[GENTING] QoQ TTM Result on 30-Sep-2010 [#3]

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
TTM Result
Revenue	17,347,888	16,970,151	15,194,737	13,428,120	11,920,495	9,938,123	8,893,617	56.30%
YoY %	2.23%	11.68%	13.16%	12.65%	19.95%	11.74%	-	-
Horiz. %	195.06%	190.81%	170.85%	150.99%	134.03%	111.74%	100.00%	-
PBT	6,040,246	6,084,947	4,394,324	3,797,209	3,184,314	2,161,635	2,528,449	78.98%
YoY %	-0.73%	38.47%	15.73%	19.25%	47.31%	-14.51%	-	-
Horiz. %	238.89%	240.66%	173.80%	150.18%	125.94%	85.49%	100.00%	-
Tax	-1,367,696	-1,193,642	-983,625	-796,630	-792,062	-796,918	-745,603	50.01%
YoY %	-14.58%	-21.35%	-23.47%	-0.58%	0.61%	-6.88%	-	-
Horiz. %	183.43%	160.09%	131.92%	106.84%	106.23%	106.88%	100.00%	-
NP	4,672,550	4,891,305	3,410,699	3,000,579	2,392,252	1,364,717	1,782,846	90.42%
YoY %	-4.47%	43.41%	13.67%	25.43%	75.29%	-23.45%	-	-
Horiz. %	262.08%	274.35%	191.31%	168.30%	134.18%	76.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,728,747	2,794,699	2,202,957	1,982,924	1,588,334	1,063,655	1,044,340	90.03%
YoY %	-2.36%	26.86%	11.10%	24.84%	49.33%	1.85%	-	-
Horiz. %	261.29%	267.60%	210.94%	189.87%	152.09%	101.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.64%	19.62%	22.38%	20.98%	24.87%	36.87%	29.49%	-
YoY %	15.39%	-12.33%	6.67%	-15.64%	-32.55%	25.03%	-	-
Horiz. %	76.77%	66.53%	75.89%	71.14%	84.33%	125.03%	100.00%	-
Total Cost	12,675,338	12,078,846	11,784,038	10,427,541	9,528,243	8,573,406	7,110,771	47.17%
YoY %	4.94%	2.50%	13.01%	9.44%	11.14%	20.57%	-	-
Horiz. %	178.26%	169.87%	165.72%	146.64%	134.00%	120.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	16,784,186	16,150,145	15,477,405	14,970,888	13,859,475	13,413,918	13,896,144	13.45%
YoY %	3.93%	4.35%	3.38%	8.02%	3.32%	-3.47%	-	-
Horiz. %	120.78%	116.22%	111.38%	107.73%	99.74%	96.53%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Dividend
Div	296,301	288,586	288,586	277,186	277,186	266,167	266,167	7.43%
YoY %	2.67%	0.00%	4.11%	0.00%	4.14%	0.00%	-	-
Horiz. %	111.32%	108.42%	108.42%	104.14%	104.14%	100.00%	100.00%	-
Div Payout %	10.86%	10.33%	13.10%	13.98%	17.45%	25.02%	25.49%	-
YoY %	5.13%	-21.15%	-6.29%	-19.89%	-30.26%	-1.84%	-	-
Horiz. %	42.60%	40.53%	51.39%	54.85%	68.46%	98.16%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Equity
Net Worth	16,784,186	16,150,145	15,477,405	14,970,888	13,859,475	13,413,918	13,896,144	13.45%
YoY %	3.93%	4.35%	3.38%	8.02%	3.32%	-3.47%	-	-
Horiz. %	120.78%	116.22%	111.38%	107.73%	99.74%	96.53%	100.00%	-
NOSH	3,705,118	3,704,161	3,702,728	3,696,515	3,695,860	3,695,294	3,695,783	0.16%
YoY %	0.03%	0.04%	0.17%	0.02%	0.02%	-0.01%	-	-
Horiz. %	100.25%	100.23%	100.19%	100.02%	100.00%	99.99%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Ratio Analysis
NP Margin	26.93%	28.82%	22.45%	22.35%	20.07%	13.73%	20.05%	-
YoY %	-6.56%	28.37%	0.45%	11.36%	46.18%	-31.52%	-	-
Horiz. %	134.31%	143.74%	111.97%	111.47%	100.10%	68.48%	100.00%	-
ROE	16.26%	17.30%	14.23%	13.25%	11.46%	7.93%	7.52%	-
YoY %	-6.01%	21.57%	7.40%	15.62%	44.51%	5.45%	-	-
Horiz. %	216.22%	230.05%	189.23%	176.20%	152.39%	105.45%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Per Share
RPS	468.21	458.14	410.37	363.26	322.54	268.94	240.64	56.04%
YoY %	2.20%	11.64%	12.97%	12.62%	19.93%	11.76%	-	-
Horiz. %	194.57%	190.38%	170.53%	150.96%	134.03%	111.76%	100.00%	-
EPS	73.65	75.45	59.50	53.64	42.98	28.78	28.26	89.71%
YoY %	-2.39%	26.81%	10.92%	24.80%	49.34%	1.84%	-	-
Horiz. %	260.62%	266.99%	210.54%	189.81%	152.09%	101.84%	100.00%	-
DPS	8.00	7.80	7.80	7.50	7.50	7.20	7.20	7.29%
YoY %	2.56%	0.00%	4.00%	0.00%	4.17%	0.00%	-	-
Horiz. %	111.11%	108.33%	108.33%	104.17%	104.17%	100.00%	100.00%	-
NAPS	4.53	4.36	4.18	4.05	3.75	3.63	3.76	13.26%
YoY %	3.90%	4.31%	3.21%	8.00%	3.31%	-3.46%	-	-
Horiz. %	120.48%	115.96%	111.17%	107.71%	99.73%	96.54%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Adjusted Per Share Value based on latest NOSH - 3,696,515
RPS	450.36	440.55	394.46	348.60	309.46	258.00	230.88	56.30%
YoY %	2.23%	11.68%	13.16%	12.65%	19.95%	11.75%	-	-
Horiz. %	195.06%	190.81%	170.85%	150.99%	134.03%	111.75%	100.00%	-
EPS	70.84	72.55	57.19	51.48	41.23	27.61	27.11	90.04%
YoY %	-2.36%	26.86%	11.09%	24.86%	49.33%	1.84%	-	-
Horiz. %	261.31%	267.61%	210.96%	189.89%	152.08%	101.84%	100.00%	-
DPS	7.69	7.49	7.49	7.20	7.20	6.91	6.91	7.41%
YoY %	2.67%	0.00%	4.03%	0.00%	4.20%	0.00%	-	-
Horiz. %	111.29%	108.39%	108.39%	104.20%	104.20%	100.00%	100.00%	-
NAPS	4.3572	4.1927	4.018	3.8865	3.598	3.4823	3.6075	13.45%
YoY %	3.92%	4.35%	3.38%	8.02%	3.32%	-3.47%	-	-
Horiz. %	120.78%	116.22%	111.38%	107.73%	99.74%	96.53%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	-
Price	11.22	11.04	11.18	9.92	7.12	6.60	7.34	-
P/RPS	2.40	2.41	2.72	2.73	2.21	2.45	3.05	-14.80%
YoY %	-0.41%	-11.40%	-0.37%	23.53%	-9.80%	-19.67%	-	-
Horiz. %	78.69%	79.02%	89.18%	89.51%	72.46%	80.33%	100.00%	-
P/EPS	15.23	14.63	18.79	18.49	16.57	22.93	25.98	-30.02%
YoY %	4.10%	-22.14%	1.62%	11.59%	-27.74%	-11.74%	-	-
Horiz. %	58.62%	56.31%	72.32%	71.17%	63.78%	88.26%	100.00%	-
EY	6.56	6.83	5.32	5.41	6.04	4.36	3.85	42.79%
YoY %	-3.95%	28.38%	-1.66%	-10.43%	38.53%	13.25%	-	-
Horiz. %	170.39%	177.40%	138.18%	140.52%	156.88%	113.25%	100.00%	-
DY	0.71	0.71	0.70	0.76	1.05	1.09	0.98	-19.38%
YoY %	0.00%	1.43%	-7.89%	-27.62%	-3.67%	11.22%	-	-
Horiz. %	72.45%	72.45%	71.43%	77.55%	107.14%	111.22%	100.00%	-
P/NAPS	2.48	2.53	2.67	2.45	1.90	1.82	1.95	17.43%
YoY %	-1.98%	-5.24%	8.98%	28.95%	4.40%	-6.67%	-	-
Horiz. %	127.18%	129.74%	136.92%	125.64%	97.44%	93.33%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Announcement Date
Date	25/08/11	26/05/11	23/02/11	25/11/10	26/08/10	27/05/10	25/02/10	-
Price	9.78	11.10	10.38	10.40	9.00	6.73	6.31	-
P/RPS	2.09	2.42	2.53	2.86	2.79	2.50	2.62	-14.02%
YoY %	-13.64%	-4.35%	-11.54%	2.51%	11.60%	-4.58%	-	-
Horiz. %	79.77%	92.37%	96.56%	109.16%	106.49%	95.42%	100.00%	-
P/EPS	13.28	14.71	17.45	19.39	20.94	23.38	22.33	-29.34%
YoY %	-9.72%	-15.70%	-10.01%	-7.40%	-10.44%	4.70%	-	-
Horiz. %	59.47%	65.88%	78.15%	86.83%	93.78%	104.70%	100.00%	-
EY	7.53	6.80	5.73	5.16	4.78	4.28	4.48	41.50%
YoY %	10.74%	18.67%	11.05%	7.95%	11.68%	-4.46%	-	-
Horiz. %	168.08%	151.79%	127.90%	115.18%	106.70%	95.54%	100.00%	-
DY	0.82	0.70	0.75	0.72	0.83	1.07	1.14	-19.76%
YoY %	17.14%	-6.67%	4.17%	-13.25%	-22.43%	-6.14%	-	-
Horiz. %	71.93%	61.40%	65.79%	63.16%	72.81%	93.86%	100.00%	-
P/NAPS	2.16	2.55	2.48	2.57	2.40	1.85	1.68	18.29%
YoY %	-15.29%	2.82%	-3.50%	7.08%	29.73%	10.12%	-	-
Horiz. %	128.57%	151.79%	147.62%	152.98%	142.86%	110.12%	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