[GENTING] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Cumulative Result
Revenue	3,113,744	8,893,617	6,573,520	4,171,936	2,069,238	9,082,508	6,692,335	-39.98%
YoY %	-64.99%	35.29%	57.57%	101.62%	-77.22%	35.72%	-	-
Horiz. %	46.53%	132.89%	98.22%	62.34%	30.92%	135.72%	100.00%	-
PBT	200,026	2,528,449	1,942,789	1,137,291	566,840	1,734,794	1,843,728	-77.28%
YoY %	-92.09%	30.15%	70.83%	100.64%	-67.33%	-5.91%	-	-
Horiz. %	10.85%	137.14%	105.37%	61.68%	30.74%	94.09%	100.00%	-
Tax	-234,582	-745,603	-555,998	-364,900	-183,267	-751,375	-560,438	-44.07%
YoY %	68.54%	-34.10%	-52.37%	-99.11%	75.61%	-34.07%	-	-
Horiz. %	41.86%	133.04%	99.21%	65.11%	32.70%	134.07%	100.00%	-
NP	-34,556	1,782,846	1,386,791	772,391	383,573	983,419	1,283,290	-
YoY %	-101.94%	28.56%	79.55%	101.37%	-61.00%	-23.37%	-	-
Horiz. %	-2.69%	138.93%	108.07%	60.19%	29.89%	76.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	232,434	1,044,340	798,940	427,612	213,119	569,296	690,080	-51.62%
YoY %	-77.74%	30.72%	86.84%	100.64%	-62.56%	-17.50%	-	-
Horiz. %	33.68%	151.34%	115.77%	61.97%	30.88%	82.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	117.28%	29.49%	28.62%	32.09%	32.33%	43.31%	30.40%	-
YoY %	297.69%	3.04%	-10.81%	-0.74%	-25.35%	42.47%	-	-
Horiz. %	385.79%	97.01%	94.14%	105.56%	106.35%	142.47%	100.00%	-
Total Cost	3,148,300	7,110,771	5,186,729	3,399,545	1,685,665	8,099,089	5,409,045	-30.31%
YoY %	-55.72%	37.10%	52.57%	101.67%	-79.19%	49.73%	-	-
Horiz. %	58.20%	131.46%	95.89%	62.85%	31.16%	149.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	13,413,918	13,894,969	13,709,839	13,231,209	12,890,560	12,474,170	12,624,318	4.13%
YoY %	-3.46%	1.35%	3.62%	2.64%	3.34%	-1.19%	-	-
Horiz. %	106.25%	110.07%	108.60%	104.81%	102.11%	98.81%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Dividend
Div	-	266,073	110,861	110,876	-	259,107	111,064	-
YoY %	-	140.01%	-0.01%	0.00%	-	133.30%	-	-
Horiz. %	-	239.57%	99.82%	99.83%	-	233.30%	100.00%	-
Div Payout %	-	25.48%	13.88%	25.93%	-	45.51%	16.09%	-
YoY %	-	83.57%	-46.47%	0.00%	-	182.85%	-	-
Horiz. %	-	158.36%	86.26%	161.16%	-	282.85%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Equity
Net Worth	13,413,918	13,894,969	13,709,839	13,231,209	12,890,560	12,474,170	12,624,318	4.13%
YoY %	-3.46%	1.35%	3.62%	2.64%	3.34%	-1.19%	-	-
Horiz. %	106.25%	110.07%	108.60%	104.81%	102.11%	98.81%	100.00%	-
NOSH	3,695,294	3,695,470	3,695,374	3,695,868	3,693,570	3,701,534	3,702,146	-0.12%
YoY %	-0.00%	0.00%	-0.01%	0.06%	-0.22%	-0.02%	-	-
Horiz. %	99.81%	99.82%	99.82%	99.83%	99.77%	99.98%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Ratio Analysis
NP Margin	-1.11%	20.05%	21.10%	18.51%	18.54%	10.83%	19.18%	-
YoY %	-105.54%	-4.98%	13.99%	-0.16%	71.19%	-43.53%	-	-
Horiz. %	-5.79%	104.54%	110.01%	96.51%	96.66%	56.47%	100.00%	-
ROE	1.73%	7.52%	5.83%	3.23%	1.65%	4.56%	5.47%	-
YoY %	-76.99%	28.99%	80.50%	95.76%	-63.82%	-16.64%	-	-
Horiz. %	31.63%	137.48%	106.58%	59.05%	30.16%	83.36%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Per Share
RPS	84.26	240.66	177.89	112.88	56.02	245.37	180.77	-39.91%
YoY %	-64.99%	35.29%	57.59%	101.50%	-77.17%	35.74%	-	-
Horiz. %	46.61%	133.13%	98.41%	62.44%	30.99%	135.74%	100.00%	-
EPS	6.29	28.26	21.62	11.57	5.77	15.38	18.64	-51.56%
YoY %	-77.74%	30.71%	86.86%	100.52%	-62.48%	-17.49%	-	-
Horiz. %	33.74%	151.61%	115.99%	62.07%	30.95%	82.51%	100.00%	-
DPS	0.00	7.20	3.00	3.00	0.00	7.00	3.00	-
YoY %	0.00%	140.00%	0.00%	0.00%	0.00%	133.33%	-	-
Horiz. %	0.00%	240.00%	100.00%	100.00%	0.00%	233.33%	100.00%	-
NAPS	3.63	3.76	3.71	3.58	3.49	3.37	3.41	4.26%
YoY %	-3.46%	1.35%	3.63%	2.58%	3.56%	-1.17%	-	-
Horiz. %	106.45%	110.26%	108.80%	104.99%	102.35%	98.83%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 3,698,155
RPS	80.83	230.88	170.65	108.31	53.72	235.79	173.74	-39.98%
YoY %	-64.99%	35.29%	57.56%	101.62%	-77.22%	35.71%	-	-
Horiz. %	46.52%	132.89%	98.22%	62.34%	30.92%	135.71%	100.00%	-
EPS	6.03	27.11	20.74	11.10	5.53	14.78	17.91	-51.63%
YoY %	-77.76%	30.71%	86.85%	100.72%	-62.58%	-17.48%	-	-
Horiz. %	33.67%	151.37%	115.80%	61.98%	30.88%	82.52%	100.00%	-
DPS	0.00	6.91	2.88	2.88	0.00	6.73	2.88	-
YoY %	0.00%	139.93%	0.00%	0.00%	0.00%	133.68%	-	-
Horiz. %	0.00%	239.93%	100.00%	100.00%	0.00%	233.68%	100.00%	-
NAPS	3.4823	3.6072	3.5591	3.4349	3.3464	3.2384	3.2773	4.13%
YoY %	-3.46%	1.35%	3.62%	2.64%	3.33%	-1.19%	-	-
Horiz. %	106.26%	110.07%	108.60%	104.81%	102.11%	98.81%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	-
Price	6.60	7.34	6.86	5.65	3.68	3.70	5.25	-
P/RPS	7.83	3.05	3.86	5.01	6.57	1.51	2.90	94.01%
YoY %	156.72%	-20.98%	-22.95%	-23.74%	335.10%	-47.93%	-	-
Horiz. %	270.00%	105.17%	133.10%	172.76%	226.55%	52.07%	100.00%	-
P/EPS	104.93	25.97	31.73	48.83	63.78	24.06	28.17	140.48%
YoY %	304.04%	-18.15%	-35.02%	-23.44%	165.09%	-14.59%	-	-
Horiz. %	372.49%	92.19%	112.64%	173.34%	226.41%	85.41%	100.00%	-
EY	0.95	3.85	3.15	2.05	1.57	4.16	3.55	-58.50%
YoY %	-75.32%	22.22%	53.66%	30.57%	-62.26%	17.18%	-	-
Horiz. %	26.76%	108.45%	88.73%	57.75%	44.23%	117.18%	100.00%	-
DY	0.00	0.98	0.44	0.53	0.00	1.89	0.57	-
YoY %	0.00%	122.73%	-16.98%	0.00%	0.00%	231.58%	-	-
Horiz. %	0.00%	171.93%	77.19%	92.98%	0.00%	331.58%	100.00%	-
P/NAPS	1.82	1.95	1.85	1.58	1.05	1.10	1.54	11.79%
YoY %	-6.67%	5.41%	17.09%	50.48%	-4.55%	-28.57%	-	-
Horiz. %	118.18%	126.62%	120.13%	102.60%	68.18%	71.43%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	27/05/10	25/02/10	25/11/09	26/08/09	28/05/09	26/02/09	27/11/08	-
Price	6.73	6.31	7.08	6.60	5.45	3.54	4.44	-
P/RPS	7.99	2.62	3.98	5.85	9.73	1.44	2.46	119.47%
YoY %	204.96%	-34.17%	-31.97%	-39.88%	575.69%	-41.46%	-	-
Horiz. %	324.80%	106.50%	161.79%	237.80%	395.53%	58.54%	100.00%	-
P/EPS	107.00	22.33	32.75	57.04	94.45	23.02	23.82	172.49%
YoY %	379.18%	-31.82%	-42.58%	-39.61%	310.30%	-3.36%	-	-
Horiz. %	449.20%	93.74%	137.49%	239.46%	396.52%	96.64%	100.00%	-
EY	0.93	4.48	3.05	1.75	1.06	4.34	4.20	-63.43%
YoY %	-79.24%	46.89%	74.29%	65.09%	-75.58%	3.33%	-	-
Horiz. %	22.14%	106.67%	72.62%	41.67%	25.24%	103.33%	100.00%	-
DY	0.00	1.14	0.42	0.45	0.00	1.98	0.68	-
YoY %	0.00%	171.43%	-6.67%	0.00%	0.00%	191.18%	-	-
Horiz. %	0.00%	167.65%	61.76%	66.18%	0.00%	291.18%	100.00%	-
P/NAPS	1.85	1.68	1.91	1.84	1.56	1.05	1.30	26.54%
YoY %	10.12%	-12.04%	3.80%	17.95%	48.57%	-19.23%	-	-
Horiz. %	142.31%	129.23%	146.92%	141.54%	120.00%	80.77%	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