[GENTING] QoQ TTM Result on 31-Dec-2009 [#4]

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
TTM Result
Revenue	13,428,120	11,920,495	9,938,123	8,893,617	8,963,693	8,930,926	8,987,434	30.66%
YoY %	12.65%	19.95%	11.74%	-0.78%	0.37%	-0.63%	-	-
Horiz. %	149.41%	132.64%	110.58%	98.96%	99.74%	99.37%	100.00%	-
PBT	3,797,209	3,184,314	2,161,635	2,528,449	1,833,855	1,248,101	1,448,449	90.01%
YoY %	19.25%	47.31%	-14.51%	37.88%	46.93%	-13.83%	-	-
Horiz. %	262.16%	219.84%	149.24%	174.56%	126.61%	86.17%	100.00%	-
Tax	-796,630	-792,062	-796,918	-745,603	-746,935	-707,087	-744,379	4.62%
YoY %	-0.58%	0.61%	-6.88%	0.18%	-5.64%	5.01%	-	-
Horiz. %	107.02%	106.41%	107.06%	100.16%	100.34%	94.99%	100.00%	-
NP	3,000,579	2,392,252	1,364,717	1,782,846	1,086,920	541,014	704,070	162.62%
YoY %	25.43%	75.29%	-23.45%	64.03%	100.90%	-23.16%	-	-
Horiz. %	426.18%	339.77%	193.83%	253.22%	154.38%	76.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,982,924	1,588,334	1,063,655	1,044,340	678,156	266,451	343,000	221.76%
YoY %	24.84%	49.33%	1.85%	54.00%	154.51%	-22.32%	-	-
Horiz. %	578.11%	463.07%	310.10%	304.47%	197.71%	77.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.98%	24.87%	36.87%	29.49%	40.73%	56.65%	51.39%	-
YoY %	-15.64%	-32.55%	25.03%	-27.60%	-28.10%	10.24%	-	-
Horiz. %	40.83%	48.39%	71.75%	57.38%	79.26%	110.24%	100.00%	-
Total Cost	10,427,541	9,528,243	8,573,406	7,110,771	7,876,773	8,389,912	8,283,364	16.57%
YoY %	9.44%	11.14%	20.57%	-9.72%	-6.12%	1.29%	-	-
Horiz. %	125.89%	115.03%	103.50%	85.84%	95.09%	101.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	14,970,888	13,859,475	13,413,918	13,896,144	13,707,730	13,239,394	12,890,560	10.47%
YoY %	8.02%	3.32%	-3.47%	1.37%	3.54%	2.71%	-	-
Horiz. %	116.14%	107.52%	104.06%	107.80%	106.34%	102.71%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	277,186	277,186	266,167	266,167	258,692	258,692	258,832	4.66%
YoY %	0.00%	4.14%	0.00%	2.89%	0.00%	-0.05%	-	-
Horiz. %	107.09%	107.09%	102.83%	102.83%	99.95%	99.95%	100.00%	-
Div Payout %	13.98%	17.45%	25.02%	25.49%	38.15%	97.09%	75.46%	-
YoY %	-19.89%	-30.26%	-1.84%	-33.18%	-60.71%	28.66%	-	-
Horiz. %	18.53%	23.12%	33.16%	33.78%	50.56%	128.66%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	14,970,888	13,859,475	13,413,918	13,896,144	13,707,730	13,239,394	12,890,560	10.47%
YoY %	8.02%	3.32%	-3.47%	1.37%	3.54%	2.71%	-	-
Horiz. %	116.14%	107.52%	104.06%	107.80%	106.34%	102.71%	100.00%	-
NOSH	3,696,515	3,695,860	3,695,294	3,695,783	3,694,805	3,698,155	3,693,570	0.05%
YoY %	0.02%	0.02%	-0.01%	0.03%	-0.09%	0.12%	-	-
Horiz. %	100.08%	100.06%	100.05%	100.06%	100.03%	100.12%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	22.35%	20.07%	13.73%	20.05%	12.13%	6.06%	7.83%	-
YoY %	11.36%	46.18%	-31.52%	65.29%	100.17%	-22.61%	-	-
Horiz. %	285.44%	256.32%	175.35%	256.07%	154.92%	77.39%	100.00%	-
ROE	13.25%	11.46%	7.93%	7.52%	4.95%	2.01%	2.66%	-
YoY %	15.62%	44.51%	5.45%	51.92%	146.27%	-24.44%	-	-
Horiz. %	498.12%	430.83%	298.12%	282.71%	186.09%	75.56%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	363.26	322.54	268.94	240.64	242.60	241.50	243.33	30.58%
YoY %	12.62%	19.93%	11.76%	-0.81%	0.46%	-0.75%	-	-
Horiz. %	149.29%	132.55%	110.52%	98.89%	99.70%	99.25%	100.00%	-
EPS	53.64	42.98	28.78	28.26	18.35	7.20	9.29	221.50%
YoY %	24.80%	49.34%	1.84%	54.01%	154.86%	-22.50%	-	-
Horiz. %	577.40%	462.65%	309.80%	304.20%	197.52%	77.50%	100.00%	-
DPS	7.50	7.50	7.20	7.20	7.00	7.00	7.00	4.70%
YoY %	0.00%	4.17%	0.00%	2.86%	0.00%	0.00%	-	-
Horiz. %	107.14%	107.14%	102.86%	102.86%	100.00%	100.00%	100.00%	-
NAPS	4.05	3.75	3.63	3.76	3.71	3.58	3.49	10.41%
YoY %	8.00%	3.31%	-3.46%	1.35%	3.63%	2.58%	-	-
Horiz. %	116.05%	107.45%	104.01%	107.74%	106.30%	102.58%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 3,695,783
RPS	346.36	307.48	256.34	229.40	231.21	230.36	231.82	30.66%
YoY %	12.64%	19.95%	11.74%	-0.78%	0.37%	-0.63%	-	-
Horiz. %	149.41%	132.64%	110.58%	98.96%	99.74%	99.37%	100.00%	-
EPS	51.15	40.97	27.44	26.94	17.49	6.87	8.85	221.71%
YoY %	24.85%	49.31%	1.86%	54.03%	154.59%	-22.37%	-	-
Horiz. %	577.97%	462.94%	310.06%	304.41%	197.63%	77.63%	100.00%	-
DPS	7.15	7.15	6.87	6.87	6.67	6.67	6.68	4.63%
YoY %	0.00%	4.08%	0.00%	3.00%	0.00%	-0.15%	-	-
Horiz. %	107.04%	107.04%	102.84%	102.84%	99.85%	99.85%	100.00%	-
NAPS	3.8616	3.5749	3.46	3.5843	3.5357	3.4149	3.325	10.47%
YoY %	8.02%	3.32%	-3.47%	1.37%	3.54%	2.70%	-	-
Horiz. %	116.14%	107.52%	104.06%	107.80%	106.34%	102.70%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	-
Price	9.92	7.12	6.60	7.34	6.86	5.65	3.68	-
P/RPS	2.73	2.21	2.45	3.05	2.83	2.34	1.51	48.35%
YoY %	23.53%	-9.80%	-19.67%	7.77%	20.94%	54.97%	-	-
Horiz. %	180.79%	146.36%	162.25%	201.99%	187.42%	154.97%	100.00%	-
P/EPS	18.49	16.57	22.93	25.98	37.38	78.42	39.63	-39.81%
YoY %	11.59%	-27.74%	-11.74%	-30.50%	-52.33%	97.88%	-	-
Horiz. %	46.66%	41.81%	57.86%	65.56%	94.32%	197.88%	100.00%	-
EY	5.41	6.04	4.36	3.85	2.68	1.28	2.52	66.33%
YoY %	-10.43%	38.53%	13.25%	43.66%	109.38%	-49.21%	-	-
Horiz. %	214.68%	239.68%	173.02%	152.78%	106.35%	50.79%	100.00%	-
DY	0.76	1.05	1.09	0.98	1.02	1.24	1.90	-45.68%
YoY %	-27.62%	-3.67%	11.22%	-3.92%	-17.74%	-34.74%	-	-
Horiz. %	40.00%	55.26%	57.37%	51.58%	53.68%	65.26%	100.00%	-
P/NAPS	2.45	1.90	1.82	1.95	1.85	1.58	1.05	75.83%
YoY %	28.95%	4.40%	-6.67%	5.41%	17.09%	50.48%	-	-
Horiz. %	233.33%	180.95%	173.33%	185.71%	176.19%	150.48%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	25/11/10	26/08/10	27/05/10	25/02/10	25/11/09	26/08/09	28/05/09	-
Price	10.40	9.00	6.73	6.31	7.08	6.60	5.45	-
P/RPS	2.86	2.79	2.50	2.62	2.92	2.73	2.24	17.67%
YoY %	2.51%	11.60%	-4.58%	-10.27%	6.96%	21.87%	-	-
Horiz. %	127.68%	124.55%	111.61%	116.96%	130.36%	121.87%	100.00%	-
P/EPS	19.39	20.94	23.38	22.33	38.57	91.60	58.69	-52.17%
YoY %	-7.40%	-10.44%	4.70%	-42.11%	-57.89%	56.07%	-	-
Horiz. %	33.04%	35.68%	39.84%	38.05%	65.72%	156.07%	100.00%	-
EY	5.16	4.78	4.28	4.48	2.59	1.09	1.70	109.49%
YoY %	7.95%	11.68%	-4.46%	72.97%	137.61%	-35.88%	-	-
Horiz. %	303.53%	281.18%	251.76%	263.53%	152.35%	64.12%	100.00%	-
DY	0.72	0.83	1.07	1.14	0.99	1.06	1.28	-31.83%
YoY %	-13.25%	-22.43%	-6.14%	15.15%	-6.60%	-17.19%	-	-
Horiz. %	56.25%	64.84%	83.59%	89.06%	77.34%	82.81%	100.00%	-
P/NAPS	2.57	2.40	1.85	1.68	1.91	1.84	1.56	39.44%
YoY %	7.08%	29.73%	10.12%	-12.04%	3.80%	17.95%	-	-
Horiz. %	164.74%	153.85%	118.59%	107.69%	122.44%	117.95%	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