[GENTING] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Cumulative Result
Revenue	8,228,862	3,914,961	16,461,861	12,771,445	8,565,797	4,246,700	18,580,142	-41.92%
YoY %	110.19%	-76.22%	28.90%	49.10%	101.70%	-77.14%	-	-
Horiz. %	44.29%	21.07%	88.60%	68.74%	46.10%	22.86%	100.00%	-
PBT	2,159,419	933,299	4,825,995	3,519,845	2,716,385	1,391,716	6,364,744	-51.38%
YoY %	131.37%	-80.66%	37.11%	29.58%	95.18%	-78.13%	-	-
Horiz. %	33.93%	14.66%	75.82%	55.30%	42.68%	21.87%	100.00%	-
Tax	-370,709	-93,859	961,288	-702,256	-521,128	-248,213	-1,219,563	-54.82%
YoY %	-294.96%	-109.76%	236.89%	-34.76%	-109.95%	79.65%	-	-
Horiz. %	30.40%	7.70%	-78.82%	57.58%	42.73%	20.35%	100.00%	-
NP	1,788,710	839,440	5,787,283	2,817,589	2,195,257	1,143,503	5,145,181	-50.59%
YoY %	113.08%	-85.50%	105.40%	28.35%	91.98%	-77.78%	-	-
Horiz. %	34.76%	16.32%	112.48%	54.76%	42.67%	22.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	864,133	397,838	3,983,484	1,507,597	1,228,181	693,633	2,867,501	-55.08%
YoY %	117.21%	-90.01%	164.23%	22.75%	77.06%	-75.81%	-	-
Horiz. %	30.14%	13.87%	138.92%	52.58%	42.83%	24.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.17%	10.06%	-19.92%	19.95%	19.18%	17.84%	19.16%	-
YoY %	70.68%	150.50%	-199.85%	4.01%	7.51%	-6.89%	-	-
Horiz. %	89.61%	52.51%	-103.97%	104.12%	100.10%	93.11%	100.00%	-
Total Cost	6,440,152	3,075,521	10,674,578	9,953,856	6,370,540	3,103,197	13,434,961	-38.77%
YoY %	109.40%	-71.19%	7.24%	56.25%	105.29%	-76.90%	-	-
Horiz. %	47.94%	22.89%	79.45%	74.09%	47.42%	23.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	23,312,010	22,459,191	21,681,085	19,168,124	19,128,014	18,568,248	17,644,453	20.42%
YoY %	3.80%	3.59%	13.11%	0.21%	3.01%	5.24%	-	-
Horiz. %	132.12%	127.29%	122.88%	108.64%	108.41%	105.24%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Dividend
Div	-	-	295,483	129,264	129,243	-	295,923	-
YoY %	-	-	128.59%	0.02%	0.00%	-	-	-
Horiz. %	-	-	99.85%	43.68%	43.67%	-	100.00%	-
Div Payout %	-	-	7.42%	8.57%	10.52%	-	10.32%	-
YoY %	-	-	-13.42%	-18.54%	0.00%	-	-	-
Horiz. %	-	-	71.90%	83.04%	101.94%	-	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Equity
Net Worth	23,312,010	22,459,191	21,681,085	19,168,124	19,128,014	18,568,248	17,644,453	20.42%
YoY %	3.80%	3.59%	13.11%	0.21%	3.01%	5.24%	-	-
Horiz. %	132.12%	127.29%	122.88%	108.64%	108.41%	105.24%	100.00%	-
NOSH	3,694,454	3,693,945	3,693,541	3,693,280	3,692,667	3,691,500	3,699,046	-0.08%
YoY %	0.01%	0.01%	0.01%	0.02%	0.03%	-0.20%	-	-
Horiz. %	99.88%	99.86%	99.85%	99.84%	99.83%	99.80%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Ratio Analysis
NP Margin	21.74%	21.44%	35.16%	22.06%	25.63%	26.93%	27.69%	-
YoY %	1.40%	-39.02%	59.38%	-13.93%	-4.83%	-2.74%	-	-
Horiz. %	78.51%	77.43%	126.98%	79.67%	92.56%	97.26%	100.00%	-
ROE	3.71%	1.77%	18.37%	7.87%	6.42%	3.74%	16.25%	-
YoY %	109.60%	-90.36%	133.42%	22.59%	71.66%	-76.98%	-	-
Horiz. %	22.83%	10.89%	113.05%	48.43%	39.51%	23.02%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Per Share
RPS	222.74	105.98	445.69	345.80	231.97	115.04	502.30	-41.87%
YoY %	110.17%	-76.22%	28.89%	49.07%	101.64%	-77.10%	-	-
Horiz. %	44.34%	21.10%	88.73%	68.84%	46.18%	22.90%	100.00%	-
EPS	23.39	10.77	107.85	40.82	33.26	18.79	77.52	-55.04%
YoY %	117.18%	-90.01%	164.21%	22.73%	77.01%	-75.76%	-	-
Horiz. %	30.17%	13.89%	139.13%	52.66%	42.91%	24.24%	100.00%	-
DPS	0.00	0.00	8.00	3.50	3.50	0.00	8.00	-
YoY %	0.00%	0.00%	128.57%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	100.00%	43.75%	43.75%	0.00%	100.00%	-
NAPS	6.31	6.08	5.87	5.19	5.18	5.03	4.77	20.52%
YoY %	3.78%	3.58%	13.10%	0.19%	2.98%	5.45%	-	-
Horiz. %	132.29%	127.46%	123.06%	108.81%	108.60%	105.45%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Adjusted Per Share Value based on latest NOSH - 3,695,978
RPS	213.62	101.63	427.36	331.55	222.37	110.25	482.35	-41.92%
YoY %	110.19%	-76.22%	28.90%	49.10%	101.70%	-77.14%	-	-
Horiz. %	44.29%	21.07%	88.60%	68.74%	46.10%	22.86%	100.00%	-
EPS	22.43	10.33	103.41	39.14	31.88	18.01	74.44	-55.08%
YoY %	117.13%	-90.01%	164.21%	22.77%	77.01%	-75.81%	-	-
Horiz. %	30.13%	13.88%	138.92%	52.58%	42.83%	24.19%	100.00%	-
DPS	0.00	0.00	7.67	3.36	3.36	0.00	7.68	-
YoY %	0.00%	0.00%	128.27%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	99.87%	43.75%	43.75%	0.00%	100.00%	-
NAPS	6.0519	5.8305	5.6285	4.9761	4.9657	4.8204	4.5806	20.42%
YoY %	3.80%	3.59%	13.11%	0.21%	3.01%	5.24%	-	-
Horiz. %	132.12%	127.29%	122.88%	108.63%	108.41%	105.24%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/03/13	31/12/12	28/09/12	29/06/12	30/03/12	30/12/11	-
Price	10.44	10.02	9.20	8.71	9.43	10.84	11.00	-
P/RPS	4.69	9.45	2.06	2.52	4.07	9.42	2.19	66.22%
YoY %	-50.37%	358.74%	-18.25%	-38.08%	-56.79%	330.14%	-	-
Horiz. %	214.16%	431.51%	94.06%	115.07%	185.84%	430.14%	100.00%	-
P/EPS	44.63	93.04	8.53	21.34	28.35	57.69	14.19	114.81%
YoY %	-52.03%	990.74%	-60.03%	-24.73%	-50.86%	306.55%	-	-
Horiz. %	314.52%	655.67%	60.11%	150.39%	199.79%	406.55%	100.00%	-
EY	2.24	1.07	11.72	4.69	3.53	1.73	7.05	-53.46%
YoY %	109.35%	-90.87%	149.89%	32.86%	104.05%	-75.46%	-	-
Horiz. %	31.77%	15.18%	166.24%	66.52%	50.07%	24.54%	100.00%	-
DY	0.00	0.00	0.87	0.40	0.37	0.00	0.73	-
YoY %	0.00%	0.00%	117.50%	8.11%	0.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	119.18%	54.79%	50.68%	0.00%	100.00%	-
P/NAPS	1.65	1.65	1.57	1.68	1.82	2.16	2.31	-20.11%
YoY %	0.00%	5.10%	-6.55%	-7.69%	-15.74%	-6.49%	-	-
Horiz. %	71.43%	71.43%	67.97%	72.73%	78.79%	93.51%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Price Multiplier on Announcement Date
Date	29/08/13	30/05/13	28/02/13	29/11/12	29/08/12	30/05/12	28/02/12	-
Price	9.18	10.26	9.49	8.82	9.02	9.99	10.54	-
P/RPS	4.12	9.68	2.13	2.55	3.89	8.68	2.10	56.78%
YoY %	-57.44%	354.46%	-16.47%	-34.45%	-55.18%	313.33%	-	-
Horiz. %	196.19%	460.95%	101.43%	121.43%	185.24%	413.33%	100.00%	-
P/EPS	39.25	95.26	8.80	21.61	27.12	53.17	13.60	102.83%
YoY %	-58.80%	982.50%	-59.28%	-20.32%	-48.99%	290.96%	-	-
Horiz. %	288.60%	700.44%	64.71%	158.90%	199.41%	390.96%	100.00%	-
EY	2.55	1.05	11.36	4.63	3.69	1.88	7.35	-50.65%
YoY %	142.86%	-90.76%	145.36%	25.47%	96.28%	-74.42%	-	-
Horiz. %	34.69%	14.29%	154.56%	62.99%	50.20%	25.58%	100.00%	-
DY	0.00	0.00	0.84	0.40	0.39	0.00	0.76	-
YoY %	0.00%	0.00%	110.00%	2.56%	0.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	110.53%	52.63%	51.32%	0.00%	100.00%	-
P/NAPS	1.45	1.69	1.62	1.70	1.74	1.99	2.21	-24.51%
YoY %	-14.20%	4.32%	-4.71%	-2.30%	-12.56%	-9.95%	-	-
Horiz. %	65.61%	76.47%	73.30%	76.92%	78.73%	90.05%	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