[GENTING] QoQ TTM Result on 30-Jun-2012 [#2]

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
TTM Result
Revenue	16,681,985	17,013,724	17,590,451	18,272,688	18,416,398	19,058,856	18,326,564	-6.07%
YoY %	-1.95%	-3.28%	-3.73%	-0.78%	-3.37%	4.00%	-	-
Horiz. %	91.03%	92.84%	95.98%	99.71%	100.49%	104.00%	100.00%	-
PBT	4,367,965	4,826,382	5,246,350	5,792,994	6,016,754	6,515,687	5,971,957	-18.80%
YoY %	-9.50%	-8.00%	-9.44%	-3.72%	-7.66%	9.10%	-	-
Horiz. %	73.14%	80.82%	87.85%	97.00%	100.75%	109.10%	100.00%	-
Tax	1,115,255	960,901	-1,013,739	-1,096,204	-1,174,120	-1,370,506	-1,435,623	-
YoY %	16.06%	194.79%	7.52%	6.64%	14.33%	4.54%	-	-
Horiz. %	-77.68%	-66.93%	70.61%	76.36%	81.78%	95.46%	100.00%	-
NP	5,483,220	5,787,283	4,232,611	4,696,790	4,842,634	5,145,181	4,536,334	13.45%
YoY %	-5.25%	36.73%	-9.88%	-3.01%	-5.88%	13.42%	-	-
Horiz. %	120.87%	127.58%	93.30%	103.54%	106.75%	113.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,687,689	3,983,484	2,280,510	2,598,286	2,736,958	2,867,501	2,560,021	27.51%
YoY %	-7.43%	74.68%	-12.23%	-5.07%	-4.55%	12.01%	-	-
Horiz. %	144.05%	155.60%	89.08%	101.49%	106.91%	112.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-25.53%	-19.91%	19.32%	18.92%	19.51%	21.03%	24.04%	-
YoY %	-28.23%	-203.05%	2.11%	-3.02%	-7.23%	-12.52%	-	-
Horiz. %	-106.20%	-82.82%	80.37%	78.70%	81.16%	87.48%	100.00%	-
Total Cost	11,198,765	11,226,441	13,357,840	13,575,898	13,573,764	13,913,675	13,790,230	-12.94%
YoY %	-0.25%	-15.96%	-1.61%	0.02%	-2.44%	0.90%	-	-
Horiz. %	81.21%	81.41%	96.86%	98.45%	98.43%	100.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	22,459,191	21,688,488	19,182,130	19,135,856	18,568,248	17,606,470	16,925,367	20.73%
YoY %	3.55%	13.07%	0.24%	3.06%	5.46%	4.02%	-	-
Horiz. %	132.70%	128.14%	113.33%	113.06%	109.71%	104.02%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Dividend
Div	295,562	295,562	295,395	295,395	295,777	295,777	296,301	-0.16%
YoY %	0.00%	0.06%	0.00%	-0.13%	0.00%	-0.18%	-	-
Horiz. %	99.75%	99.75%	99.69%	99.69%	99.82%	99.82%	100.00%	-
Div Payout %	8.01%	7.42%	12.95%	11.37%	10.81%	10.31%	11.57%	-
YoY %	7.95%	-42.70%	13.90%	5.18%	4.85%	-10.89%	-	-
Horiz. %	69.23%	64.13%	111.93%	98.27%	93.43%	89.11%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Equity
Net Worth	22,459,191	21,688,488	19,182,130	19,135,856	18,568,248	17,606,470	16,925,367	20.73%
YoY %	3.55%	13.07%	0.24%	3.06%	5.46%	4.02%	-	-
Horiz. %	132.70%	128.14%	113.33%	113.06%	109.71%	104.02%	100.00%	-
NOSH	3,693,945	3,694,802	3,695,978	3,694,180	3,691,500	3,691,083	3,695,495	-0.02%
YoY %	-0.02%	-0.03%	0.05%	0.07%	0.01%	-0.12%	-	-
Horiz. %	99.96%	99.98%	100.01%	99.96%	99.89%	99.88%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Ratio Analysis
NP Margin	32.87%	34.02%	24.06%	25.70%	26.30%	27.00%	24.75%	-
YoY %	-3.38%	41.40%	-6.38%	-2.28%	-2.59%	9.09%	-	-
Horiz. %	132.81%	137.45%	97.21%	103.84%	106.26%	109.09%	100.00%	-
ROE	16.42%	18.37%	11.89%	13.58%	14.74%	16.29%	15.13%	-
YoY %	-10.62%	54.50%	-12.44%	-7.87%	-9.52%	7.67%	-	-
Horiz. %	108.53%	121.41%	78.59%	89.76%	97.42%	107.67%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Per Share
RPS	451.60	460.48	475.93	494.63	498.89	516.35	495.92	-6.04%
YoY %	-1.93%	-3.25%	-3.78%	-0.85%	-3.38%	4.12%	-	-
Horiz. %	91.06%	92.85%	95.97%	99.74%	100.60%	104.12%	100.00%	-
EPS	99.83	107.81	61.70	70.33	74.14	77.69	69.27	27.55%
YoY %	-7.40%	74.73%	-12.27%	-5.14%	-4.57%	12.16%	-	-
Horiz. %	144.12%	155.64%	89.07%	101.53%	107.03%	112.16%	100.00%	-
DPS	8.00	8.00	8.00	8.00	8.00	8.00	8.00	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	6.08	5.87	5.19	5.18	5.03	4.77	4.58	20.76%
YoY %	3.58%	13.10%	0.19%	2.98%	5.45%	4.15%	-	-
Horiz. %	132.75%	128.17%	113.32%	113.10%	109.83%	104.15%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Adjusted Per Share Value based on latest NOSH - 3,694,180
RPS	433.07	441.68	456.66	474.37	478.10	494.78	475.77	-6.07%
YoY %	-1.95%	-3.28%	-3.73%	-0.78%	-3.37%	4.00%	-	-
Horiz. %	91.03%	92.83%	95.98%	99.71%	100.49%	104.00%	100.00%	-
EPS	95.73	103.41	59.20	67.45	71.05	74.44	66.46	27.51%
YoY %	-7.43%	74.68%	-12.23%	-5.07%	-4.55%	12.01%	-	-
Horiz. %	144.04%	155.60%	89.08%	101.49%	106.91%	112.01%	100.00%	-
DPS	7.67	7.67	7.67	7.67	7.68	7.68	7.69	-0.17%
YoY %	0.00%	0.00%	0.00%	-0.13%	0.00%	-0.13%	-	-
Horiz. %	99.74%	99.74%	99.74%	99.74%	99.87%	99.87%	100.00%	-
NAPS	5.8305	5.6304	4.9798	4.9678	4.8204	4.5707	4.3939	20.73%
YoY %	3.55%	13.06%	0.24%	3.06%	5.46%	4.02%	-	-
Horiz. %	132.70%	128.14%	113.33%	113.06%	109.71%	104.02%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/13	31/12/12	28/09/12	29/06/12	30/03/12	30/12/11	30/09/11	-
Price	10.02	9.20	8.71	9.43	10.84	11.00	9.10	-
P/RPS	2.22	2.00	1.83	1.91	2.17	2.13	1.83	13.73%
YoY %	11.00%	9.29%	-4.19%	-11.98%	1.88%	16.39%	-	-
Horiz. %	121.31%	109.29%	100.00%	104.37%	118.58%	116.39%	100.00%	-
P/EPS	10.04	8.53	14.12	13.41	14.62	14.16	13.14	-16.40%
YoY %	17.70%	-39.59%	5.29%	-8.28%	3.25%	7.76%	-	-
Horiz. %	76.41%	64.92%	107.46%	102.05%	111.26%	107.76%	100.00%	-
EY	9.96	11.72	7.08	7.46	6.84	7.06	7.61	19.63%
YoY %	-15.02%	65.54%	-5.09%	9.06%	-3.12%	-7.23%	-	-
Horiz. %	130.88%	154.01%	93.04%	98.03%	89.88%	92.77%	100.00%	-
DY	0.80	0.87	0.92	0.85	0.74	0.73	0.88	-6.15%
YoY %	-8.05%	-5.43%	8.24%	14.86%	1.37%	-17.05%	-	-
Horiz. %	90.91%	98.86%	104.55%	96.59%	84.09%	82.95%	100.00%	-
P/NAPS	1.65	1.57	1.68	1.82	2.16	2.31	1.99	-11.73%
YoY %	5.10%	-6.55%	-7.69%	-15.74%	-6.49%	16.08%	-	-
Horiz. %	82.91%	78.89%	84.42%	91.46%	108.54%	116.08%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Price Multiplier on Announcement Date
Date	30/05/13	28/02/13	29/11/12	29/08/12	30/05/12	28/02/12	24/11/11	-
Price	10.26	9.49	8.82	9.02	9.99	10.54	10.28	-
P/RPS	2.27	2.06	1.85	1.82	2.00	2.04	2.07	6.33%
YoY %	10.19%	11.35%	1.65%	-9.00%	-1.96%	-1.45%	-	-
Horiz. %	109.66%	99.52%	89.37%	87.92%	96.62%	98.55%	100.00%	-
P/EPS	10.28	8.80	14.29	12.82	13.47	13.57	14.84	-21.69%
YoY %	16.82%	-38.42%	11.47%	-4.83%	-0.74%	-8.56%	-	-
Horiz. %	69.27%	59.30%	96.29%	86.39%	90.77%	91.44%	100.00%	-
EY	9.73	11.36	7.00	7.80	7.42	7.37	6.74	27.70%
YoY %	-14.35%	62.29%	-10.26%	5.12%	0.68%	9.35%	-	-
Horiz. %	144.36%	168.55%	103.86%	115.73%	110.09%	109.35%	100.00%	-
DY	0.78	0.84	0.91	0.89	0.80	0.76	0.78	0.00%
YoY %	-7.14%	-7.69%	2.25%	11.25%	5.26%	-2.56%	-	-
Horiz. %	100.00%	107.69%	116.67%	114.10%	102.56%	97.44%	100.00%	-
P/NAPS	1.69	1.62	1.70	1.74	1.99	2.21	2.24	-17.11%
YoY %	4.32%	-4.71%	-2.30%	-12.56%	-9.95%	-1.34%	-	-
Horiz. %	75.45%	72.32%	75.89%	77.68%	88.84%	98.66%	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