[GENTING] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Annualized Quarter Result
Revenue	16,457,724	17,131,594	18,703,930	14,397,628	8,343,872	8,647,036	8,020,888	12.71%
YoY %	-3.93%	-8.41%	29.91%	72.55%	-3.51%	7.81%	-	-
Horiz. %	205.19%	213.59%	233.19%	179.50%	104.03%	107.81%	100.00%	-
PBT	4,318,838	5,432,770	6,878,156	3,586,312	2,274,582	3,247,968	4,238,430	0.31%
YoY %	-20.50%	-21.01%	91.79%	57.67%	-29.97%	-23.37%	-	-
Horiz. %	101.90%	128.18%	162.28%	84.61%	53.67%	76.63%	100.00%	-
Tax	-741,418	-1,042,256	-1,590,860	-822,718	-729,800	-818,376	-1,193,260	-7.61%
YoY %	28.86%	34.48%	-93.37%	-12.73%	10.82%	31.42%	-	-
Horiz. %	62.13%	87.35%	133.32%	68.95%	61.16%	68.58%	100.00%	-
NP	3,577,420	4,390,514	5,287,296	2,763,594	1,544,782	2,429,592	3,045,170	2.71%
YoY %	-18.52%	-16.96%	91.32%	78.90%	-36.42%	-20.21%	-	-
Horiz. %	117.48%	144.18%	173.63%	90.75%	50.73%	79.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,728,266	2,456,362	2,994,792	1,943,212	855,224	1,460,914	2,398,394	-5.31%
YoY %	-29.64%	-17.98%	54.12%	127.22%	-41.46%	-39.09%	-	-
Horiz. %	72.06%	102.42%	124.87%	81.02%	35.66%	60.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.17%	19.18%	23.13%	22.94%	32.09%	25.20%	28.15%	-
YoY %	-10.48%	-17.08%	0.83%	-28.51%	27.34%	-10.48%	-	-
Horiz. %	60.99%	68.13%	82.17%	81.49%	114.00%	89.52%	100.00%	-
Total Cost	12,880,304	12,741,080	13,416,634	11,634,034	6,799,090	6,217,444	4,975,718	17.16%
YoY %	1.09%	-5.04%	15.32%	71.11%	9.36%	24.96%	-	-
Horiz. %	258.86%	256.07%	269.64%	233.82%	136.65%	124.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	23,312,010	19,128,014	16,781,802	13,864,240	13,231,209	12,846,861	12,343,044	11.16%
YoY %	21.87%	13.98%	21.04%	4.78%	2.99%	4.08%	-	-
Horiz. %	188.87%	154.97%	135.96%	112.32%	107.20%	104.08%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	-	258,486	259,321	244,010	221,752	222,135	199,558	-
YoY %	-	-0.32%	6.27%	10.04%	-0.17%	11.31%	-	-
Horiz. %	-	129.53%	129.95%	122.28%	111.12%	111.31%	100.00%	-
Div Payout %	-	10.52%	8.66%	12.56%	25.93%	15.21%	8.32%	-
YoY %	-	21.48%	-31.05%	-51.56%	70.48%	82.81%	-	-
Horiz. %	-	126.44%	104.09%	150.96%	311.66%	182.81%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	23,312,010	19,128,014	16,781,802	13,864,240	13,231,209	12,846,861	12,343,044	11.16%
YoY %	21.87%	13.98%	21.04%	4.78%	2.99%	4.08%	-	-
Horiz. %	188.87%	154.97%	135.96%	112.32%	107.20%	104.08%	100.00%	-
NOSH	3,694,454	3,692,667	3,704,591	3,697,130	3,695,868	3,702,265	3,695,522	-0.00%
YoY %	0.05%	-0.32%	0.20%	0.03%	-0.17%	0.18%	-	-
Horiz. %	99.97%	99.92%	100.25%	100.04%	100.01%	100.18%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	21.74%	25.63%	28.27%	19.19%	18.51%	28.10%	37.97%	-
YoY %	-15.18%	-9.34%	47.32%	3.67%	-34.13%	-25.99%	-	-
Horiz. %	57.26%	67.50%	74.45%	50.54%	48.75%	74.01%	100.00%	-
ROE	7.41%	12.84%	17.85%	14.02%	6.46%	11.37%	19.43%	-
YoY %	-42.29%	-28.07%	27.32%	117.03%	-43.18%	-41.48%	-	-
Horiz. %	38.14%	66.08%	91.87%	72.16%	33.25%	58.52%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	445.47	463.94	504.89	389.43	225.76	233.56	217.04	12.71%
YoY %	-3.98%	-8.11%	29.65%	72.50%	-3.34%	7.61%	-	-
Horiz. %	205.25%	213.76%	232.63%	179.43%	104.02%	107.61%	100.00%	-
EPS	46.78	66.52	80.84	52.56	23.14	39.46	64.90	-5.30%
YoY %	-29.68%	-17.71%	53.81%	127.14%	-41.36%	-39.20%	-	-
Horiz. %	72.08%	102.50%	124.56%	80.99%	35.65%	60.80%	100.00%	-
DPS	0.00	7.00	7.00	6.60	6.00	6.00	5.40	-
YoY %	0.00%	0.00%	6.06%	10.00%	0.00%	11.11%	-	-
Horiz. %	0.00%	129.63%	129.63%	122.22%	111.11%	111.11%	100.00%	-
NAPS	6.31	5.18	4.53	3.75	3.58	3.47	3.34	11.17%
YoY %	21.81%	14.35%	20.80%	4.75%	3.17%	3.89%	-	-
Horiz. %	188.92%	155.09%	135.63%	112.28%	107.19%	103.89%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 3,695,860
RPS	427.25	444.74	485.56	373.77	216.61	224.48	208.23	12.71%
YoY %	-3.93%	-8.41%	29.91%	72.55%	-3.51%	7.80%	-	-
Horiz. %	205.18%	213.58%	233.18%	179.50%	104.02%	107.80%	100.00%	-
EPS	44.87	63.77	77.75	50.45	22.20	37.93	62.26	-5.30%
YoY %	-29.64%	-17.98%	54.11%	127.25%	-41.47%	-39.08%	-	-
Horiz. %	72.07%	102.43%	124.88%	81.03%	35.66%	60.92%	100.00%	-
DPS	0.00	6.71	6.73	6.33	5.76	5.77	5.18	-
YoY %	0.00%	-0.30%	6.32%	9.90%	-0.17%	11.39%	-	-
Horiz. %	0.00%	129.54%	129.92%	122.20%	111.20%	111.39%	100.00%	-
NAPS	6.0519	4.9657	4.3566	3.5992	3.4349	3.3351	3.2043	11.16%
YoY %	21.87%	13.98%	21.04%	4.78%	2.99%	4.08%	-	-
Horiz. %	188.87%	154.97%	135.96%	112.32%	107.20%	104.08%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	10.44	9.43	11.22	7.12	5.65	5.60	8.25	-
P/RPS	2.34	2.03	2.22	1.83	2.50	2.40	3.80	-7.75%
YoY %	15.27%	-8.56%	21.31%	-26.80%	4.17%	-36.84%	-	-
Horiz. %	61.58%	53.42%	58.42%	48.16%	65.79%	63.16%	100.00%	-
P/EPS	22.32	14.18	13.88	13.55	24.42	14.19	12.71	9.82%
YoY %	57.40%	2.16%	2.44%	-44.51%	72.09%	11.64%	-	-
Horiz. %	175.61%	111.57%	109.21%	106.61%	192.13%	111.64%	100.00%	-
EY	4.48	7.05	7.20	7.38	4.10	7.05	7.87	-8.95%
YoY %	-36.45%	-2.08%	-2.44%	80.00%	-41.84%	-10.42%	-	-
Horiz. %	56.93%	89.58%	91.49%	93.77%	52.10%	89.58%	100.00%	-
DY	0.00	0.74	0.62	0.93	1.06	1.07	0.65	-
YoY %	0.00%	19.35%	-33.33%	-12.26%	-0.93%	64.62%	-	-
Horiz. %	0.00%	113.85%	95.38%	143.08%	163.08%	164.62%	100.00%	-
P/NAPS	1.65	1.82	2.48	1.90	1.58	1.61	2.47	-6.49%
YoY %	-9.34%	-26.61%	30.53%	20.25%	-1.86%	-34.82%	-	-
Horiz. %	66.80%	73.68%	100.40%	76.92%	63.97%	65.18%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	29/08/13	29/08/12	25/08/11	26/08/10	26/08/09	28/08/08	23/08/07	-
Price	9.18	9.02	9.78	9.00	6.60	5.30	7.25	-
P/RPS	2.06	1.94	1.94	2.31	2.92	2.27	3.34	-7.73%
YoY %	6.19%	0.00%	-16.02%	-20.89%	28.63%	-32.04%	-	-
Horiz. %	61.68%	58.08%	58.08%	69.16%	87.43%	67.96%	100.00%	-
P/EPS	19.62	13.56	12.10	17.12	28.52	13.43	11.17	9.83%
YoY %	44.69%	12.07%	-29.32%	-39.97%	112.36%	20.23%	-	-
Horiz. %	175.65%	121.40%	108.33%	153.27%	255.33%	120.23%	100.00%	-
EY	5.10	7.37	8.27	5.84	3.51	7.45	8.95	-8.93%
YoY %	-30.80%	-10.88%	41.61%	66.38%	-52.89%	-16.76%	-	-
Horiz. %	56.98%	82.35%	92.40%	65.25%	39.22%	83.24%	100.00%	-
DY	0.00	0.78	0.72	0.73	0.91	1.13	0.74	-
YoY %	0.00%	8.33%	-1.37%	-19.78%	-19.47%	52.70%	-	-
Horiz. %	0.00%	105.41%	97.30%	98.65%	122.97%	152.70%	100.00%	-
P/NAPS	1.45	1.74	2.16	2.40	1.84	1.53	2.17	-6.49%
YoY %	-16.67%	-19.44%	-10.00%	30.43%	20.26%	-29.49%	-	-
Horiz. %	66.82%	80.18%	99.54%	110.60%	84.79%	70.51%	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