[GENTING] YoY Annualized Quarter Result on 31-Dec-2008 [#4]

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Annualized Quarter Result
Revenue	18,580,142	15,194,737	8,893,617	9,082,508	8,483,821	6,418,628	5,454,141	22.65%
YoY %	22.28%	70.85%	-2.08%	7.06%	32.17%	17.68%	-	-
Horiz. %	340.66%	278.59%	163.06%	166.52%	155.55%	117.68%	100.00%	-
PBT	6,364,744	4,394,324	2,528,449	1,734,794	3,394,509	2,703,873	2,434,322	17.36%
YoY %	44.84%	73.80%	45.75%	-48.89%	25.54%	11.07%	-	-
Horiz. %	261.46%	180.52%	103.87%	71.26%	139.44%	111.07%	100.00%	-
Tax	-1,219,563	-983,625	-745,603	-751,375	-832,216	-461,382	-622,644	11.85%
YoY %	-23.99%	-31.92%	0.77%	9.71%	-80.37%	25.90%	-	-
Horiz. %	195.87%	157.98%	119.75%	120.67%	133.66%	74.10%	100.00%	-
NP	5,145,181	3,410,699	1,782,846	983,419	2,562,293	2,242,491	1,811,678	18.99%
YoY %	50.85%	91.31%	81.29%	-61.62%	14.26%	23.78%	-	-
Horiz. %	284.00%	188.26%	98.41%	54.28%	141.43%	123.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,867,501	2,202,957	1,044,340	569,296	1,988,865	1,504,244	1,246,947	14.88%
YoY %	30.17%	110.94%	83.44%	-71.38%	32.22%	20.63%	-	-
Horiz. %	229.96%	176.67%	83.75%	45.66%	159.50%	120.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.16%	22.38%	29.49%	43.31%	24.52%	17.06%	25.58%	-
YoY %	-14.39%	-24.11%	-31.91%	76.63%	43.73%	-33.31%	-	-
Horiz. %	74.90%	87.49%	115.29%	169.31%	95.86%	66.69%	100.00%	-
Total Cost	13,434,961	11,784,038	7,110,771	8,099,089	5,921,528	4,176,137	3,642,463	24.28%
YoY %	14.01%	65.72%	-12.20%	36.77%	41.79%	14.65%	-	-
Horiz. %	368.84%	323.52%	195.22%	222.35%	162.57%	114.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	17,644,453	15,458,049	13,894,969	12,474,170	12,344,933	2,162,346	9,020,018	11.82%
YoY %	14.14%	11.25%	11.39%	1.05%	470.90%	-76.03%	-	-
Horiz. %	195.61%	171.37%	154.05%	138.29%	136.86%	23.97%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Dividend
Div	295,923	288,451	266,073	259,107	1,367,552	45,225	204,359	6.36%
YoY %	2.59%	8.41%	2.69%	-81.05%	2,923.89%	-77.87%	-	-
Horiz. %	144.81%	141.15%	130.20%	126.79%	669.19%	22.13%	100.00%	-
Div Payout %	10.32%	13.09%	25.48%	45.51%	68.76%	3.01%	16.39%	-
YoY %	-21.16%	-48.63%	-44.01%	-33.81%	2,184.39%	-81.64%	-	-
Horiz. %	62.97%	79.87%	155.46%	277.67%	419.52%	18.36%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Equity
Net Worth	17,644,453	15,458,049	13,894,969	12,474,170	12,344,933	2,162,346	9,020,018	11.82%
YoY %	14.14%	11.25%	11.39%	1.05%	470.90%	-76.03%	-	-
Horiz. %	195.61%	171.37%	154.05%	138.29%	136.86%	23.97%	100.00%	-
NOSH	3,699,046	3,698,098	3,695,470	3,701,534	3,696,087	706,649	704,688	31.81%
YoY %	0.03%	0.07%	-0.16%	0.15%	423.04%	0.28%	-	-
Horiz. %	524.92%	524.79%	524.41%	525.27%	524.50%	100.28%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Ratio Analysis
NP Margin	27.69%	22.45%	20.05%	10.83%	30.20%	34.94%	33.22%	-
YoY %	23.34%	11.97%	85.13%	-64.14%	-13.57%	5.18%	-	-
Horiz. %	83.35%	67.58%	60.36%	32.60%	90.91%	105.18%	100.00%	-
ROE	16.25%	14.25%	7.52%	4.56%	16.11%	69.57%	13.82%	-
YoY %	14.04%	89.49%	64.91%	-71.69%	-76.84%	403.40%	-	-
Horiz. %	117.58%	103.11%	54.41%	33.00%	116.57%	503.40%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Per Share
RPS	502.30	410.88	240.66	245.37	229.54	908.32	773.98	-6.94%
YoY %	22.25%	70.73%	-1.92%	6.90%	-74.73%	17.36%	-	-
Horiz. %	64.90%	53.09%	31.09%	31.70%	29.66%	117.36%	100.00%	-
EPS	77.52	59.57	28.26	15.38	53.81	42.57	176.95	-12.84%
YoY %	30.13%	110.79%	83.75%	-71.42%	26.40%	-75.94%	-	-
Horiz. %	43.81%	33.66%	15.97%	8.69%	30.41%	24.06%	100.00%	-
DPS	8.00	7.80	7.20	7.00	37.00	6.40	29.00	-19.30%
YoY %	2.56%	8.33%	2.86%	-81.08%	478.12%	-77.93%	-	-
Horiz. %	27.59%	26.90%	24.83%	24.14%	127.59%	22.07%	100.00%	-
NAPS	4.77	4.18	3.76	3.37	3.34	3.06	12.80	-15.16%
YoY %	14.11%	11.17%	11.57%	0.90%	9.15%	-76.09%	-	-
Horiz. %	37.27%	32.66%	29.37%	26.33%	26.09%	23.91%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Adjusted Per Share Value based on latest NOSH - 3,693,700
RPS	482.35	394.46	230.88	235.79	220.24	166.63	141.59	22.65%
YoY %	22.28%	70.85%	-2.08%	7.06%	32.17%	17.68%	-	-
Horiz. %	340.67%	278.59%	163.06%	166.53%	155.55%	117.68%	100.00%	-
EPS	74.44	57.19	27.11	14.78	51.63	39.05	32.37	14.88%
YoY %	30.16%	110.96%	83.42%	-71.37%	32.22%	20.64%	-	-
Horiz. %	229.97%	176.68%	83.75%	45.66%	159.50%	120.64%	100.00%	-
DPS	7.68	7.49	6.91	6.73	35.50	1.17	5.31	6.34%
YoY %	2.54%	8.39%	2.67%	-81.04%	2,934.19%	-77.97%	-	-
Horiz. %	144.63%	141.05%	130.13%	126.74%	668.55%	22.03%	100.00%	-
NAPS	4.5806	4.013	3.6072	3.2384	3.2048	0.5614	2.3416	11.82%
YoY %	14.14%	11.25%	11.39%	1.05%	470.86%	-76.02%	-	-
Horiz. %	195.62%	171.38%	154.05%	138.30%	136.86%	23.98%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/11	30/12/10	31/12/09	31/12/08	31/12/07	29/12/06	30/12/05	-
Price	11.00	11.18	7.34	3.70	7.90	6.60	4.28	-
P/RPS	2.19	2.72	3.05	1.51	3.44	0.73	0.55	25.88%
YoY %	-19.49%	-10.82%	101.99%	-56.10%	371.23%	32.73%	-	-
Horiz. %	398.18%	494.55%	554.55%	274.55%	625.45%	132.73%	100.00%	-
P/EPS	14.19	18.77	25.97	24.06	14.68	3.10	2.42	34.26%
YoY %	-24.40%	-27.72%	7.94%	63.90%	373.55%	28.10%	-	-
Horiz. %	586.36%	775.62%	1,073.14%	994.21%	606.61%	128.10%	100.00%	-
EY	7.05	5.33	3.85	4.16	6.81	32.25	41.34	-25.52%
YoY %	32.27%	38.44%	-7.45%	-38.91%	-78.88%	-21.99%	-	-
Horiz. %	17.05%	12.89%	9.31%	10.06%	16.47%	78.01%	100.00%	-
DY	0.73	0.70	0.98	1.89	4.68	0.97	6.78	-31.01%
YoY %	4.29%	-28.57%	-48.15%	-59.62%	382.47%	-85.69%	-	-
Horiz. %	10.77%	10.32%	14.45%	27.88%	69.03%	14.31%	100.00%	-
P/NAPS	2.31	2.67	1.95	1.10	2.37	2.16	0.33	38.28%
YoY %	-13.48%	36.92%	77.27%	-53.59%	9.72%	554.55%	-	-
Horiz. %	700.00%	809.09%	590.91%	333.33%	718.18%	654.55%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Price Multiplier on Announcement Date
Date	28/02/12	23/02/11	25/02/10	26/02/09	28/02/08	28/02/07	22/02/06	-
Price	10.54	10.38	6.31	3.54	6.85	7.10	4.60	-
P/RPS	2.10	2.53	2.62	1.44	2.98	0.78	0.59	23.55%
YoY %	-17.00%	-3.44%	81.94%	-51.68%	282.05%	32.20%	-	-
Horiz. %	355.93%	428.81%	444.07%	244.07%	505.08%	132.20%	100.00%	-
P/EPS	13.60	17.42	22.33	23.02	12.73	3.34	2.60	31.73%
YoY %	-21.93%	-21.99%	-3.00%	80.83%	281.14%	28.46%	-	-
Horiz. %	523.08%	670.00%	858.85%	885.38%	489.62%	128.46%	100.00%	-
EY	7.35	5.74	4.48	4.34	7.86	29.98	38.47	-24.09%
YoY %	28.05%	28.12%	3.23%	-44.78%	-73.78%	-22.07%	-	-
Horiz. %	19.11%	14.92%	11.65%	11.28%	20.43%	77.93%	100.00%	-
DY	0.76	0.75	1.14	1.98	5.40	0.90	6.30	-29.69%
YoY %	1.33%	-34.21%	-42.42%	-63.33%	500.00%	-85.71%	-	-
Horiz. %	12.06%	11.90%	18.10%	31.43%	85.71%	14.29%	100.00%	-
P/NAPS	2.21	2.48	1.68	1.05	2.05	2.32	0.36	35.29%
YoY %	-10.89%	47.62%	60.00%	-48.78%	-11.64%	544.44%	-	-
Horiz. %	613.89%	688.89%	466.67%	291.67%	569.44%	644.44%	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