[GENTING] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Annualized Quarter Result
Revenue	19,442,752	17,858,112	17,070,990	18,204,310	16,457,724	17,131,594	18,703,930	0.64%
YoY %	8.87%	4.61%	-6.23%	10.61%	-3.93%	-8.41%	-	-
Horiz. %	103.95%	95.48%	91.27%	97.33%	87.99%	91.59%	100.00%	-
PBT	5,175,142	2,545,424	3,282,624	4,790,448	4,318,838	5,432,770	6,878,156	-4.62%
YoY %	103.31%	-22.46%	-31.48%	10.92%	-20.50%	-21.01%	-	-
Horiz. %	75.24%	37.01%	47.73%	69.65%	62.79%	78.99%	100.00%	-
Tax	-1,083,322	-750,518	-846,760	-1,197,014	-741,418	-1,042,256	-1,590,860	-6.19%
YoY %	-44.34%	11.37%	29.26%	-61.45%	28.86%	34.48%	-	-
Horiz. %	68.10%	47.18%	53.23%	75.24%	46.60%	65.52%	100.00%	-
NP	4,091,820	1,794,906	2,435,864	3,593,434	3,577,420	4,390,514	5,287,296	-4.17%
YoY %	127.97%	-26.31%	-32.21%	0.45%	-18.52%	-16.96%	-	-
Horiz. %	77.39%	33.95%	46.07%	67.96%	67.66%	83.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,108,096	832,184	1,375,938	1,739,194	1,728,266	2,456,362	2,994,792	-5.67%
YoY %	153.32%	-39.52%	-20.89%	0.63%	-29.64%	-17.98%	-	-
Horiz. %	70.39%	27.79%	45.94%	58.07%	57.71%	82.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.93%	29.48%	25.80%	24.99%	17.17%	19.18%	23.13%	-
YoY %	-29.00%	14.26%	3.24%	45.54%	-10.48%	-17.08%	-	-
Horiz. %	90.49%	127.45%	111.54%	108.04%	74.23%	82.92%	100.00%	-
Total Cost	15,350,932	16,063,206	14,635,126	14,610,876	12,880,304	12,741,080	13,416,634	2.26%
YoY %	-4.43%	9.76%	0.17%	13.44%	1.09%	-5.04%	-	-
Horiz. %	114.42%	119.73%	109.08%	108.90%	96.00%	94.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	34,424,758	31,443,567	28,745,948	25,842,848	23,312,010	19,128,014	16,781,802	12.70%
YoY %	9.48%	9.38%	11.23%	10.86%	21.87%	13.98%	-	-
Horiz. %	205.13%	187.37%	171.29%	153.99%	138.91%	113.98%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	635,418	-	-	74,261	-	258,486	259,321	16.09%
YoY %	0.00%	-	-	0.00%	-	-0.32%	-	-
Horiz. %	245.03%	-	-	28.64%	-	99.68%	100.00%	-
Div Payout %	30.14%	-	-	4.27%	-	10.52%	8.66%	-
YoY %	0.00%	-	-	0.00%	-	21.48%	-	-
Horiz. %	348.04%	-	-	49.31%	-	121.48%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	34,424,758	31,443,567	28,745,948	25,842,848	23,312,010	19,128,014	16,781,802	12.70%
YoY %	9.48%	9.38%	11.23%	10.86%	21.87%	13.98%	-	-
Horiz. %	205.13%	187.37%	171.29%	153.99%	138.91%	113.98%	100.00%	-
NOSH	3,737,758	3,716,733	3,718,751	3,713,052	3,694,454	3,692,667	3,704,591	0.14%
YoY %	0.57%	-0.05%	0.15%	0.50%	0.05%	-0.32%	-	-
Horiz. %	100.90%	100.33%	100.38%	100.23%	99.73%	99.68%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	21.05%	10.05%	14.27%	19.74%	21.74%	25.63%	28.27%	-
YoY %	109.45%	-29.57%	-27.71%	-9.20%	-15.18%	-9.34%	-	-
Horiz. %	74.46%	35.55%	50.48%	69.83%	76.90%	90.66%	100.00%	-
ROE	6.12%	2.65%	4.79%	6.73%	7.41%	12.84%	17.85%	-
YoY %	130.94%	-44.68%	-28.83%	-9.18%	-42.29%	-28.07%	-	-
Horiz. %	34.29%	14.85%	26.83%	37.70%	41.51%	71.93%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	520.17	480.48	459.05	490.28	445.47	463.94	504.89	0.49%
YoY %	8.26%	4.67%	-6.37%	10.06%	-3.98%	-8.11%	-	-
Horiz. %	103.03%	95.17%	90.92%	97.11%	88.23%	91.89%	100.00%	-
EPS	56.40	22.38	37.00	46.84	46.78	66.52	80.84	-5.81%
YoY %	152.01%	-39.51%	-21.01%	0.13%	-29.68%	-17.71%	-	-
Horiz. %	69.77%	27.68%	45.77%	57.94%	57.87%	82.29%	100.00%	-
DPS	17.00	0.00	0.00	2.00	0.00	7.00	7.00	15.92%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	242.86%	0.00%	0.00%	28.57%	0.00%	100.00%	100.00%	-
NAPS	9.21	8.46	7.73	6.96	6.31	5.18	4.53	12.54%
YoY %	8.87%	9.44%	11.06%	10.30%	21.81%	14.35%	-	-
Horiz. %	203.31%	186.75%	170.64%	153.64%	139.29%	114.35%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 3,716,942
RPS	504.74	463.60	443.17	472.59	427.25	444.74	485.56	0.64%
YoY %	8.87%	4.61%	-6.23%	10.61%	-3.93%	-8.41%	-	-
Horiz. %	103.95%	95.48%	91.27%	97.33%	87.99%	91.59%	100.00%	-
EPS	54.73	21.60	35.72	45.15	44.87	63.77	77.75	-5.67%
YoY %	153.38%	-39.53%	-20.89%	0.62%	-29.64%	-17.98%	-	-
Horiz. %	70.39%	27.78%	45.94%	58.07%	57.71%	82.02%	100.00%	-
DPS	16.50	0.00	0.00	1.93	0.00	6.71	6.73	16.10%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-0.30%	-	-
Horiz. %	245.17%	0.00%	0.00%	28.68%	0.00%	99.70%	100.00%	-
NAPS	8.9368	8.1629	7.4626	6.7089	6.0519	4.9657	4.3566	12.70%
YoY %	9.48%	9.38%	11.23%	10.86%	21.87%	13.98%	-	-
Horiz. %	205.13%	187.37%	171.29%	153.99%	138.91%	113.98%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	-
Price	9.41	8.20	8.06	9.99	10.44	9.43	11.22	-
P/RPS	1.81	1.71	1.76	2.04	2.34	2.03	2.22	-3.34%
YoY %	5.85%	-2.84%	-13.73%	-12.82%	15.27%	-8.56%	-	-
Horiz. %	81.53%	77.03%	79.28%	91.89%	105.41%	91.44%	100.00%	-
P/EPS	16.68	36.62	21.78	21.33	22.32	14.18	13.88	3.10%
YoY %	-54.45%	68.14%	2.11%	-4.44%	57.40%	2.16%	-	-
Horiz. %	120.17%	263.83%	156.92%	153.67%	160.81%	102.16%	100.00%	-
EY	5.99	2.73	4.59	4.69	4.48	7.05	7.20	-3.01%
YoY %	119.41%	-40.52%	-2.13%	4.69%	-36.45%	-2.08%	-	-
Horiz. %	83.19%	37.92%	63.75%	65.14%	62.22%	97.92%	100.00%	-
DY	1.81	0.00	0.00	0.20	0.00	0.74	0.62	19.53%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	19.35%	-	-
Horiz. %	291.94%	0.00%	0.00%	32.26%	0.00%	119.35%	100.00%	-
P/NAPS	1.02	0.97	1.04	1.44	1.65	1.82	2.48	-13.75%
YoY %	5.15%	-6.73%	-27.78%	-12.73%	-9.34%	-26.61%	-	-
Horiz. %	41.13%	39.11%	41.94%	58.06%	66.53%	73.39%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	24/08/17	25/08/16	26/08/15	28/08/14	29/08/13	29/08/12	25/08/11	-
Price	9.79	8.21	6.64	9.70	9.18	9.02	9.78	-
P/RPS	1.88	1.71	1.45	1.98	2.06	1.94	1.94	-0.52%
YoY %	9.94%	17.93%	-26.77%	-3.88%	6.19%	0.00%	-	-
Horiz. %	96.91%	88.14%	74.74%	102.06%	106.19%	100.00%	100.00%	-
P/EPS	17.36	36.67	17.95	20.71	19.62	13.56	12.10	6.19%
YoY %	-52.66%	104.29%	-13.33%	5.56%	44.69%	12.07%	-	-
Horiz. %	143.47%	303.06%	148.35%	171.16%	162.15%	112.07%	100.00%	-
EY	5.76	2.73	5.57	4.83	5.10	7.37	8.27	-5.84%
YoY %	110.99%	-50.99%	15.32%	-5.29%	-30.80%	-10.88%	-	-
Horiz. %	69.65%	33.01%	67.35%	58.40%	61.67%	89.12%	100.00%	-
DY	1.74	0.00	0.00	0.21	0.00	0.78	0.72	15.82%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	8.33%	-	-
Horiz. %	241.67%	0.00%	0.00%	29.17%	0.00%	108.33%	100.00%	-
P/NAPS	1.06	0.97	0.86	1.39	1.45	1.74	2.16	-11.17%
YoY %	9.28%	12.79%	-38.13%	-4.14%	-16.67%	-19.44%	-	-
Horiz. %	49.07%	44.91%	39.81%	64.35%	67.13%	80.56%	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