[GENTING] QoQ TTM Result on 31-Mar-2010 [#1]

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
TTM Result
Revenue	15,194,737	13,428,120	11,920,495	9,938,123	8,893,617	8,963,693	8,930,926	42.37%
YoY %	13.16%	12.65%	19.95%	11.74%	-0.78%	0.37%	-	-
Horiz. %	170.14%	150.36%	133.47%	111.28%	99.58%	100.37%	100.00%	-
PBT	4,394,324	3,797,209	3,184,314	2,161,635	2,528,449	1,833,855	1,248,101	130.90%
YoY %	15.73%	19.25%	47.31%	-14.51%	37.88%	46.93%	-	-
Horiz. %	352.08%	304.24%	255.13%	173.19%	202.58%	146.93%	100.00%	-
Tax	-983,625	-796,630	-792,062	-796,918	-745,603	-746,935	-707,087	24.54%
YoY %	-23.47%	-0.58%	0.61%	-6.88%	0.18%	-5.64%	-	-
Horiz. %	139.11%	112.66%	112.02%	112.70%	105.45%	105.64%	100.00%	-
NP	3,410,699	3,000,579	2,392,252	1,364,717	1,782,846	1,086,920	541,014	240.12%
YoY %	13.67%	25.43%	75.29%	-23.45%	64.03%	100.90%	-	-
Horiz. %	630.43%	554.62%	442.18%	252.25%	329.54%	200.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,202,957	1,982,924	1,588,334	1,063,655	1,044,340	678,156	266,451	307.30%
YoY %	11.10%	24.84%	49.33%	1.85%	54.00%	154.51%	-	-
Horiz. %	826.78%	744.20%	596.11%	399.19%	391.94%	254.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.38%	20.98%	24.87%	36.87%	29.49%	40.73%	56.65%	-
YoY %	6.67%	-15.64%	-32.55%	25.03%	-27.60%	-28.10%	-	-
Horiz. %	39.51%	37.03%	43.90%	65.08%	52.06%	71.90%	100.00%	-
Total Cost	11,784,038	10,427,541	9,528,243	8,573,406	7,110,771	7,876,773	8,389,912	25.33%
YoY %	13.01%	9.44%	11.14%	20.57%	-9.72%	-6.12%	-	-
Horiz. %	140.45%	124.29%	113.57%	102.19%	84.75%	93.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	15,477,405	14,970,888	13,859,475	13,413,918	13,896,144	13,707,730	13,239,394	10.94%
YoY %	3.38%	8.02%	3.32%	-3.47%	1.37%	3.54%	-	-
Horiz. %	116.90%	113.08%	104.68%	101.32%	104.96%	103.54%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Dividend
Div	288,586	277,186	277,186	266,167	266,167	258,692	258,692	7.54%
YoY %	4.11%	0.00%	4.14%	0.00%	2.89%	0.00%	-	-
Horiz. %	111.56%	107.15%	107.15%	102.89%	102.89%	100.00%	100.00%	-
Div Payout %	13.10%	13.98%	17.45%	25.02%	25.49%	38.15%	97.09%	-
YoY %	-6.29%	-19.89%	-30.26%	-1.84%	-33.18%	-60.71%	-	-
Horiz. %	13.49%	14.40%	17.97%	25.77%	26.25%	39.29%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Equity
Net Worth	15,477,405	14,970,888	13,859,475	13,413,918	13,896,144	13,707,730	13,239,394	10.94%
YoY %	3.38%	8.02%	3.32%	-3.47%	1.37%	3.54%	-	-
Horiz. %	116.90%	113.08%	104.68%	101.32%	104.96%	103.54%	100.00%	-
NOSH	3,702,728	3,696,515	3,695,860	3,695,294	3,695,783	3,694,805	3,698,155	0.08%
YoY %	0.17%	0.02%	0.02%	-0.01%	0.03%	-0.09%	-	-
Horiz. %	100.12%	99.96%	99.94%	99.92%	99.94%	99.91%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Ratio Analysis
NP Margin	22.45%	22.35%	20.07%	13.73%	20.05%	12.13%	6.06%	-
YoY %	0.45%	11.36%	46.18%	-31.52%	65.29%	100.17%	-	-
Horiz. %	370.46%	368.81%	331.19%	226.57%	330.86%	200.17%	100.00%	-
ROE	14.23%	13.25%	11.46%	7.93%	7.52%	4.95%	2.01%	-
YoY %	7.40%	15.62%	44.51%	5.45%	51.92%	146.27%	-	-
Horiz. %	707.96%	659.20%	570.15%	394.53%	374.13%	246.27%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Per Share
RPS	410.37	363.26	322.54	268.94	240.64	242.60	241.50	42.26%
YoY %	12.97%	12.62%	19.93%	11.76%	-0.81%	0.46%	-	-
Horiz. %	169.93%	150.42%	133.56%	111.36%	99.64%	100.46%	100.00%	-
EPS	59.50	53.64	42.98	28.78	28.26	18.35	7.20	307.17%
YoY %	10.92%	24.80%	49.34%	1.84%	54.01%	154.86%	-	-
Horiz. %	826.39%	745.00%	596.94%	399.72%	392.50%	254.86%	100.00%	-
DPS	7.80	7.50	7.50	7.20	7.20	7.00	7.00	7.45%
YoY %	4.00%	0.00%	4.17%	0.00%	2.86%	0.00%	-	-
Horiz. %	111.43%	107.14%	107.14%	102.86%	102.86%	100.00%	100.00%	-
NAPS	4.18	4.05	3.75	3.63	3.76	3.71	3.58	10.85%
YoY %	3.21%	8.00%	3.31%	-3.46%	1.35%	3.63%	-	-
Horiz. %	116.76%	113.13%	104.75%	101.40%	105.03%	103.63%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 3,695,294
RPS	394.46	348.60	309.46	258.00	230.88	232.70	231.85	42.37%
YoY %	13.16%	12.65%	19.95%	11.75%	-0.78%	0.37%	-	-
Horiz. %	170.14%	150.36%	133.47%	111.28%	99.58%	100.37%	100.00%	-
EPS	57.19	51.48	41.23	27.61	27.11	17.61	6.92	307.19%
YoY %	11.09%	24.86%	49.33%	1.84%	53.95%	154.48%	-	-
Horiz. %	826.45%	743.93%	595.81%	398.99%	391.76%	254.48%	100.00%	-
DPS	7.49	7.20	7.20	6.91	6.91	6.72	6.72	7.47%
YoY %	4.03%	0.00%	4.20%	0.00%	2.83%	0.00%	-	-
Horiz. %	111.46%	107.14%	107.14%	102.83%	102.83%	100.00%	100.00%	-
NAPS	4.018	3.8865	3.598	3.4823	3.6075	3.5586	3.437	10.94%
YoY %	3.38%	8.02%	3.32%	-3.47%	1.37%	3.54%	-	-
Horiz. %	116.90%	113.08%	104.68%	101.32%	104.96%	103.54%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	-
Price	11.18	9.92	7.12	6.60	7.34	6.86	5.65	-
P/RPS	2.72	2.73	2.21	2.45	3.05	2.83	2.34	10.52%
YoY %	-0.37%	23.53%	-9.80%	-19.67%	7.77%	20.94%	-	-
Horiz. %	116.24%	116.67%	94.44%	104.70%	130.34%	120.94%	100.00%	-
P/EPS	18.79	18.49	16.57	22.93	25.98	37.38	78.42	-61.32%
YoY %	1.62%	11.59%	-27.74%	-11.74%	-30.50%	-52.33%	-	-
Horiz. %	23.96%	23.58%	21.13%	29.24%	33.13%	47.67%	100.00%	-
EY	5.32	5.41	6.04	4.36	3.85	2.68	1.28	157.83%
YoY %	-1.66%	-10.43%	38.53%	13.25%	43.66%	109.38%	-	-
Horiz. %	415.62%	422.66%	471.88%	340.62%	300.78%	209.38%	100.00%	-
DY	0.70	0.76	1.05	1.09	0.98	1.02	1.24	-31.62%
YoY %	-7.89%	-27.62%	-3.67%	11.22%	-3.92%	-17.74%	-	-
Horiz. %	56.45%	61.29%	84.68%	87.90%	79.03%	82.26%	100.00%	-
P/NAPS	2.67	2.45	1.90	1.82	1.95	1.85	1.58	41.73%
YoY %	8.98%	28.95%	4.40%	-6.67%	5.41%	17.09%	-	-
Horiz. %	168.99%	155.06%	120.25%	115.19%	123.42%	117.09%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	23/02/11	25/11/10	26/08/10	27/05/10	25/02/10	25/11/09	26/08/09	-
Price	10.38	10.40	9.00	6.73	6.31	7.08	6.60	-
P/RPS	2.53	2.86	2.79	2.50	2.62	2.92	2.73	-4.93%
YoY %	-11.54%	2.51%	11.60%	-4.58%	-10.27%	6.96%	-	-
Horiz. %	92.67%	104.76%	102.20%	91.58%	95.97%	106.96%	100.00%	-
P/EPS	17.45	19.39	20.94	23.38	22.33	38.57	91.60	-66.79%
YoY %	-10.01%	-7.40%	-10.44%	4.70%	-42.11%	-57.89%	-	-
Horiz. %	19.05%	21.17%	22.86%	25.52%	24.38%	42.11%	100.00%	-
EY	5.73	5.16	4.78	4.28	4.48	2.59	1.09	201.42%
YoY %	11.05%	7.95%	11.68%	-4.46%	72.97%	137.61%	-	-
Horiz. %	525.69%	473.39%	438.53%	392.66%	411.01%	237.61%	100.00%	-
DY	0.75	0.72	0.83	1.07	1.14	0.99	1.06	-20.54%
YoY %	4.17%	-13.25%	-22.43%	-6.14%	15.15%	-6.60%	-	-
Horiz. %	70.75%	67.92%	78.30%	100.94%	107.55%	93.40%	100.00%	-
P/NAPS	2.48	2.57	2.40	1.85	1.68	1.91	1.84	21.95%
YoY %	-3.50%	7.08%	29.73%	10.12%	-12.04%	3.80%	-	-
Horiz. %	134.78%	139.67%	130.43%	100.54%	91.30%	103.80%	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