[GENTING] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Cumulative Result
Revenue	9,102,155	4,693,367	17,111,661	12,707,305	8,228,862	3,914,961	16,461,861	-32.70%
YoY %	93.94%	-72.57%	34.66%	54.42%	110.19%	-76.22%	-	-
Horiz. %	55.29%	28.51%	103.95%	77.19%	49.99%	23.78%	100.00%	-
PBT	2,395,224	1,464,238	4,344,226	3,241,504	2,159,419	933,299	4,825,995	-37.39%
YoY %	63.58%	-66.29%	34.02%	50.11%	131.37%	-80.66%	-	-
Horiz. %	49.63%	30.34%	90.02%	67.17%	44.75%	19.34%	100.00%	-
Tax	-598,507	-388,819	-639,124	-540,059	-370,709	-93,859	961,288	-
YoY %	-53.93%	39.16%	-18.34%	-45.68%	-294.96%	-109.76%	-	-
Horiz. %	-62.26%	-40.45%	-66.49%	-56.18%	-38.56%	-9.76%	100.00%	-
NP	1,796,717	1,075,419	3,705,102	2,701,445	1,788,710	839,440	5,787,283	-54.24%
YoY %	67.07%	-70.97%	37.15%	51.03%	113.08%	-85.50%	-	-
Horiz. %	31.05%	18.58%	64.02%	46.68%	30.91%	14.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	869,597	497,531	1,810,066	1,326,232	864,133	397,838	3,983,484	-63.84%
YoY %	74.78%	-72.51%	36.48%	53.48%	117.21%	-90.01%	-	-
Horiz. %	21.83%	12.49%	45.44%	33.29%	21.69%	9.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.99%	26.55%	14.71%	16.66%	17.17%	10.06%	-19.92%	-
YoY %	-5.88%	80.49%	-11.70%	-2.97%	70.68%	150.50%	-	-
Horiz. %	-125.45%	-133.28%	-73.85%	-83.63%	-86.19%	-50.50%	100.00%	-
Total Cost	7,305,438	3,617,948	13,406,559	10,005,860	6,440,152	3,075,521	10,674,578	-22.39%
YoY %	101.92%	-73.01%	33.99%	55.37%	109.40%	-71.19%	-	-
Horiz. %	68.44%	33.89%	125.59%	93.74%	60.33%	28.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	25,842,848	26,025,838	25,309,147	23,938,671	23,312,010	22,459,191	21,681,085	12.45%
YoY %	-0.70%	2.83%	5.72%	2.69%	3.80%	3.59%	-	-
Horiz. %	119.20%	120.04%	116.73%	110.41%	107.52%	103.59%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Dividend
Div	37,130	-	1,847,383	1,847,119	-	-	295,483	-75.00%
YoY %	0.00%	-	0.01%	0.00%	-	-	-	-
Horiz. %	12.57%	-	625.21%	625.12%	-	-	100.00%	-
Div Payout %	4.27%	-	102.06%	139.28%	-	-	7.42%	-
YoY %	0.00%	-	-26.72%	0.00%	-	-	-	-
Horiz. %	57.55%	-	1,375.47%	1,877.09%	-	-	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Equity
Net Worth	25,842,848	26,025,838	25,309,147	23,938,671	23,312,010	22,459,191	21,681,085	12.45%
YoY %	-0.70%	2.83%	5.72%	2.69%	3.80%	3.59%	-	-
Horiz. %	119.20%	120.04%	116.73%	110.41%	107.52%	103.59%	100.00%	-
NOSH	3,713,052	3,707,384	3,694,766	3,694,239	3,694,454	3,693,945	3,693,541	0.35%
YoY %	0.15%	0.34%	0.01%	-0.01%	0.01%	0.01%	-	-
Horiz. %	100.53%	100.37%	100.03%	100.02%	100.02%	100.01%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Ratio Analysis
NP Margin	19.74%	22.91%	21.65%	21.26%	21.74%	21.44%	35.16%	-
YoY %	-13.84%	5.82%	1.83%	-2.21%	1.40%	-39.02%	-	-
Horiz. %	56.14%	65.16%	61.58%	60.47%	61.83%	60.98%	100.00%	-
ROE	3.36%	1.91%	7.15%	5.54%	3.71%	1.77%	18.37%	-
YoY %	75.92%	-73.29%	29.06%	49.33%	109.60%	-90.36%	-	-
Horiz. %	18.29%	10.40%	38.92%	30.16%	20.20%	9.64%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Per Share
RPS	245.14	126.60	463.13	343.98	222.74	105.98	445.69	-32.94%
YoY %	93.63%	-72.66%	34.64%	54.43%	110.17%	-76.22%	-	-
Horiz. %	55.00%	28.41%	103.91%	77.18%	49.98%	23.78%	100.00%	-
EPS	23.42	13.42	48.99	35.90	23.39	10.77	107.85	-63.97%
YoY %	74.52%	-72.61%	36.46%	53.48%	117.18%	-90.01%	-	-
Horiz. %	21.72%	12.44%	45.42%	33.29%	21.69%	9.99%	100.00%	-
DPS	1.00	0.00	50.00	50.00	0.00	0.00	8.00	-75.09%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	12.50%	0.00%	625.00%	625.00%	0.00%	0.00%	100.00%	-
NAPS	6.96	7.02	6.85	6.48	6.31	6.08	5.87	12.05%
YoY %	-0.85%	2.48%	5.71%	2.69%	3.78%	3.58%	-	-
Horiz. %	118.57%	119.59%	116.70%	110.39%	107.50%	103.58%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Adjusted Per Share Value based on latest NOSH - 3,693,836
RPS	234.78	121.06	441.38	327.77	212.25	100.98	424.61	-32.70%
YoY %	93.94%	-72.57%	34.66%	54.43%	110.19%	-76.22%	-	-
Horiz. %	55.29%	28.51%	103.95%	77.19%	49.99%	23.78%	100.00%	-
EPS	22.43	12.83	46.69	34.21	22.29	10.26	102.75	-63.84%
YoY %	74.82%	-72.52%	36.48%	53.48%	117.25%	-90.01%	-	-
Horiz. %	21.83%	12.49%	45.44%	33.29%	21.69%	9.99%	100.00%	-
DPS	0.96	0.00	47.65	47.64	0.00	0.00	7.62	-74.96%
YoY %	0.00%	0.00%	0.02%	0.00%	0.00%	0.00%	-	-
Horiz. %	12.60%	0.00%	625.33%	625.20%	0.00%	0.00%	100.00%	-
NAPS	6.6659	6.7131	6.5282	6.1747	6.0131	5.7931	5.5924	12.45%
YoY %	-0.70%	2.83%	5.72%	2.69%	3.80%	3.59%	-	-
Horiz. %	119.20%	120.04%	116.73%	110.41%	107.52%	103.59%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	29/03/13	31/12/12	-
Price	9.99	10.00	10.26	10.40	10.44	10.02	9.20	-
P/RPS	4.08	7.90	2.22	3.02	4.69	9.45	2.06	57.90%
YoY %	-48.35%	255.86%	-26.49%	-35.61%	-50.37%	358.74%	-	-
Horiz. %	198.06%	383.50%	107.77%	146.60%	227.67%	458.74%	100.00%	-
P/EPS	42.66	74.52	20.94	28.97	44.63	93.04	8.53	193.31%
YoY %	-42.75%	255.87%	-27.72%	-35.09%	-52.03%	990.74%	-	-
Horiz. %	500.12%	873.62%	245.49%	339.62%	523.21%	1,090.74%	100.00%	-
EY	2.34	1.34	4.77	3.45	2.24	1.07	11.72	-65.94%
YoY %	74.63%	-71.91%	38.26%	54.02%	109.35%	-90.87%	-	-
Horiz. %	19.97%	11.43%	40.70%	29.44%	19.11%	9.13%	100.00%	-
DY	0.10	0.00	4.87	4.81	0.00	0.00	0.87	-76.45%
YoY %	0.00%	0.00%	1.25%	0.00%	0.00%	0.00%	-	-
Horiz. %	11.49%	0.00%	559.77%	552.87%	0.00%	0.00%	100.00%	-
P/NAPS	1.44	1.42	1.50	1.60	1.65	1.65	1.57	-5.61%
YoY %	1.41%	-5.33%	-6.25%	-3.03%	0.00%	5.10%	-	-
Horiz. %	91.72%	90.45%	95.54%	101.91%	105.10%	105.10%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Price Multiplier on Announcement Date
Date	28/08/14	29/05/14	27/02/14	28/11/13	29/08/13	30/05/13	28/02/13	-
Price	9.70	9.80	10.08	10.36	9.18	10.26	9.49	-
P/RPS	3.96	7.74	2.18	3.01	4.12	9.68	2.13	51.36%
YoY %	-48.84%	255.05%	-27.57%	-26.94%	-57.44%	354.46%	-	-
Horiz. %	185.92%	363.38%	102.35%	141.31%	193.43%	454.46%	100.00%	-
P/EPS	41.42	73.03	20.58	28.86	39.25	95.26	8.80	181.65%
YoY %	-43.28%	254.86%	-28.69%	-26.47%	-58.80%	982.50%	-	-
Horiz. %	470.68%	829.89%	233.86%	327.95%	446.02%	1,082.50%	100.00%	-
EY	2.41	1.37	4.86	3.47	2.55	1.05	11.36	-64.53%
YoY %	75.91%	-71.81%	40.06%	36.08%	142.86%	-90.76%	-	-
Horiz. %	21.21%	12.06%	42.78%	30.55%	22.45%	9.24%	100.00%	-
DY	0.10	0.00	4.96	4.83	0.00	0.00	0.84	-75.89%
YoY %	0.00%	0.00%	2.69%	0.00%	0.00%	0.00%	-	-
Horiz. %	11.90%	0.00%	590.48%	575.00%	0.00%	0.00%	100.00%	-
P/NAPS	1.39	1.40	1.47	1.60	1.45	1.69	1.62	-9.72%
YoY %	-0.71%	-4.76%	-8.13%	10.34%	-14.20%	4.32%	-	-
Horiz. %	85.80%	86.42%	90.74%	98.77%	89.51%	104.32%	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