[GENTING] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Annualized Quarter Result
Revenue	18,100,356	18,216,498	17,111,661	16,461,861	18,580,142	15,194,737	8,893,617	12.56%
YoY %	-0.64%	6.46%	3.95%	-11.40%	22.28%	70.85%	-	-
Horiz. %	203.52%	204.83%	192.40%	185.10%	208.92%	170.85%	100.00%	-
PBT	3,445,997	4,262,349	4,344,226	4,825,995	6,364,744	4,394,324	2,528,449	5.29%
YoY %	-19.15%	-1.88%	-9.98%	-24.18%	44.84%	73.80%	-	-
Horiz. %	136.29%	168.58%	171.81%	190.87%	251.73%	173.80%	100.00%	-
Tax	-848,320	-1,116,223	-639,124	961,288	-1,219,563	-983,625	-745,603	2.17%
YoY %	24.00%	-74.65%	-166.49%	178.82%	-23.99%	-31.92%	-	-
Horiz. %	113.78%	149.71%	85.72%	-128.93%	163.57%	131.92%	100.00%	-
NP	2,597,677	3,146,126	3,705,102	5,787,283	5,145,181	3,410,699	1,782,846	6.47%
YoY %	-17.43%	-15.09%	-35.98%	12.48%	50.85%	91.31%	-	-
Horiz. %	145.70%	176.47%	207.82%	324.61%	288.59%	191.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,388,012	1,496,133	1,810,066	3,983,484	2,867,501	2,202,957	1,044,340	4.85%
YoY %	-7.23%	-17.34%	-54.56%	38.92%	30.17%	110.94%	-	-
Horiz. %	132.91%	143.26%	173.32%	381.44%	274.58%	210.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.62%	26.19%	14.71%	-19.92%	19.16%	22.38%	29.49%	-
YoY %	-5.99%	78.04%	173.85%	-203.97%	-14.39%	-24.11%	-	-
Horiz. %	83.49%	88.81%	49.88%	-67.55%	64.97%	75.89%	100.00%	-
Total Cost	15,502,679	15,070,372	13,406,559	10,674,578	13,434,961	11,784,038	7,110,771	13.86%
YoY %	2.87%	12.41%	25.59%	-20.55%	14.01%	65.72%	-	-
Horiz. %	218.02%	211.94%	188.54%	150.12%	188.94%	165.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	32,637,238	26,824,136	25,309,147	21,681,085	17,644,453	15,458,049	13,894,969	15.28%
YoY %	21.67%	5.99%	16.73%	22.88%	14.14%	11.25%	-	-
Horiz. %	234.89%	193.05%	182.15%	156.04%	126.98%	111.25%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Dividend
Div	130,102	148,610	1,847,383	295,483	295,923	288,451	266,073	-11.23%
YoY %	-12.45%	-91.96%	525.21%	-0.15%	2.59%	8.41%	-	-
Horiz. %	48.90%	55.85%	694.31%	111.05%	111.22%	108.41%	100.00%	-
Div Payout %	9.37%	9.93%	102.06%	7.42%	10.32%	13.09%	25.48%	-
YoY %	-5.64%	-90.27%	1,275.47%	-28.10%	-21.16%	-48.63%	-	-
Horiz. %	36.77%	38.97%	400.55%	29.12%	40.50%	51.37%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Equity
Net Worth	32,637,238	26,824,136	25,309,147	21,681,085	17,644,453	15,458,049	13,894,969	15.28%
YoY %	21.67%	5.99%	16.73%	22.88%	14.14%	11.25%	-	-
Horiz. %	234.89%	193.05%	182.15%	156.04%	126.98%	111.25%	100.00%	-
NOSH	3,717,225	3,715,254	3,694,766	3,693,541	3,699,046	3,698,098	3,695,470	0.09%
YoY %	0.05%	0.55%	0.03%	-0.15%	0.03%	0.07%	-	-
Horiz. %	100.59%	100.54%	99.98%	99.95%	100.10%	100.07%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Ratio Analysis
NP Margin	14.35%	17.27%	21.65%	35.16%	27.69%	22.45%	20.05%	-
YoY %	-16.91%	-20.23%	-38.42%	26.98%	23.34%	11.97%	-	-
Horiz. %	71.57%	86.13%	107.98%	175.36%	138.10%	111.97%	100.00%	-
ROE	4.25%	5.58%	7.15%	18.37%	16.25%	14.25%	7.52%	-
YoY %	-23.84%	-21.96%	-61.08%	13.05%	14.04%	89.49%	-	-
Horiz. %	56.52%	74.20%	95.08%	244.28%	216.09%	189.49%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Per Share
RPS	486.93	490.32	463.13	445.69	502.30	410.88	240.66	12.45%
YoY %	-0.69%	5.87%	3.91%	-11.27%	22.25%	70.73%	-	-
Horiz. %	202.33%	203.74%	192.44%	185.19%	208.72%	170.73%	100.00%	-
EPS	37.34	40.27	48.99	107.85	77.52	59.57	28.26	4.75%
YoY %	-7.28%	-17.80%	-54.58%	39.13%	30.13%	110.79%	-	-
Horiz. %	132.13%	142.50%	173.35%	381.63%	274.31%	210.79%	100.00%	-
DPS	3.50	4.00	50.00	8.00	8.00	7.80	7.20	-11.32%
YoY %	-12.50%	-92.00%	525.00%	0.00%	2.56%	8.33%	-	-
Horiz. %	48.61%	55.56%	694.44%	111.11%	111.11%	108.33%	100.00%	-
NAPS	8.78	7.22	6.85	5.87	4.77	4.18	3.76	15.17%
YoY %	21.61%	5.40%	16.70%	23.06%	14.11%	11.17%	-	-
Horiz. %	233.51%	192.02%	182.18%	156.12%	126.86%	111.17%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Adjusted Per Share Value based on latest NOSH - 3,694,802
RPS	469.89	472.91	444.23	427.36	482.35	394.46	230.88	12.56%
YoY %	-0.64%	6.46%	3.95%	-11.40%	22.28%	70.85%	-	-
Horiz. %	203.52%	204.83%	192.41%	185.10%	208.92%	170.85%	100.00%	-
EPS	36.03	38.84	46.99	103.41	74.44	57.19	27.11	4.85%
YoY %	-7.23%	-17.34%	-54.56%	38.92%	30.16%	110.96%	-	-
Horiz. %	132.90%	143.27%	173.33%	381.45%	274.59%	210.96%	100.00%	-
DPS	3.38	3.86	47.96	7.67	7.68	7.49	6.91	-11.23%
YoY %	-12.44%	-91.95%	525.29%	-0.13%	2.54%	8.39%	-	-
Horiz. %	48.91%	55.86%	694.07%	111.00%	111.14%	108.39%	100.00%	-
NAPS	8.4728	6.9637	6.5704	5.6285	4.5806	4.013	3.6072	15.28%
YoY %	21.67%	5.99%	16.73%	22.88%	14.14%	11.25%	-	-
Horiz. %	234.89%	193.05%	182.15%	156.04%	126.98%	111.25%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/15	31/12/14	31/12/13	31/12/12	30/12/11	30/12/10	31/12/09	-
Price	7.34	8.87	10.26	9.20	11.00	11.18	7.34	-
P/RPS	1.51	1.81	2.22	2.06	2.19	2.72	3.05	-11.05%
YoY %	-16.57%	-18.47%	7.77%	-5.94%	-19.49%	-10.82%	-	-
Horiz. %	49.51%	59.34%	72.79%	67.54%	71.80%	89.18%	100.00%	-
P/EPS	19.66	22.03	20.94	8.53	14.19	18.77	25.97	-4.53%
YoY %	-10.76%	5.21%	145.49%	-39.89%	-24.40%	-27.72%	-	-
Horiz. %	75.70%	84.83%	80.63%	32.85%	54.64%	72.28%	100.00%	-
EY	5.09	4.54	4.77	11.72	7.05	5.33	3.85	4.76%
YoY %	12.11%	-4.82%	-59.30%	66.24%	32.27%	38.44%	-	-
Horiz. %	132.21%	117.92%	123.90%	304.42%	183.12%	138.44%	100.00%	-
DY	0.48	0.45	4.87	0.87	0.73	0.70	0.98	-11.21%
YoY %	6.67%	-90.76%	459.77%	19.18%	4.29%	-28.57%	-	-
Horiz. %	48.98%	45.92%	496.94%	88.78%	74.49%	71.43%	100.00%	-
P/NAPS	0.84	1.23	1.50	1.57	2.31	2.67	1.95	-13.09%
YoY %	-31.71%	-18.00%	-4.46%	-32.03%	-13.48%	36.92%	-	-
Horiz. %	43.08%	63.08%	76.92%	80.51%	118.46%	136.92%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Price Multiplier on Announcement Date
Date	23/02/16	26/02/15	27/02/14	28/02/13	28/02/12	23/02/11	25/02/10	-
Price	8.10	8.98	10.08	9.49	10.54	10.38	6.31	-
P/RPS	1.66	1.83	2.18	2.13	2.10	2.53	2.62	-7.32%
YoY %	-9.29%	-16.06%	2.35%	1.43%	-17.00%	-3.44%	-	-
Horiz. %	63.36%	69.85%	83.21%	81.30%	80.15%	96.56%	100.00%	-
P/EPS	21.69	22.30	20.58	8.80	13.60	17.42	22.33	-0.48%
YoY %	-2.74%	8.36%	133.86%	-35.29%	-21.93%	-21.99%	-	-
Horiz. %	97.13%	99.87%	92.16%	39.41%	60.90%	78.01%	100.00%	-
EY	4.61	4.48	4.86	11.36	7.35	5.74	4.48	0.47%
YoY %	2.90%	-7.82%	-57.22%	54.56%	28.05%	28.12%	-	-
Horiz. %	102.90%	100.00%	108.48%	253.57%	164.06%	128.12%	100.00%	-
DY	0.43	0.45	4.96	0.84	0.76	0.75	1.14	-14.99%
YoY %	-4.44%	-90.93%	490.48%	10.53%	1.33%	-34.21%	-	-
Horiz. %	37.72%	39.47%	435.09%	73.68%	66.67%	65.79%	100.00%	-
P/NAPS	0.92	1.24	1.47	1.62	2.21	2.48	1.68	-9.54%
YoY %	-25.81%	-15.65%	-9.26%	-26.70%	-10.89%	47.62%	-	-
Horiz. %	54.76%	73.81%	87.50%	96.43%	131.55%	147.62%	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