[GENTING] YoY Annualized Quarter Result on 31-Mar-2011 [#1]

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Annualized Quarter Result
Revenue	18,773,468	15,659,844	16,986,800	19,556,632	12,454,976	8,276,952	8,657,248	13.76%
YoY %	19.88%	-7.81%	-13.14%	57.02%	50.48%	-4.39%	-	-
Horiz. %	216.85%	180.89%	196.21%	225.90%	143.87%	95.61%	100.00%	-
PBT	5,856,952	3,733,196	5,566,864	7,562,596	800,104	2,267,360	3,412,740	9.41%
YoY %	56.89%	-32.94%	-26.39%	845.20%	-64.71%	-33.56%	-	-
Horiz. %	171.62%	109.39%	163.12%	221.60%	23.44%	66.44%	100.00%	-
Tax	-1,555,276	-375,436	-992,852	-1,778,396	-938,328	-733,068	-761,052	12.64%
YoY %	-314.26%	62.19%	44.17%	-89.53%	-28.00%	3.68%	-	-
Horiz. %	204.36%	49.33%	130.46%	233.68%	123.29%	96.32%	100.00%	-
NP	4,301,676	3,357,760	4,574,012	5,784,200	-138,224	1,534,292	2,651,688	8.39%
YoY %	28.11%	-26.59%	-20.92%	4,284.66%	-109.01%	-42.14%	-	-
Horiz. %	162.22%	126.63%	172.49%	218.13%	-5.21%	57.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,990,124	1,591,352	2,774,532	3,296,704	929,736	852,476	1,757,660	2.09%
YoY %	25.06%	-42.64%	-15.84%	254.58%	9.06%	-51.50%	-	-
Horiz. %	113.23%	90.54%	157.85%	187.56%	52.90%	48.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.55%	10.06%	17.84%	23.52%	117.28%	32.33%	22.30%	-
YoY %	163.92%	-43.61%	-24.15%	-79.95%	262.76%	44.98%	-	-
Horiz. %	119.06%	45.11%	80.00%	105.47%	525.92%	144.98%	100.00%	-
Total Cost	14,471,792	12,302,084	12,412,788	13,772,432	12,593,200	6,742,660	6,005,560	15.77%
YoY %	17.64%	-0.89%	-9.87%	9.36%	86.77%	12.27%	-	-
Horiz. %	240.97%	204.84%	206.69%	229.33%	209.69%	112.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	26,025,838	22,459,191	18,568,248	16,150,145	13,413,918	12,890,560	12,327,311	13.25%
YoY %	15.88%	20.95%	14.97%	20.40%	4.06%	4.57%	-	-
Horiz. %	211.12%	182.19%	150.63%	131.01%	108.81%	104.57%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Equity
Net Worth	26,025,838	22,459,191	18,568,248	16,150,145	13,413,918	12,890,560	12,327,311	13.25%
YoY %	15.88%	20.95%	14.97%	20.40%	4.06%	4.57%	-	-
Horiz. %	211.12%	182.19%	150.63%	131.01%	108.81%	104.57%	100.00%	-
NOSH	3,707,384	3,693,945	3,691,500	3,704,161	3,695,294	3,693,570	3,701,895	0.02%
YoY %	0.36%	0.07%	-0.34%	0.24%	0.05%	-0.22%	-	-
Horiz. %	100.15%	99.79%	99.72%	100.06%	99.82%	99.78%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Ratio Analysis
NP Margin	22.91%	21.44%	26.93%	29.58%	-1.11%	18.54%	30.63%	-
YoY %	6.86%	-20.39%	-8.96%	2,764.86%	-105.99%	-39.47%	-	-
Horiz. %	74.80%	70.00%	87.92%	96.57%	-3.62%	60.53%	100.00%	-
ROE	7.65%	7.09%	14.94%	20.41%	6.93%	6.61%	14.26%	-
YoY %	7.90%	-52.54%	-26.80%	194.52%	4.84%	-53.65%	-	-
Horiz. %	53.65%	49.72%	104.77%	143.13%	48.60%	46.35%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Per Share
RPS	506.38	423.93	460.16	527.96	337.05	224.09	233.86	13.73%
YoY %	19.45%	-7.87%	-12.84%	56.64%	50.41%	-4.18%	-	-
Horiz. %	216.53%	181.28%	196.77%	225.76%	144.12%	95.82%	100.00%	-
EPS	53.68	43.08	75.16	89.00	25.16	23.08	47.48	2.06%
YoY %	24.61%	-42.68%	-15.55%	253.74%	9.01%	-51.39%	-	-
Horiz. %	113.06%	90.73%	158.30%	187.45%	52.99%	48.61%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	7.02	6.08	5.03	4.36	3.63	3.49	3.33	13.22%
YoY %	15.46%	20.87%	15.37%	20.11%	4.01%	4.80%	-	-
Horiz. %	210.81%	182.58%	151.05%	130.93%	109.01%	104.80%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 3,704,161
RPS	484.24	403.93	438.15	504.44	321.26	213.49	223.30	13.76%
YoY %	19.88%	-7.81%	-13.14%	57.02%	50.48%	-4.39%	-	-
Horiz. %	216.86%	180.89%	196.22%	225.90%	143.87%	95.61%	100.00%	-
EPS	51.33	41.05	71.57	85.03	23.98	21.99	45.34	2.08%
YoY %	25.04%	-42.64%	-15.83%	254.59%	9.05%	-51.50%	-	-
Horiz. %	113.21%	90.54%	157.85%	187.54%	52.89%	48.50%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	6.7131	5.7931	4.7895	4.1657	3.46	3.325	3.1797	13.25%
YoY %	15.88%	20.95%	14.97%	20.40%	4.06%	4.57%	-	-
Horiz. %	211.12%	182.19%	150.63%	131.01%	108.82%	104.57%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	-
Price	10.00	10.02	10.84	11.04	6.60	3.68	6.55	-
P/RPS	1.97	2.36	2.36	2.09	1.96	1.64	2.80	-5.68%
YoY %	-16.53%	0.00%	12.92%	6.63%	19.51%	-41.43%	-	-
Horiz. %	70.36%	84.29%	84.29%	74.64%	70.00%	58.57%	100.00%	-
P/EPS	18.63	23.26	14.42	12.40	26.23	15.94	13.80	5.12%
YoY %	-19.91%	61.30%	16.29%	-52.73%	64.55%	15.51%	-	-
Horiz. %	135.00%	168.55%	104.49%	89.86%	190.07%	115.51%	100.00%	-
EY	5.37	4.30	6.93	8.06	3.81	6.27	7.25	-4.87%
YoY %	24.88%	-37.95%	-14.02%	111.55%	-39.23%	-13.52%	-	-
Horiz. %	74.07%	59.31%	95.59%	111.17%	52.55%	86.48%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.42	1.65	2.16	2.53	1.82	1.05	1.97	-5.30%
YoY %	-13.94%	-23.61%	-14.62%	39.01%	73.33%	-46.70%	-	-
Horiz. %	72.08%	83.76%	109.64%	128.43%	92.39%	53.30%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	29/05/14	30/05/13	30/05/12	26/05/11	27/05/10	28/05/09	29/05/08	-
Price	9.80	10.26	9.99	11.10	6.73	5.45	5.85	-
P/RPS	1.94	2.42	2.17	2.10	2.00	2.43	2.50	-4.13%
YoY %	-19.83%	11.52%	3.33%	5.00%	-17.70%	-2.80%	-	-
Horiz. %	77.60%	96.80%	86.80%	84.00%	80.00%	97.20%	100.00%	-
P/EPS	18.26	23.82	13.29	12.47	26.75	23.61	12.32	6.77%
YoY %	-23.34%	79.23%	6.58%	-53.38%	13.30%	91.64%	-	-
Horiz. %	148.21%	193.34%	107.87%	101.22%	217.13%	191.64%	100.00%	-
EY	5.48	4.20	7.52	8.02	3.74	4.23	8.12	-6.34%
YoY %	30.48%	-44.15%	-6.23%	114.44%	-11.58%	-47.91%	-	-
Horiz. %	67.49%	51.72%	92.61%	98.77%	46.06%	52.09%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.40	1.69	1.99	2.55	1.85	1.56	1.76	-3.74%
YoY %	-17.16%	-15.08%	-21.96%	37.84%	18.59%	-11.36%	-	-
Horiz. %	79.55%	96.02%	113.07%	144.89%	105.11%	88.64%	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