[GENTING] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Annualized Quarter Result
Revenue	14,397,628	12,454,976	8,893,617	8,764,693	8,343,872	8,276,952	9,082,508	36.06%
YoY %	15.60%	40.04%	1.47%	5.04%	0.81%	-8.87%	-	-
Horiz. %	158.52%	137.13%	97.92%	96.50%	91.87%	91.13%	100.00%	-
PBT	3,586,312	800,104	2,528,449	2,590,385	2,274,582	2,267,360	1,734,794	62.49%
YoY %	348.23%	-68.36%	-2.39%	13.88%	0.32%	30.70%	-	-
Horiz. %	206.73%	46.12%	145.75%	149.32%	131.12%	130.70%	100.00%	-
Tax	-822,718	-938,328	-745,603	-741,330	-729,800	-733,068	-751,375	6.25%
YoY %	12.32%	-25.85%	-0.58%	-1.58%	0.45%	2.44%	-	-
Horiz. %	109.49%	124.88%	99.23%	98.66%	97.13%	97.56%	100.00%	-
NP	2,763,594	-138,224	1,782,846	1,849,054	1,544,782	1,534,292	983,419	99.51%
YoY %	2,099.36%	-107.75%	-3.58%	19.70%	0.68%	56.02%	-	-
Horiz. %	281.02%	-14.06%	181.29%	188.02%	157.08%	156.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,943,212	929,736	1,044,340	1,065,253	855,224	852,476	569,296	127.21%
YoY %	109.01%	-10.97%	-1.96%	24.56%	0.32%	49.74%	-	-
Horiz. %	341.34%	163.31%	183.44%	187.12%	150.22%	149.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.94%	117.28%	29.49%	28.62%	32.09%	32.33%	43.31%	-
YoY %	-80.44%	297.69%	3.04%	-10.81%	-0.74%	-25.35%	-	-
Horiz. %	52.97%	270.79%	68.09%	66.08%	74.09%	74.65%	100.00%	-
Total Cost	11,634,034	12,593,200	7,110,771	6,915,638	6,799,090	6,742,660	8,099,089	27.39%
YoY %	-7.62%	77.10%	2.82%	1.71%	0.84%	-16.75%	-	-
Horiz. %	143.65%	155.49%	87.80%	85.39%	83.95%	83.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	13,864,240	13,413,918	13,894,969	13,709,839	13,231,209	12,890,560	12,474,170	7.31%
YoY %	3.36%	-3.46%	1.35%	3.62%	2.64%	3.34%	-	-
Horiz. %	111.14%	107.53%	111.39%	109.91%	106.07%	103.34%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Dividend
Div	244,010	-	266,073	147,814	221,752	-	259,107	-3.93%
YoY %	0.00%	-	80.01%	-33.34%	0.00%	-	-	-
Horiz. %	94.17%	-	102.69%	57.05%	85.58%	-	100.00%	-
Div Payout %	12.56%	-	25.48%	13.88%	25.93%	-	45.51%	-
YoY %	0.00%	-	83.57%	-46.47%	0.00%	-	-	-
Horiz. %	27.60%	-	55.99%	30.50%	56.98%	-	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Equity
Net Worth	13,864,240	13,413,918	13,894,969	13,709,839	13,231,209	12,890,560	12,474,170	7.31%
YoY %	3.36%	-3.46%	1.35%	3.62%	2.64%	3.34%	-	-
Horiz. %	111.14%	107.53%	111.39%	109.91%	106.07%	103.34%	100.00%	-
NOSH	3,697,130	3,695,294	3,695,470	3,695,374	3,695,868	3,693,570	3,701,534	-0.07%
YoY %	0.05%	-0.00%	0.00%	-0.01%	0.06%	-0.22%	-	-
Horiz. %	99.88%	99.83%	99.84%	99.83%	99.85%	99.78%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Ratio Analysis
NP Margin	19.19%	-1.11%	20.05%	21.10%	18.51%	18.54%	10.83%	-
YoY %	1,828.83%	-105.54%	-4.98%	13.99%	-0.16%	71.19%	-	-
Horiz. %	177.19%	-10.25%	185.13%	194.83%	170.91%	171.19%	100.00%	-
ROE	14.02%	6.93%	7.52%	7.77%	6.46%	6.61%	4.56%	-
YoY %	102.31%	-7.85%	-3.22%	20.28%	-2.27%	44.96%	-	-
Horiz. %	307.46%	151.97%	164.91%	170.39%	141.67%	144.96%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Per Share
RPS	389.43	337.05	240.66	237.18	225.76	224.09	245.37	36.17%
YoY %	15.54%	40.05%	1.47%	5.06%	0.75%	-8.67%	-	-
Horiz. %	158.71%	137.36%	98.08%	96.66%	92.01%	91.33%	100.00%	-
EPS	52.56	25.16	28.26	28.83	23.14	23.08	15.38	127.39%
YoY %	108.90%	-10.97%	-1.98%	24.59%	0.26%	50.07%	-	-
Horiz. %	341.74%	163.59%	183.75%	187.45%	150.46%	150.07%	100.00%	-
DPS	6.60	0.00	7.20	4.00	6.00	0.00	7.00	-3.85%
YoY %	0.00%	0.00%	80.00%	-33.33%	0.00%	0.00%	-	-
Horiz. %	94.29%	0.00%	102.86%	57.14%	85.71%	0.00%	100.00%	-
NAPS	3.75	3.63	3.76	3.71	3.58	3.49	3.37	7.40%
YoY %	3.31%	-3.46%	1.35%	3.63%	2.58%	3.56%	-	-
Horiz. %	111.28%	107.72%	111.57%	110.09%	106.23%	103.56%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Adjusted Per Share Value based on latest NOSH - 3,694,805
RPS	373.77	323.34	230.88	227.54	216.61	214.87	235.79	36.06%
YoY %	15.60%	40.05%	1.47%	5.05%	0.81%	-8.87%	-	-
Horiz. %	158.52%	137.13%	97.92%	96.50%	91.87%	91.13%	100.00%	-
EPS	50.45	24.14	27.11	27.65	22.20	22.13	14.78	127.21%
YoY %	108.99%	-10.96%	-1.95%	24.55%	0.32%	49.73%	-	-
Horiz. %	341.34%	163.33%	183.42%	187.08%	150.20%	149.73%	100.00%	-
DPS	6.33	0.00	6.91	3.84	5.76	0.00	6.73	-4.01%
YoY %	0.00%	0.00%	79.95%	-33.33%	0.00%	0.00%	-	-
Horiz. %	94.06%	0.00%	102.67%	57.06%	85.59%	0.00%	100.00%	-
NAPS	3.5992	3.4823	3.6072	3.5591	3.4349	3.3464	3.2384	7.31%
YoY %	3.36%	-3.46%	1.35%	3.62%	2.64%	3.33%	-	-
Horiz. %	111.14%	107.53%	111.39%	109.90%	106.07%	103.33%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	-
Price	7.12	6.60	7.34	6.86	5.65	3.68	3.70	-
P/RPS	1.83	1.96	3.05	2.89	2.50	1.64	1.51	13.71%
YoY %	-6.63%	-35.74%	5.54%	15.60%	52.44%	8.61%	-	-
Horiz. %	121.19%	129.80%	201.99%	191.39%	165.56%	108.61%	100.00%	-
P/EPS	13.55	26.23	25.97	23.80	24.42	15.94	24.06	-31.87%
YoY %	-48.34%	1.00%	9.12%	-2.54%	53.20%	-33.75%	-	-
Horiz. %	56.32%	109.02%	107.94%	98.92%	101.50%	66.25%	100.00%	-
EY	7.38	3.81	3.85	4.20	4.10	6.27	4.16	46.70%
YoY %	93.70%	-1.04%	-8.33%	2.44%	-34.61%	50.72%	-	-
Horiz. %	177.40%	91.59%	92.55%	100.96%	98.56%	150.72%	100.00%	-
DY	0.93	0.00	0.98	0.58	1.06	0.00	1.89	-37.75%
YoY %	0.00%	0.00%	68.97%	-45.28%	0.00%	0.00%	-	-
Horiz. %	49.21%	0.00%	51.85%	30.69%	56.08%	0.00%	100.00%	-
P/NAPS	1.90	1.82	1.95	1.85	1.58	1.05	1.10	44.10%
YoY %	4.40%	-6.67%	5.41%	17.09%	50.48%	-4.55%	-	-
Horiz. %	172.73%	165.45%	177.27%	168.18%	143.64%	95.45%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Announcement Date
Date	26/08/10	27/05/10	25/02/10	25/11/09	26/08/09	28/05/09	26/02/09	-
Price	9.00	6.73	6.31	7.08	6.60	5.45	3.54	-
P/RPS	2.31	2.00	2.62	2.99	2.92	2.43	1.44	37.15%
YoY %	15.50%	-23.66%	-12.37%	2.40%	20.16%	68.75%	-	-
Horiz. %	160.42%	138.89%	181.94%	207.64%	202.78%	168.75%	100.00%	-
P/EPS	17.12	26.75	22.33	24.56	28.52	23.61	23.02	-17.95%
YoY %	-36.00%	19.79%	-9.08%	-13.88%	20.80%	2.56%	-	-
Horiz. %	74.37%	116.20%	97.00%	106.69%	123.89%	102.56%	100.00%	-
EY	5.84	3.74	4.48	4.07	3.51	4.23	4.34	21.95%
YoY %	56.15%	-16.52%	10.07%	15.95%	-17.02%	-2.53%	-	-
Horiz. %	134.56%	86.18%	103.23%	93.78%	80.88%	97.47%	100.00%	-
DY	0.73	0.00	1.14	0.56	0.91	0.00	1.98	-48.67%
YoY %	0.00%	0.00%	103.57%	-38.46%	0.00%	0.00%	-	-
Horiz. %	36.87%	0.00%	57.58%	28.28%	45.96%	0.00%	100.00%	-
P/NAPS	2.40	1.85	1.68	1.91	1.84	1.56	1.05	73.78%
YoY %	29.73%	10.12%	-12.04%	3.80%	17.95%	48.57%	-	-
Horiz. %	228.57%	176.19%	160.00%	181.90%	175.24%	148.57%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos