[GENTING] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Annualized Quarter Result
Revenue	15,194,737	14,810,697	14,397,628	12,454,976	8,893,617	8,764,693	8,343,872	48.96%
YoY %	2.59%	2.87%	15.60%	40.04%	1.47%	5.04%	-	-
Horiz. %	182.11%	177.50%	172.55%	149.27%	106.59%	105.04%	100.00%	-
PBT	4,394,324	4,282,065	3,586,312	800,104	2,528,449	2,590,385	2,274,582	54.93%
YoY %	2.62%	19.40%	348.23%	-68.36%	-2.39%	13.88%	-	-
Horiz. %	193.19%	188.26%	157.67%	35.18%	111.16%	113.88%	100.00%	-
Tax	-983,625	-809,366	-822,718	-938,328	-745,603	-741,330	-729,800	21.94%
YoY %	-21.53%	1.62%	12.32%	-25.85%	-0.58%	-1.58%	-	-
Horiz. %	134.78%	110.90%	112.73%	128.57%	102.17%	101.58%	100.00%	-
NP	3,410,699	3,472,698	2,763,594	-138,224	1,782,846	1,849,054	1,544,782	69.31%
YoY %	-1.79%	25.66%	2,099.36%	-107.75%	-3.58%	19.70%	-	-
Horiz. %	220.79%	224.80%	178.90%	-8.95%	115.41%	119.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,202,957	2,316,698	1,943,212	929,736	1,044,340	1,065,253	855,224	87.58%
YoY %	-4.91%	19.22%	109.01%	-10.97%	-1.96%	24.56%	-	-
Horiz. %	257.59%	270.89%	227.22%	108.71%	122.11%	124.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.38%	18.90%	22.94%	117.28%	29.49%	28.62%	32.09%	-
YoY %	18.41%	-17.61%	-80.44%	297.69%	3.04%	-10.81%	-	-
Horiz. %	69.74%	58.90%	71.49%	365.47%	91.90%	89.19%	100.00%	-
Total Cost	11,784,038	11,337,998	11,634,034	12,593,200	7,110,771	6,915,638	6,799,090	44.14%
YoY %	3.93%	-2.54%	-7.62%	77.10%	2.82%	1.71%	-	-
Horiz. %	173.32%	166.76%	171.11%	185.22%	104.58%	101.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	15,458,049	14,972,281	13,864,240	13,413,918	13,894,969	13,709,839	13,231,209	10.89%
YoY %	3.24%	7.99%	3.36%	-3.46%	1.35%	3.62%	-	-
Horiz. %	116.83%	113.16%	104.78%	101.38%	105.02%	103.62%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Dividend
Div	288,451	162,661	244,010	-	266,073	147,814	221,752	19.10%
YoY %	77.33%	-33.34%	0.00%	-	80.01%	-33.34%	-	-
Horiz. %	130.08%	73.35%	110.04%	-	119.99%	66.66%	100.00%	-
Div Payout %	13.09%	7.02%	12.56%	-	25.48%	13.88%	25.93%	-
YoY %	86.47%	-44.11%	0.00%	-	83.57%	-46.47%	-	-
Horiz. %	50.48%	27.07%	48.44%	-	98.26%	53.53%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Equity
Net Worth	15,458,049	14,972,281	13,864,240	13,413,918	13,894,969	13,709,839	13,231,209	10.89%
YoY %	3.24%	7.99%	3.36%	-3.46%	1.35%	3.62%	-	-
Horiz. %	116.83%	113.16%	104.78%	101.38%	105.02%	103.62%	100.00%	-
NOSH	3,698,098	3,696,859	3,697,130	3,695,294	3,695,470	3,695,374	3,695,868	0.04%
YoY %	0.03%	-0.01%	0.05%	-0.00%	0.00%	-0.01%	-	-
Horiz. %	100.06%	100.03%	100.03%	99.98%	99.99%	99.99%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Ratio Analysis
NP Margin	22.45%	23.45%	19.19%	-1.11%	20.05%	21.10%	18.51%	-
YoY %	-4.26%	22.20%	1,828.83%	-105.54%	-4.98%	13.99%	-	-
Horiz. %	121.29%	126.69%	103.67%	-6.00%	108.32%	113.99%	100.00%	-
ROE	14.25%	15.47%	14.02%	6.93%	7.52%	7.77%	6.46%	-
YoY %	-7.89%	10.34%	102.31%	-7.85%	-3.22%	20.28%	-	-
Horiz. %	220.59%	239.47%	217.03%	107.28%	116.41%	120.28%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Per Share
RPS	410.88	400.63	389.43	337.05	240.66	237.18	225.76	48.90%
YoY %	2.56%	2.88%	15.54%	40.05%	1.47%	5.06%	-	-
Horiz. %	182.00%	177.46%	172.50%	149.30%	106.60%	105.06%	100.00%	-
EPS	59.57	62.67	52.56	25.16	28.26	28.83	23.14	87.51%
YoY %	-4.95%	19.24%	108.90%	-10.97%	-1.98%	24.59%	-	-
Horiz. %	257.43%	270.83%	227.14%	108.73%	122.13%	124.59%	100.00%	-
DPS	7.80	4.40	6.60	0.00	7.20	4.00	6.00	19.05%
YoY %	77.27%	-33.33%	0.00%	0.00%	80.00%	-33.33%	-	-
Horiz. %	130.00%	73.33%	110.00%	0.00%	120.00%	66.67%	100.00%	-
NAPS	4.18	4.05	3.75	3.63	3.76	3.71	3.58	10.85%
YoY %	3.21%	8.00%	3.31%	-3.46%	1.35%	3.63%	-	-
Horiz. %	116.76%	113.13%	104.75%	101.40%	105.03%	103.63%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 3,695,294
RPS	394.46	384.49	373.77	323.34	230.88	227.54	216.61	48.96%
YoY %	2.59%	2.87%	15.60%	40.05%	1.47%	5.05%	-	-
Horiz. %	182.11%	177.50%	172.55%	149.27%	106.59%	105.05%	100.00%	-
EPS	57.19	60.14	50.45	24.14	27.11	27.65	22.20	87.59%
YoY %	-4.91%	19.21%	108.99%	-10.96%	-1.95%	24.55%	-	-
Horiz. %	257.61%	270.90%	227.25%	108.74%	122.12%	124.55%	100.00%	-
DPS	7.49	4.22	6.33	0.00	6.91	3.84	5.76	19.07%
YoY %	77.49%	-33.33%	0.00%	0.00%	79.95%	-33.33%	-	-
Horiz. %	130.03%	73.26%	109.90%	0.00%	119.97%	66.67%	100.00%	-
NAPS	4.013	3.8869	3.5992	3.4823	3.6072	3.5591	3.4349	10.89%
YoY %	3.24%	7.99%	3.36%	-3.46%	1.35%	3.62%	-	-
Horiz. %	116.83%	113.16%	104.78%	101.38%	105.02%	103.62%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	-
Price	11.18	9.92	7.12	6.60	7.34	6.86	5.65	-
P/RPS	2.72	2.48	1.83	1.96	3.05	2.89	2.50	5.76%
YoY %	9.68%	35.52%	-6.63%	-35.74%	5.54%	15.60%	-	-
Horiz. %	108.80%	99.20%	73.20%	78.40%	122.00%	115.60%	100.00%	-
P/EPS	18.77	15.83	13.55	26.23	25.97	23.80	24.42	-16.05%
YoY %	18.57%	16.83%	-48.34%	1.00%	9.12%	-2.54%	-	-
Horiz. %	76.86%	64.82%	55.49%	107.41%	106.35%	97.46%	100.00%	-
EY	5.33	6.32	7.38	3.81	3.85	4.20	4.10	19.05%
YoY %	-15.66%	-14.36%	93.70%	-1.04%	-8.33%	2.44%	-	-
Horiz. %	130.00%	154.15%	180.00%	92.93%	93.90%	102.44%	100.00%	-
DY	0.70	0.44	0.93	0.00	0.98	0.58	1.06	-24.10%
YoY %	59.09%	-52.69%	0.00%	0.00%	68.97%	-45.28%	-	-
Horiz. %	66.04%	41.51%	87.74%	0.00%	92.45%	54.72%	100.00%	-
P/NAPS	2.67	2.45	1.90	1.82	1.95	1.85	1.58	41.73%
YoY %	8.98%	28.95%	4.40%	-6.67%	5.41%	17.09%	-	-
Horiz. %	168.99%	155.06%	120.25%	115.19%	123.42%	117.09%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	23/02/11	25/11/10	26/08/10	27/05/10	25/02/10	25/11/09	26/08/09	-
Price	10.38	10.40	9.00	6.73	6.31	7.08	6.60	-
P/RPS	2.53	2.60	2.31	2.00	2.62	2.99	2.92	-9.09%
YoY %	-2.69%	12.55%	15.50%	-23.66%	-12.37%	2.40%	-	-
Horiz. %	86.64%	89.04%	79.11%	68.49%	89.73%	102.40%	100.00%	-
P/EPS	17.42	16.60	17.12	26.75	22.33	24.56	28.52	-27.94%
YoY %	4.94%	-3.04%	-36.00%	19.79%	-9.08%	-13.88%	-	-
Horiz. %	61.08%	58.20%	60.03%	93.79%	78.30%	86.12%	100.00%	-
EY	5.74	6.03	5.84	3.74	4.48	4.07	3.51	38.68%
YoY %	-4.81%	3.25%	56.15%	-16.52%	10.07%	15.95%	-	-
Horiz. %	163.53%	171.79%	166.38%	106.55%	127.64%	115.95%	100.00%	-
DY	0.75	0.42	0.73	0.00	1.14	0.56	0.91	-12.06%
YoY %	78.57%	-42.47%	0.00%	0.00%	103.57%	-38.46%	-	-
Horiz. %	82.42%	46.15%	80.22%	0.00%	125.27%	61.54%	100.00%	-
P/NAPS	2.48	2.57	2.40	1.85	1.68	1.91	1.84	21.95%
YoY %	-3.50%	7.08%	29.73%	10.12%	-12.04%	3.80%	-	-
Horiz. %	134.78%	139.67%	130.43%	100.54%	91.30%	103.80%	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