[GENTING] QoQ TTM Result on 30-Jun-2011 [#2]

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
TTM Result
Revenue	18,416,398	19,058,856	18,326,564	17,347,888	16,970,151	15,194,737	13,428,120	23.41%
YoY %	-3.37%	4.00%	5.64%	2.23%	11.68%	13.16%	-	-
Horiz. %	137.15%	141.93%	136.48%	129.19%	126.38%	113.16%	100.00%	-
PBT	6,016,754	6,515,687	5,971,957	6,040,246	6,084,947	4,394,324	3,797,209	35.87%
YoY %	-7.66%	9.10%	-1.13%	-0.73%	38.47%	15.73%	-	-
Horiz. %	158.45%	171.59%	157.27%	159.07%	160.25%	115.73%	100.00%	-
Tax	-1,174,120	-1,370,506	-1,435,623	-1,367,696	-1,193,642	-983,625	-796,630	29.47%
YoY %	14.33%	4.54%	-4.97%	-14.58%	-21.35%	-23.47%	-	-
Horiz. %	147.39%	172.04%	180.21%	171.69%	149.84%	123.47%	100.00%	-
NP	4,842,634	5,145,181	4,536,334	4,672,550	4,891,305	3,410,699	3,000,579	37.54%
YoY %	-5.88%	13.42%	-2.92%	-4.47%	43.41%	13.67%	-	-
Horiz. %	161.39%	171.47%	151.18%	155.72%	163.01%	113.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,736,958	2,867,501	2,560,021	2,728,747	2,794,699	2,202,957	1,982,924	23.94%
YoY %	-4.55%	12.01%	-6.18%	-2.36%	26.86%	11.10%	-	-
Horiz. %	138.03%	144.61%	129.10%	137.61%	140.94%	111.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.51%	21.03%	24.04%	22.64%	19.62%	22.38%	20.98%	-
YoY %	-7.23%	-12.52%	6.18%	15.39%	-12.33%	6.67%	-	-
Horiz. %	92.99%	100.24%	114.59%	107.91%	93.52%	106.67%	100.00%	-
Total Cost	13,573,764	13,913,675	13,790,230	12,675,338	12,078,846	11,784,038	10,427,541	19.19%
YoY %	-2.44%	0.90%	8.80%	4.94%	2.50%	13.01%	-	-
Horiz. %	130.17%	133.43%	132.25%	121.56%	115.84%	113.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	18,568,248	17,606,470	16,925,367	16,784,186	16,150,145	15,477,405	14,970,888	15.42%
YoY %	5.46%	4.02%	0.84%	3.93%	4.35%	3.38%	-	-
Horiz. %	124.03%	117.60%	113.06%	112.11%	107.88%	103.38%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Dividend
Div	295,777	295,777	296,301	296,301	288,586	288,586	277,186	4.41%
YoY %	0.00%	-0.18%	0.00%	2.67%	0.00%	4.11%	-	-
Horiz. %	106.71%	106.71%	106.90%	106.90%	104.11%	104.11%	100.00%	-
Div Payout %	10.81%	10.31%	11.57%	10.86%	10.33%	13.10%	13.98%	-
YoY %	4.85%	-10.89%	6.54%	5.13%	-21.15%	-6.29%	-	-
Horiz. %	77.32%	73.75%	82.76%	77.68%	73.89%	93.71%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Equity
Net Worth	18,568,248	17,606,470	16,925,367	16,784,186	16,150,145	15,477,405	14,970,888	15.42%
YoY %	5.46%	4.02%	0.84%	3.93%	4.35%	3.38%	-	-
Horiz. %	124.03%	117.60%	113.06%	112.11%	107.88%	103.38%	100.00%	-
NOSH	3,691,500	3,691,083	3,695,495	3,705,118	3,704,161	3,702,728	3,696,515	-0.09%
YoY %	0.01%	-0.12%	-0.26%	0.03%	0.04%	0.17%	-	-
Horiz. %	99.86%	99.85%	99.97%	100.23%	100.21%	100.17%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Ratio Analysis
NP Margin	26.30%	27.00%	24.75%	26.93%	28.82%	22.45%	22.35%	-
YoY %	-2.59%	9.09%	-8.10%	-6.56%	28.37%	0.45%	-	-
Horiz. %	117.67%	120.81%	110.74%	120.49%	128.95%	100.45%	100.00%	-
ROE	14.74%	16.29%	15.13%	16.26%	17.30%	14.23%	13.25%	-
YoY %	-9.52%	7.67%	-6.95%	-6.01%	21.57%	7.40%	-	-
Horiz. %	111.25%	122.94%	114.19%	122.72%	130.57%	107.40%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Per Share
RPS	498.89	516.35	495.92	468.21	458.14	410.37	363.26	23.53%
YoY %	-3.38%	4.12%	5.92%	2.20%	11.64%	12.97%	-	-
Horiz. %	137.34%	142.14%	136.52%	128.89%	126.12%	112.97%	100.00%	-
EPS	74.14	77.69	69.27	73.65	75.45	59.50	53.64	24.05%
YoY %	-4.57%	12.16%	-5.95%	-2.39%	26.81%	10.92%	-	-
Horiz. %	138.22%	144.84%	129.14%	137.30%	140.66%	110.92%	100.00%	-
DPS	8.00	8.00	8.00	8.00	7.80	7.80	7.50	4.39%
YoY %	0.00%	0.00%	0.00%	2.56%	0.00%	4.00%	-	-
Horiz. %	106.67%	106.67%	106.67%	106.67%	104.00%	104.00%	100.00%	-
NAPS	5.03	4.77	4.58	4.53	4.36	4.18	4.05	15.52%
YoY %	5.45%	4.15%	1.10%	3.90%	4.31%	3.21%	-	-
Horiz. %	124.20%	117.78%	113.09%	111.85%	107.65%	103.21%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Adjusted Per Share Value based on latest NOSH - 3,705,118
RPS	475.03	491.60	472.71	447.47	437.73	391.93	346.36	23.41%
YoY %	-3.37%	4.00%	5.64%	2.23%	11.69%	13.16%	-	-
Horiz. %	137.15%	141.93%	136.48%	129.19%	126.38%	113.16%	100.00%	-
EPS	70.60	73.96	66.03	70.38	72.09	56.82	51.15	23.94%
YoY %	-4.54%	12.01%	-6.18%	-2.37%	26.87%	11.09%	-	-
Horiz. %	138.03%	144.59%	129.09%	137.60%	140.94%	111.09%	100.00%	-
DPS	7.63	7.63	7.64	7.64	7.44	7.44	7.15	4.42%
YoY %	0.00%	-0.13%	0.00%	2.69%	0.00%	4.06%	-	-
Horiz. %	106.71%	106.71%	106.85%	106.85%	104.06%	104.06%	100.00%	-
NAPS	4.7895	4.5414	4.3657	4.3293	4.1657	3.9922	3.8616	15.42%
YoY %	5.46%	4.02%	0.84%	3.93%	4.35%	3.38%	-	-
Horiz. %	124.03%	117.60%	113.05%	112.11%	107.87%	103.38%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	-
Price	10.84	11.00	9.10	11.22	11.04	11.18	9.92	-
P/RPS	2.17	2.13	1.83	2.40	2.41	2.72	2.73	-14.17%
YoY %	1.88%	16.39%	-23.75%	-0.41%	-11.40%	-0.37%	-	-
Horiz. %	79.49%	78.02%	67.03%	87.91%	88.28%	99.63%	100.00%	-
P/EPS	14.62	14.16	13.14	15.23	14.63	18.79	18.49	-14.47%
YoY %	3.25%	7.76%	-13.72%	4.10%	-22.14%	1.62%	-	-
Horiz. %	79.07%	76.58%	71.07%	82.37%	79.12%	101.62%	100.00%	-
EY	6.84	7.06	7.61	6.56	6.83	5.32	5.41	16.90%
YoY %	-3.12%	-7.23%	16.01%	-3.95%	28.38%	-1.66%	-	-
Horiz. %	126.43%	130.50%	140.67%	121.26%	126.25%	98.34%	100.00%	-
DY	0.74	0.73	0.88	0.71	0.71	0.70	0.76	-1.76%
YoY %	1.37%	-17.05%	23.94%	0.00%	1.43%	-7.89%	-	-
Horiz. %	97.37%	96.05%	115.79%	93.42%	93.42%	92.11%	100.00%	-
P/NAPS	2.16	2.31	1.99	2.48	2.53	2.67	2.45	-8.04%
YoY %	-6.49%	16.08%	-19.76%	-1.98%	-5.24%	8.98%	-	-
Horiz. %	88.16%	94.29%	81.22%	101.22%	103.27%	108.98%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Price Multiplier on Announcement Date
Date	30/05/12	28/02/12	24/11/11	25/08/11	26/05/11	23/02/11	25/11/10	-
Price	9.99	10.54	10.28	9.78	11.10	10.38	10.40	-
P/RPS	2.00	2.04	2.07	2.09	2.42	2.53	2.86	-21.19%
YoY %	-1.96%	-1.45%	-0.96%	-13.64%	-4.35%	-11.54%	-	-
Horiz. %	69.93%	71.33%	72.38%	73.08%	84.62%	88.46%	100.00%	-
P/EPS	13.47	13.57	14.84	13.28	14.71	17.45	19.39	-21.54%
YoY %	-0.74%	-8.56%	11.75%	-9.72%	-15.70%	-10.01%	-	-
Horiz. %	69.47%	69.98%	76.53%	68.49%	75.86%	89.99%	100.00%	-
EY	7.42	7.37	6.74	7.53	6.80	5.73	5.16	27.37%
YoY %	0.68%	9.35%	-10.49%	10.74%	18.67%	11.05%	-	-
Horiz. %	143.80%	142.83%	130.62%	145.93%	131.78%	111.05%	100.00%	-
DY	0.80	0.76	0.78	0.82	0.70	0.75	0.72	7.26%
YoY %	5.26%	-2.56%	-4.88%	17.14%	-6.67%	4.17%	-	-
Horiz. %	111.11%	105.56%	108.33%	113.89%	97.22%	104.17%	100.00%	-
P/NAPS	1.99	2.21	2.24	2.16	2.55	2.48	2.57	-15.66%
YoY %	-9.95%	-1.34%	3.70%	-15.29%	2.82%	-3.50%	-	-
Horiz. %	77.43%	85.99%	87.16%	84.05%	99.22%	96.50%	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