[GENTING] QoQ TTM Result on 30-Sep-2008 [#3]

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
TTM Result
Revenue	8,930,926	8,987,434	9,082,508	8,941,919	8,796,895	8,618,497	8,483,821	3.48%
YoY %	-0.63%	-1.05%	1.57%	1.65%	2.07%	1.59%	-	-
Horiz. %	105.27%	105.94%	107.06%	105.40%	103.69%	101.59%	100.00%	-
PBT	1,248,101	1,448,449	1,734,794	2,753,333	2,899,278	3,044,856	3,394,509	-48.70%
YoY %	-13.83%	-16.51%	-36.99%	-5.03%	-4.78%	-10.30%	-	-
Horiz. %	36.77%	42.67%	51.11%	81.11%	85.41%	89.70%	100.00%	-
Tax	-707,087	-744,379	-751,375	-708,723	-644,774	-621,378	-832,216	-10.30%
YoY %	5.01%	0.93%	-6.02%	-9.92%	-3.77%	25.33%	-	-
Horiz. %	84.96%	89.45%	90.29%	85.16%	77.48%	74.67%	100.00%	-
NP	541,014	704,070	983,419	2,044,610	2,254,504	2,423,478	2,562,293	-64.57%
YoY %	-23.16%	-28.41%	-51.90%	-9.31%	-6.97%	-5.42%	-	-
Horiz. %	21.11%	27.48%	38.38%	79.80%	87.99%	94.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	266,451	343,000	569,296	1,204,522	1,520,125	1,771,585	1,988,865	-73.84%
YoY %	-22.32%	-39.75%	-52.74%	-20.76%	-14.19%	-10.92%	-	-
Horiz. %	13.40%	17.25%	28.62%	60.56%	76.43%	89.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	56.65%	51.39%	43.31%	25.74%	22.24%	20.41%	24.52%	-
YoY %	10.24%	18.66%	68.26%	15.74%	8.97%	-16.76%	-	-
Horiz. %	231.04%	209.58%	176.63%	104.98%	90.70%	83.24%	100.00%	-
Total Cost	8,389,912	8,283,364	8,099,089	6,897,309	6,542,391	6,195,019	5,921,528	26.17%
YoY %	1.29%	2.28%	17.42%	5.42%	5.61%	4.62%	-	-
Horiz. %	141.68%	139.89%	136.77%	116.48%	110.48%	104.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	13,239,394	12,890,560	12,447,769	12,631,703	12,848,800	12,327,311	12,352,525	4.73%
YoY %	2.71%	3.56%	-1.46%	-1.69%	4.23%	-0.20%	-	-
Horiz. %	107.18%	104.36%	100.77%	102.26%	104.02%	99.80%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Dividend
Div	258,692	258,832	258,832	270,114	270,114	258,808	258,808	-0.02%
YoY %	-0.05%	0.00%	-4.18%	0.00%	4.37%	0.00%	-	-
Horiz. %	99.96%	100.01%	100.01%	104.37%	104.37%	100.00%	100.00%	-
Div Payout %	97.09%	75.46%	45.47%	22.43%	17.77%	14.61%	13.01%	-
YoY %	28.66%	65.96%	102.72%	26.22%	21.63%	12.30%	-	-
Horiz. %	746.27%	580.02%	349.50%	172.41%	136.59%	112.30%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Equity
Net Worth	13,239,394	12,890,560	12,447,769	12,631,703	12,848,800	12,327,311	12,352,525	4.73%
YoY %	2.71%	3.56%	-1.46%	-1.69%	4.23%	-0.20%	-	-
Horiz. %	107.18%	104.36%	100.77%	102.26%	104.02%	99.80%	100.00%	-
NOSH	3,698,155	3,693,570	3,693,700	3,704,311	3,702,824	3,701,895	3,698,360	-0.00%
YoY %	0.12%	-0.00%	-0.29%	0.04%	0.03%	0.10%	-	-
Horiz. %	99.99%	99.87%	99.87%	100.16%	100.12%	100.10%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Ratio Analysis
NP Margin	6.06%	7.83%	10.83%	22.87%	25.63%	28.12%	30.20%	-
YoY %	-22.61%	-27.70%	-52.65%	-10.77%	-8.85%	-6.89%	-	-
Horiz. %	20.07%	25.93%	35.86%	75.73%	84.87%	93.11%	100.00%	-
ROE	2.01%	2.66%	4.57%	9.54%	11.83%	14.37%	16.10%	-
YoY %	-24.44%	-41.79%	-52.10%	-19.36%	-17.68%	-10.75%	-	-
Horiz. %	12.48%	16.52%	28.39%	59.25%	73.48%	89.25%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Per Share
RPS	241.50	243.33	245.89	241.39	237.57	232.81	229.39	3.49%
YoY %	-0.75%	-1.04%	1.86%	1.61%	2.04%	1.49%	-	-
Horiz. %	105.28%	106.08%	107.19%	105.23%	103.57%	101.49%	100.00%	-
EPS	7.20	9.29	15.41	32.52	41.05	47.86	53.78	-73.86%
YoY %	-22.50%	-39.71%	-52.61%	-20.78%	-14.23%	-11.01%	-	-
Horiz. %	13.39%	17.27%	28.65%	60.47%	76.33%	88.99%	100.00%	-
DPS	7.00	7.00	7.00	7.30	7.30	7.00	7.00	0.00%
YoY %	0.00%	0.00%	-4.11%	0.00%	4.29%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	104.29%	104.29%	100.00%	100.00%	-
NAPS	3.58	3.49	3.37	3.41	3.47	3.33	3.34	4.73%
YoY %	2.58%	3.56%	-1.17%	-1.73%	4.20%	-0.30%	-	-
Horiz. %	107.19%	104.49%	100.90%	102.10%	103.89%	99.70%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 3,704,311
RPS	231.85	233.32	235.79	232.14	228.37	223.74	220.24	3.48%
YoY %	-0.63%	-1.05%	1.57%	1.65%	2.07%	1.59%	-	-
Horiz. %	105.27%	105.94%	107.06%	105.40%	103.69%	101.59%	100.00%	-
EPS	6.92	8.90	14.78	31.27	39.46	45.99	51.63	-73.84%
YoY %	-22.25%	-39.78%	-52.73%	-20.76%	-14.20%	-10.92%	-	-
Horiz. %	13.40%	17.24%	28.63%	60.57%	76.43%	89.08%	100.00%	-
DPS	6.72	6.72	6.72	7.01	7.01	6.72	6.72	0.00%
YoY %	0.00%	0.00%	-4.14%	0.00%	4.32%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	104.32%	104.32%	100.00%	100.00%	-
NAPS	3.437	3.3464	3.2315	3.2792	3.3356	3.2002	3.2068	4.73%
YoY %	2.71%	3.56%	-1.45%	-1.69%	4.23%	-0.21%	-	-
Horiz. %	107.18%	104.35%	100.77%	102.26%	104.02%	99.79%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	-
Price	5.65	3.68	3.70	5.25	5.60	6.55	7.90	-
P/RPS	2.34	1.51	1.50	2.17	2.36	2.81	3.44	-22.67%
YoY %	54.97%	0.67%	-30.88%	-8.05%	-16.01%	-18.31%	-	-
Horiz. %	68.02%	43.90%	43.60%	63.08%	68.60%	81.69%	100.00%	-
P/EPS	78.42	39.63	24.01	16.15	13.64	13.69	14.69	205.75%
YoY %	97.88%	65.06%	48.67%	18.40%	-0.37%	-6.81%	-	-
Horiz. %	533.83%	269.78%	163.44%	109.94%	92.85%	93.19%	100.00%	-
EY	1.28	2.52	4.17	6.19	7.33	7.31	6.81	-67.22%
YoY %	-49.21%	-39.57%	-32.63%	-15.55%	0.27%	7.34%	-	-
Horiz. %	18.80%	37.00%	61.23%	90.90%	107.64%	107.34%	100.00%	-
DY	1.24	1.90	1.89	1.39	1.30	1.07	0.89	24.76%
YoY %	-34.74%	0.53%	35.97%	6.92%	21.50%	20.22%	-	-
Horiz. %	139.33%	213.48%	212.36%	156.18%	146.07%	120.22%	100.00%	-
P/NAPS	1.58	1.05	1.10	1.54	1.61	1.97	2.37	-23.70%
YoY %	50.48%	-4.55%	-28.57%	-4.35%	-18.27%	-16.88%	-	-
Horiz. %	66.67%	44.30%	46.41%	64.98%	67.93%	83.12%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	26/08/09	28/05/09	26/02/09	27/11/08	28/08/08	29/05/08	28/02/08	-
Price	6.60	5.45	3.54	4.44	5.30	5.85	6.85	-
P/RPS	2.73	2.24	1.44	1.84	2.23	2.51	2.99	-5.88%
YoY %	21.87%	55.56%	-21.74%	-17.49%	-11.16%	-16.05%	-	-
Horiz. %	91.30%	74.92%	48.16%	61.54%	74.58%	83.95%	100.00%	-
P/EPS	91.60	58.69	22.97	13.65	12.91	12.22	12.74	272.96%
YoY %	56.07%	155.51%	68.28%	5.73%	5.65%	-4.08%	-	-
Horiz. %	719.00%	460.68%	180.30%	107.14%	101.33%	95.92%	100.00%	-
EY	1.09	1.70	4.35	7.32	7.75	8.18	7.85	-73.21%
YoY %	-35.88%	-60.92%	-40.57%	-5.55%	-5.26%	4.20%	-	-
Horiz. %	13.89%	21.66%	55.41%	93.25%	98.73%	104.20%	100.00%	-
DY	1.06	1.28	1.98	1.64	1.38	1.20	1.02	2.59%
YoY %	-17.19%	-35.35%	20.73%	18.84%	15.00%	17.65%	-	-
Horiz. %	103.92%	125.49%	194.12%	160.78%	135.29%	117.65%	100.00%	-
P/NAPS	1.84	1.56	1.05	1.30	1.53	1.76	2.05	-6.95%
YoY %	17.95%	48.57%	-19.23%	-15.03%	-13.07%	-14.15%	-	-
Horiz. %	89.76%	76.10%	51.22%	63.41%	74.63%	85.85%	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