acquisition No. of shares in PMSB allotted/acquired Cumulative cost of investment RM Par value RM 20 June 2014 2 PMSB Shares 1.00 2 6 August 2014 8,460 PMSB Shares 1.00 8,462 21 April 2015 1,538 PMSB Shares 1.00 10,000 21 April 2015 26,916,218 PMSB RPS 0.01 22,860,000 26 November 2015 45,932,920 PMSB RPS 0.01 68,792,920 2.10 Proposed utilisation of proceeds The gross proceeds of approximately RM66.75 million arising from the Proposed Joint Venture are intended to be utilised in the following manner: Details of utilisation Note RM 000 Future investments and working capital requirements Estimated expenses for the Proposed Joint Venture Total 66,750 Expected timeframe for utilisation of proceeds from completion of the Proposed Joint Venture (1) 65,250 Within 12 months (2) 1,500 Within 1 month Notes: (1) Part of the proceeds arising from the Proposed Joint Venture shall be earmarked for future investments, which are yet to be determined at this juncture and will depend on the opportunity as and when arises. Such future investments may include acquisitions of strategic investments and/or strategic collaborations, joint ventures or alliances. In the event shareholders approval is required pursuant to the Main Market Listing Requirements of Bursa Malaysia Securities Berhad ( Listing Requirements ) for the strategic investments and/or strategic collaborations, joint ventures or alliances, such approval will be sought in accordance with the provisions of the Listing Requirements. In addition, part of the proceeds arising from the Proposed Joint Venture may also be utilised for the working capital requirements of TCB and its group of companies ( TCB Group ), which include the day to day operating expenses of the TCB Group. 4

The breakdown of utilisation of proceeds for future investments and working capital has not been determined at this juncture and will depend on the operational requirements of the TCB Group at the time of utilisation. (2) The estimated expenses of RM1.5 million relating to the Proposed Joint Venture comprise professional fees and other ancillary expenses. In the event the expenses incurred are higher/lower than budgeted, the deficit/surplus will be adjusted from/to the portion allocated for future investments and working capital requirements. 2.11 Liabilities to be assumed There are no liabilities, including contingent liabilities and guarantees to be assumed by PVSB and EPF pursuant to the Proposed Joint Venture. 3. RATIONALE FOR THE PROPOSED JOINT VENTURE The Proposed Joint Venture will allow TCB to unlock the value of its investment in PMSB and provide the TCB Group with greater financial strength and flexibility to pursue future potential acquisitions and/or investment opportunities. In addition, the Proposed Joint Venture will also further strengthen the strategic partnership between the TCB Group and EPF whereby TCB could leverage on the established partnership and understanding with EPF to jointly pursue other future investments opportunities with the objective to grow and expand its mature cash-generating concessionbased businesses. 4. EFFECTS OF THE PROPOSED JOINT VENTURE 4.1 Share capital and substantial shareholders shareholdings The Proposed Joint Venture will not have any effect on the issued and paid-up share capital and the substantial shareholders shareholdings of the Company as the Proposed Joint Venture does not involve any issuance of new ordinary shares of RM0.20 each in TCB ( TCB Shares ) by the Company. [The remainder of this page is intentionally left blank] 5

4.2 NA and gearing Based on the audited consolidated financial statements of the Company for the FYE 31 December 2014, the pro forma effects of the Proposed Joint Venture on the Company s consolidated NA, NA per share and gearing are as follows: Audited as at 31 December 2014 Material subsequent events (1) After the Proposed Joint Venture (RM 000) (RM 000) (RM 000) Share capital 218,246 241,898 241,898 Share premium 74,176 199,094 199,094 Share option reserve 1,591 - - Currency translation reserve 25,140 25,140 25,140 Available-for-sale reserve (2) (2) (12) Merger deficit (71,500) (71,500) (71,500) Retained earnings 604,110 703,134 760,208 Total equity attributable to owners of the Company 851,761 1,097,764 1,154,828 Number of TCB Shares in issue ( 000) 1,091,229 (2) 1,209,489 1,209,489 NA per TCB Share (RM) 0.78 (2) 0.91 0.95 Total borrowings (RM 000) 741,113 741,113 741,113 Gearing ratio (times) 0.87 0.68 0.64 Notes: (1) After adjusting for the following material subsequent events from 1 January 2015 to 27 November 2015, being the latest practicable date prior to the announcement: (a) settlement of amount owing to Mercu Majujaya Sdn. Bhd. by way of issuance of 26,916,218 PMSB RPS to Mercu Majujaya Sdn. Bhd., and cash consideration of RM37,101,873; (b) declaration by Cerah Sama Sdn. Bhd. ( CSSB ), an indirect subsidiary company of the Company, on 26 February 2015 of the first interim single-tier dividend of approximately RM264.11 per share on 595,000 ordinary shares in CSSB of RM1.00 each, amounting to RM157,143,000. Trinitywin Sdn. Bhd. ( Trinitywin ), an indirect subsidiary company of the Company and a 10% ordinary shareholder of CSSB, waived its right to the dividend amounting to RM9,143,000. The net dividend of RM148,000,000, which was paid on 24 March 2015, includes dividend paid to TEI Sdn. Bhd. ( TEI ), an indirect subsidiary of the Company, and Trinitywin, amounting to RM92,999,950, which has been eliminated on consolidation; (c) acquisition of 35% equity interest in CSSB as announced on 26 February 2015 and completed on 26 March 2015; (d) acquisition of 15.38% equity interest in PMSB as announced on 26 February 2015 and completed on 21 April 2015; (e) declaration by TEI on 18 March 2015 of the first interim single-tier dividend of RM1,299.995 per share on 10,000 ordinary shares in TEI of RM1.00 each, amounting to RM12,999,950, which was paid on 25 March 2015. Following the receipt of dividend from TEI, PMSB paid RM6,629,975 to the Company by setting-off an equivalent amount owing by PMSB to the Company; (f) exercise of 3,324,000 options at an issue price of RM1.90 pursuant to the Company s employee share option scheme; (g) private placement of 43,980,000 ordinary shares of RM0.50 each in TCB at an issue price of RM3.20 each, which was completed on 23 October 2015; (h) share split involving the subdivision of every 2 existing ordinary shares of RM0.50 each in TCB held by the entitled shareholders into 5 TCB Shares, which was completed on 11 November 2015; and (i) internal re-organisation of TCB Group structure which was announced and completed on 26 November 2015, collectively referred to as the Material Subsequent Events. (2) The NA per TCB Share has been adjusted for the share split as per note 1(h) above. 6

4.3 Earnings and earnings per share ( EPS ) Upon completion of the Proposed Joint Venture, PMSB will no longer be a subsidiary of the TCB Group. In accordance with the Malaysian Financial Reporting Standards, the TCB Group would recognise a gain equivalent to the difference between (i) the sum of the Disposal Consideration and the fair value of TCB s remaining 50% equity interest in PMSB ( Fair Value of Remaining Investment ), and (ii) the carrying amount of PMSB recognised in TCB s consolidated accounts prior to completion of the Proposed Joint Venture ( PMSB Carrying Amount ). For illustrative purposes, the TCB Group is expected to realise a gain of approximately RM57.1 million arising from the Proposed Joint Venture, computed as follows: RM mil Disposal Consideration 66.75 Add: Fair Value of Remaining Investment (1) 66.75 Less: PMSB Carrying Amount (2) (76.43) Net gain to the TCB Group arising from the Proposed Joint Venture 57.07 Notes: (1) Assuming based on the Disposal Consideration. (2) Based on the pro forma consolidated NA of TCB as at 31 December 2014 after taking into account the Material Subsequent Events. The net gain illustrated above represents an EPS of approximately 4.7 sen per TCB Share. However, the actual gain may differ depending on the PMSB Carrying Amount as at the Closing date of the Proposed Joint Venture and the final determination of the Fair Value of Remaining Investment. The Proposed Joint Venture is expected to reduce the future earnings of the TCB Group to the extent that 50% equity interest in PMSB has been disposed of to PVSB. However, the impact of the reduction in earnings may be mitigated by the benefits arising from the utilisation of proceeds in the manner as set out in Section 2.10 of this announcement. Upon completion of the Proposed Joint Venture, PMSB will be accounted for using the equity method in accordance with the Malaysian Financial Reporting Standard 128 Investments in Associates and Joint Ventures. 5. APPROVALS REQUIRED AND CONDITIONALITY The Proposed Joint Venture is not subject to the approval of the shareholders of the Company or any relevant authority. The Proposed Joint Venture is not conditional upon any other proposals undertaken or to be undertaken by the Company. 6. INTERESTS OF DIRECTORS AND MAJOR SHAREHOLDERS AND/OR PERSONS CONNECTED None of the Directors, substantial shareholders and/or persons connected with them has any interest, direct or indirect, in the Proposed Joint Venture. 7

7. STATEMENT BY THE BOARD After having considered all aspects of the Proposed Joint Venture (including but not limited to the rationale for and the effects of the Proposed Joint Venture), the Board is of the opinion that the Proposed Joint Venture is in the best interest of the Company. 8. HIGHEST PERCENTAGE RATIO Based on the pro forma consolidated financial statements of the Company for the FYE 31 December 2014 reviewed by the external auditors of the Company, the highest percentage ratio applicable for the Proposed Joint Venture pursuant to paragraph 10.02(g) of the Listing Requirements is 6.1%. 9. ESTIMATED TIMEFRAME FOR COMPLETION OF THE PROPOSED JOINT VENTURE The Board expects the Proposed Joint Venture to be completed within 1 month from the date of this announcement. 10. DOCUMENTS FOR INSPECTION The SPA and the PMSB Shareholders Agreement are available for inspection by the registered shareholders of the Company at TCB s office at Level 20, Menara LGB, No. 1, Jalan Wan Kadir, Taman Tun Dr. Ismail, 60000 Kuala Lumpur during normal business hours from Mondays to Fridays (except public holidays) for a period of 3 months from the date of this announcement. This announcement is dated 30 November 2015. 8