[GENTING] YoY Annualized Quarter Result on 30-Sep-2008 [#3]

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Annualized Quarter Result
Revenue	18,348,181	14,810,697	8,764,693	8,923,113	8,312,316	5,620,426	5,319,542	22.90%
YoY %	23.88%	68.98%	-1.78%	7.35%	47.89%	5.66%	-	-
Horiz. %	344.92%	278.42%	164.76%	167.74%	156.26%	105.66%	100.00%	-
PBT	6,184,318	4,282,065	2,590,385	2,458,304	3,313,205	2,375,873	2,411,670	16.98%
YoY %	44.42%	65.31%	5.37%	-25.80%	39.45%	-1.48%	-	-
Horiz. %	256.43%	177.56%	107.41%	101.93%	137.38%	98.52%	100.00%	-
Tax	-1,210,773	-809,366	-741,330	-747,250	-911,908	-354,982	-602,716	12.32%
YoY %	-49.60%	-9.18%	0.79%	18.06%	-156.89%	41.10%	-	-
Horiz. %	200.89%	134.29%	123.00%	123.98%	151.30%	58.90%	100.00%	-
NP	4,973,545	3,472,698	1,849,054	1,711,053	2,401,297	2,020,890	1,808,954	18.35%
YoY %	43.22%	87.81%	8.07%	-28.74%	18.82%	11.72%	-	-
Horiz. %	274.94%	191.97%	102.22%	94.59%	132.75%	111.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,792,784	2,316,698	1,065,253	920,106	1,965,897	1,330,946	1,200,368	15.10%
YoY %	20.55%	117.48%	15.78%	-53.20%	47.71%	10.88%	-	-
Horiz. %	232.66%	193.00%	88.74%	76.65%	163.77%	110.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.58%	18.90%	28.62%	30.40%	27.52%	14.94%	24.99%	-
YoY %	3.60%	-33.96%	-5.86%	10.47%	84.20%	-40.22%	-	-
Horiz. %	78.35%	75.63%	114.53%	121.65%	110.12%	59.78%	100.00%	-
Total Cost	13,374,636	11,337,998	6,915,638	7,212,060	5,911,018	3,599,536	3,510,588	24.96%
YoY %	17.96%	63.95%	-4.11%	22.01%	64.22%	2.53%	-	-
Horiz. %	380.98%	322.97%	196.99%	205.44%	168.38%	102.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	16,955,130	14,972,281	13,709,839	12,624,318	12,970,487	9,875,585	8,405,300	12.40%
YoY %	13.24%	9.21%	8.60%	-2.67%	31.34%	17.49%	-	-
Horiz. %	201.72%	178.13%	163.11%	150.19%	154.31%	117.49%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Dividend
Div	172,759	162,661	147,814	148,085	133,030	22,572	93,940	10.68%
YoY %	6.21%	10.04%	-0.18%	11.32%	489.36%	-75.97%	-	-
Horiz. %	183.90%	173.15%	157.35%	157.64%	141.61%	24.03%	100.00%	-
Div Payout %	6.19%	7.02%	13.88%	16.09%	6.77%	1.70%	7.83%	-
YoY %	-11.82%	-49.42%	-13.74%	137.67%	298.24%	-78.29%	-	-
Horiz. %	79.05%	89.66%	177.27%	205.49%	86.46%	21.71%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Equity
Net Worth	16,955,130	14,972,281	13,709,839	12,624,318	12,970,487	9,875,585	8,405,300	12.40%
YoY %	13.24%	9.21%	8.60%	-2.67%	31.34%	17.49%	-	-
Horiz. %	201.72%	178.13%	163.11%	150.19%	154.31%	117.49%	100.00%	-
NOSH	3,701,993	3,696,859	3,695,374	3,702,146	3,695,295	705,398	704,551	31.83%
YoY %	0.14%	0.04%	-0.18%	0.19%	423.86%	0.12%	-	-
Horiz. %	525.44%	524.71%	524.50%	525.46%	524.49%	100.12%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Ratio Analysis
NP Margin	27.11%	23.45%	21.10%	19.18%	28.89%	35.96%	34.01%	-
YoY %	15.61%	11.14%	10.01%	-33.61%	-19.66%	5.73%	-	-
Horiz. %	79.71%	68.95%	62.04%	56.40%	84.95%	105.73%	100.00%	-
ROE	16.47%	15.47%	7.77%	7.29%	15.16%	13.48%	14.28%	-
YoY %	6.46%	99.10%	6.58%	-51.91%	12.46%	-5.60%	-	-
Horiz. %	115.34%	108.33%	54.41%	51.05%	106.16%	94.40%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Per Share
RPS	495.63	400.63	237.18	241.03	224.94	796.77	755.03	-6.77%
YoY %	23.71%	68.91%	-1.60%	7.15%	-71.77%	5.53%	-	-
Horiz. %	65.64%	53.06%	31.41%	31.92%	29.79%	105.53%	100.00%	-
EPS	75.44	62.67	28.83	24.85	53.20	37.73	170.37	-12.69%
YoY %	20.38%	117.38%	16.02%	-53.29%	41.00%	-77.85%	-	-
Horiz. %	44.28%	36.78%	16.92%	14.59%	31.23%	22.15%	100.00%	-
DPS	4.67	4.40	4.00	4.00	3.60	3.20	13.33	-16.03%
YoY %	6.14%	10.00%	0.00%	11.11%	12.50%	-75.99%	-	-
Horiz. %	35.03%	33.01%	30.01%	30.01%	27.01%	24.01%	100.00%	-
NAPS	4.58	4.05	3.71	3.41	3.51	14.00	11.93	-14.74%
YoY %	13.09%	9.16%	8.80%	-2.85%	-74.93%	17.35%	-	-
Horiz. %	38.39%	33.95%	31.10%	28.58%	29.42%	117.35%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 3,704,311
RPS	476.33	384.49	227.54	231.65	215.79	145.91	138.10	22.90%
YoY %	23.89%	68.98%	-1.77%	7.35%	47.89%	5.66%	-	-
Horiz. %	344.92%	278.41%	164.76%	167.74%	156.26%	105.66%	100.00%	-
EPS	72.50	60.14	27.65	23.89	51.04	34.55	31.16	15.10%
YoY %	20.55%	117.50%	15.74%	-53.19%	47.73%	10.88%	-	-
Horiz. %	232.67%	193.00%	88.74%	76.67%	163.80%	110.88%	100.00%	-
DPS	4.48	4.22	3.84	3.84	3.45	0.59	2.44	10.65%
YoY %	6.16%	9.90%	0.00%	11.30%	484.75%	-75.82%	-	-
Horiz. %	183.61%	172.95%	157.38%	157.38%	141.39%	24.18%	100.00%	-
NAPS	4.4016	3.8869	3.5591	3.2773	3.3672	2.5637	2.1821	12.39%
YoY %	13.24%	9.21%	8.60%	-2.67%	31.34%	17.49%	-	-
Horiz. %	201.71%	178.13%	163.10%	150.19%	154.31%	117.49%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	-
Price	9.10	9.92	6.86	5.25	8.05	4.82	4.28	-
P/RPS	1.84	2.48	2.89	2.18	3.58	0.60	0.57	21.55%
YoY %	-25.81%	-14.19%	32.57%	-39.11%	496.67%	5.26%	-	-
Horiz. %	322.81%	435.09%	507.02%	382.46%	628.07%	105.26%	100.00%	-
P/EPS	12.06	15.83	23.80	21.12	15.13	2.55	2.51	29.88%
YoY %	-23.82%	-33.49%	12.69%	39.59%	493.33%	1.59%	-	-
Horiz. %	480.48%	630.68%	948.21%	841.43%	602.79%	101.59%	100.00%	-
EY	8.29	6.32	4.20	4.73	6.61	39.15	39.81	-23.00%
YoY %	31.17%	50.48%	-11.21%	-28.44%	-83.12%	-1.66%	-	-
Horiz. %	20.82%	15.88%	10.55%	11.88%	16.60%	98.34%	100.00%	-
DY	0.51	0.44	0.58	0.76	0.45	0.66	3.12	-26.04%
YoY %	15.91%	-24.14%	-23.68%	68.89%	-31.82%	-78.85%	-	-
Horiz. %	16.35%	14.10%	18.59%	24.36%	14.42%	21.15%	100.00%	-
P/NAPS	1.99	2.45	1.85	1.54	2.29	0.34	0.36	32.95%
YoY %	-18.78%	32.43%	20.13%	-32.75%	573.53%	-5.56%	-	-
Horiz. %	552.78%	680.56%	513.89%	427.78%	636.11%	94.44%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	24/11/11	25/11/10	25/11/09	27/11/08	22/11/07	23/11/06	25/11/05	-
Price	10.28	10.40	7.08	4.44	7.50	5.60	4.30	-
P/RPS	2.07	2.60	2.99	1.84	3.33	0.70	0.57	23.96%
YoY %	-20.38%	-13.04%	62.50%	-44.74%	375.71%	22.81%	-	-
Horiz. %	363.16%	456.14%	524.56%	322.81%	584.21%	122.81%	100.00%	-
P/EPS	13.63	16.60	24.56	17.86	14.10	2.97	2.52	32.47%
YoY %	-17.89%	-32.41%	37.51%	26.67%	374.75%	17.86%	-	-
Horiz. %	540.87%	658.73%	974.60%	708.73%	559.52%	117.86%	100.00%	-
EY	7.34	6.03	4.07	5.60	7.09	33.69	39.62	-24.48%
YoY %	21.72%	48.16%	-27.32%	-21.02%	-78.96%	-14.97%	-	-
Horiz. %	18.53%	15.22%	10.27%	14.13%	17.90%	85.03%	100.00%	-
DY	0.45	0.42	0.56	0.90	0.48	0.57	3.10	-27.49%
YoY %	7.14%	-25.00%	-37.78%	87.50%	-15.79%	-81.61%	-	-
Horiz. %	14.52%	13.55%	18.06%	29.03%	15.48%	18.39%	100.00%	-
P/NAPS	2.24	2.57	1.91	1.30	2.14	0.40	0.36	35.60%
YoY %	-12.84%	34.55%	46.92%	-39.25%	435.00%	11.11%	-	-
Horiz. %	622.22%	713.89%	530.56%	361.11%	594.44%	111.11%	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