[GENTING] QoQ Cumulative Quarter Result on 30-Jun-2008 [#2]

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Cumulative Result
Revenue	2,069,238	9,082,508	6,692,335	4,323,518	2,164,312	8,483,821	6,234,237	-52.02%
YoY %	-77.22%	35.72%	54.79%	99.76%	-74.49%	36.08%	-	-
Horiz. %	33.19%	145.69%	107.35%	69.35%	34.72%	136.08%	100.00%	-
PBT	566,840	1,734,794	1,843,728	1,623,984	853,185	3,394,509	2,484,904	-62.63%
YoY %	-67.33%	-5.91%	13.53%	90.34%	-74.87%	36.61%	-	-
Horiz. %	22.81%	69.81%	74.20%	65.35%	34.33%	136.61%	100.00%	-
Tax	-183,267	-751,375	-560,438	-409,188	-190,263	-832,216	-683,931	-58.40%
YoY %	75.61%	-34.07%	-36.96%	-115.06%	77.14%	-21.68%	-	-
Horiz. %	26.80%	109.86%	81.94%	59.83%	27.82%	121.68%	100.00%	-
NP	383,573	983,419	1,283,290	1,214,796	662,922	2,562,293	1,800,973	-64.30%
YoY %	-61.00%	-23.37%	5.64%	83.25%	-74.13%	42.27%	-	-
Horiz. %	21.30%	54.60%	71.26%	67.45%	36.81%	142.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	213,119	569,296	690,080	730,457	439,415	1,988,865	1,474,423	-72.42%
YoY %	-62.56%	-17.50%	-5.53%	66.23%	-77.91%	34.89%	-	-
Horiz. %	14.45%	38.61%	46.80%	49.54%	29.80%	134.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.33%	43.31%	30.40%	25.20%	22.30%	24.52%	27.52%	-
YoY %	-25.35%	42.47%	20.63%	13.00%	-9.05%	-10.90%	-	-
Horiz. %	117.48%	157.38%	110.47%	91.57%	81.03%	89.10%	100.00%	-
Total Cost	1,685,665	8,099,089	5,409,045	3,108,722	1,501,390	5,921,528	4,433,264	-47.48%
YoY %	-79.19%	49.73%	74.00%	107.06%	-74.65%	33.57%	-	-
Horiz. %	38.02%	182.69%	122.01%	70.12%	33.87%	133.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	12,890,560	12,474,170	12,624,318	12,846,861	12,327,311	12,344,933	12,970,487	-0.41%
YoY %	3.34%	-1.19%	-1.73%	4.21%	-0.14%	-4.82%	-	-
Horiz. %	99.38%	96.17%	97.33%	99.05%	95.04%	95.18%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Dividend
Div	-	259,107	111,064	111,067	-	1,367,552	99,772	-
YoY %	-	133.30%	-0.00%	0.00%	-	1,270.68%	-	-
Horiz. %	-	259.70%	111.32%	111.32%	-	1,370.68%	100.00%	-
Div Payout %	-	45.51%	16.09%	15.21%	-	68.76%	6.77%	-
YoY %	-	182.85%	5.79%	0.00%	-	915.66%	-	-
Horiz. %	-	672.23%	237.67%	224.67%	-	1,015.66%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Equity
Net Worth	12,890,560	12,474,170	12,624,318	12,846,861	12,327,311	12,344,933	12,970,487	-0.41%
YoY %	3.34%	-1.19%	-1.73%	4.21%	-0.14%	-4.82%	-	-
Horiz. %	99.38%	96.17%	97.33%	99.05%	95.04%	95.18%	100.00%	-
NOSH	3,693,570	3,701,534	3,702,146	3,702,265	3,701,895	3,696,087	3,695,295	-0.03%
YoY %	-0.22%	-0.02%	-0.00%	0.01%	0.16%	0.02%	-	-
Horiz. %	99.95%	100.17%	100.19%	100.19%	100.18%	100.02%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Ratio Analysis
NP Margin	18.54%	10.83%	19.18%	28.10%	30.63%	30.20%	28.89%	-
YoY %	71.19%	-43.53%	-31.74%	-8.26%	1.42%	4.53%	-	-
Horiz. %	64.17%	37.49%	66.39%	97.27%	106.02%	104.53%	100.00%	-
ROE	1.65%	4.56%	5.47%	5.69%	3.56%	16.11%	11.37%	-
YoY %	-63.82%	-16.64%	-3.87%	59.83%	-77.90%	41.69%	-	-
Horiz. %	14.51%	40.11%	48.11%	50.04%	31.31%	141.69%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Per Share
RPS	56.02	245.37	180.77	116.78	58.46	229.54	168.71	-52.01%
YoY %	-77.17%	35.74%	54.80%	99.76%	-74.53%	36.06%	-	-
Horiz. %	33.20%	145.44%	107.15%	69.22%	34.65%	136.06%	100.00%	-
EPS	5.77	15.38	18.64	19.73	11.87	53.81	39.90	-72.41%
YoY %	-62.48%	-17.49%	-5.52%	66.22%	-77.94%	34.86%	-	-
Horiz. %	14.46%	38.55%	46.72%	49.45%	29.75%	134.86%	100.00%	-
DPS	0.00	7.00	3.00	3.00	0.00	37.00	2.70	-
YoY %	0.00%	133.33%	0.00%	0.00%	0.00%	1,270.37%	-	-
Horiz. %	0.00%	259.26%	111.11%	111.11%	0.00%	1,370.37%	100.00%	-
NAPS	3.49	3.37	3.41	3.47	3.33	3.34	3.51	-0.37%
YoY %	3.56%	-1.17%	-1.73%	4.20%	-0.30%	-4.84%	-	-
Horiz. %	99.43%	96.01%	97.15%	98.86%	94.87%	95.16%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 3,702,824
RPS	53.37	234.27	172.62	111.52	55.83	218.83	160.80	-52.03%
YoY %	-77.22%	35.71%	54.79%	99.75%	-74.49%	36.09%	-	-
Horiz. %	33.19%	145.69%	107.35%	69.35%	34.72%	136.09%	100.00%	-
EPS	5.50	14.68	17.80	18.84	11.33	51.30	38.03	-72.41%
YoY %	-62.53%	-17.53%	-5.52%	66.28%	-77.91%	34.89%	-	-
Horiz. %	14.46%	38.60%	46.81%	49.54%	29.79%	134.89%	100.00%	-
DPS	0.00	6.68	2.86	2.86	0.00	35.27	2.57	-
YoY %	0.00%	133.57%	0.00%	0.00%	0.00%	1,272.37%	-	-
Horiz. %	0.00%	259.92%	111.28%	111.28%	0.00%	1,372.37%	100.00%	-
NAPS	3.325	3.2176	3.2563	3.3137	3.1797	3.1842	3.3456	-0.41%
YoY %	3.34%	-1.19%	-1.73%	4.21%	-0.14%	-4.82%	-	-
Horiz. %	99.38%	96.17%	97.33%	99.05%	95.04%	95.18%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	-
Price	3.68	3.70	5.25	5.60	6.55	7.90	8.05	-
P/RPS	6.57	1.51	2.90	4.80	11.20	3.44	4.77	23.76%
YoY %	335.10%	-47.93%	-39.58%	-57.14%	225.58%	-27.88%	-	-
Horiz. %	137.74%	31.66%	60.80%	100.63%	234.80%	72.12%	100.00%	-
P/EPS	63.78	24.06	28.17	28.38	55.18	14.68	20.18	115.21%
YoY %	165.09%	-14.59%	-0.74%	-48.57%	275.89%	-27.25%	-	-
Horiz. %	316.06%	119.23%	139.59%	140.63%	273.44%	72.75%	100.00%	-
EY	1.57	4.16	3.55	3.52	1.81	6.81	4.96	-53.52%
YoY %	-62.26%	17.18%	0.85%	94.48%	-73.42%	37.30%	-	-
Horiz. %	31.65%	83.87%	71.57%	70.97%	36.49%	137.30%	100.00%	-
DY	0.00	1.89	0.57	0.54	0.00	4.68	0.34	-
YoY %	0.00%	231.58%	5.56%	0.00%	0.00%	1,276.47%	-	-
Horiz. %	0.00%	555.88%	167.65%	158.82%	0.00%	1,376.47%	100.00%	-
P/NAPS	1.05	1.10	1.54	1.61	1.97	2.37	2.29	-40.51%
YoY %	-4.55%	-28.57%	-4.35%	-18.27%	-16.88%	3.49%	-	-
Horiz. %	45.85%	48.03%	67.25%	70.31%	86.03%	103.49%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	28/05/09	26/02/09	27/11/08	28/08/08	29/05/08	28/02/08	22/11/07	-
Price	5.45	3.54	4.44	5.30	5.85	6.85	7.50	-
P/RPS	9.73	1.44	2.46	4.54	10.01	2.98	4.45	68.38%
YoY %	575.69%	-41.46%	-45.81%	-54.65%	235.91%	-33.03%	-	-
Horiz. %	218.65%	32.36%	55.28%	102.02%	224.94%	66.97%	100.00%	-
P/EPS	94.45	23.02	23.82	26.86	49.28	12.73	18.80	193.04%
YoY %	310.30%	-3.36%	-11.32%	-45.50%	287.12%	-32.29%	-	-
Horiz. %	502.39%	122.45%	126.70%	142.87%	262.13%	67.71%	100.00%	-
EY	1.06	4.34	4.20	3.72	2.03	7.86	5.32	-65.85%
YoY %	-75.58%	3.33%	12.90%	83.25%	-74.17%	47.74%	-	-
Horiz. %	19.92%	81.58%	78.95%	69.92%	38.16%	147.74%	100.00%	-
DY	0.00	1.98	0.68	0.57	0.00	5.40	0.36	-
YoY %	0.00%	191.18%	19.30%	0.00%	0.00%	1,400.00%	-	-
Horiz. %	0.00%	550.00%	188.89%	158.33%	0.00%	1,500.00%	100.00%	-
P/NAPS	1.56	1.05	1.30	1.53	1.76	2.05	2.14	-18.98%
YoY %	48.57%	-19.23%	-15.03%	-13.07%	-14.15%	-4.21%	-	-
Horiz. %	72.90%	49.07%	60.75%	71.50%	82.24%	95.79%	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