[GENTING] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Cumulative Result
Revenue	11,108,023	6,573,520	6,692,335	6,234,237	4,215,320	3,989,657	3,453,001	21.48%
YoY %	68.98%	-1.78%	7.35%	47.89%	5.66%	15.54%	-	-
Horiz. %	321.69%	190.37%	193.81%	180.55%	122.08%	115.54%	100.00%	-
PBT	3,211,549	1,942,789	1,843,728	2,484,904	1,781,905	1,808,753	1,458,771	14.04%
YoY %	65.31%	5.37%	-25.80%	39.45%	-1.48%	23.99%	-	-
Horiz. %	220.15%	133.18%	126.39%	170.34%	122.15%	123.99%	100.00%	-
Tax	-607,025	-555,998	-560,438	-683,931	-266,237	-452,037	-770,002	-3.88%
YoY %	-9.18%	0.79%	18.06%	-156.89%	41.10%	41.29%	-	-
Horiz. %	78.83%	72.21%	72.78%	88.82%	34.58%	58.71%	100.00%	-
NP	2,604,524	1,386,791	1,283,290	1,800,973	1,515,668	1,356,716	688,769	24.80%
YoY %	87.81%	8.07%	-28.74%	18.82%	11.72%	96.98%	-	-
Horiz. %	378.14%	201.34%	186.32%	261.48%	220.05%	196.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,737,524	798,940	690,080	1,474,423	998,210	900,276	688,769	16.66%
YoY %	117.48%	15.77%	-53.20%	47.71%	10.88%	30.71%	-	-
Horiz. %	252.27%	116.00%	100.19%	214.07%	144.93%	130.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.90%	28.62%	30.40%	27.52%	14.94%	24.99%	52.78%	-
YoY %	-33.96%	-5.86%	10.47%	84.20%	-40.22%	-52.65%	-	-
Horiz. %	35.81%	54.23%	57.60%	52.14%	28.31%	47.35%	100.00%	-
Total Cost	8,503,499	5,186,729	5,409,045	4,433,264	2,699,652	2,632,941	2,764,232	20.58%
YoY %	63.95%	-4.11%	22.01%	64.22%	2.53%	-4.75%	-	-
Horiz. %	307.63%	187.64%	195.68%	160.38%	97.66%	95.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	14,972,281	13,709,839	12,624,318	12,970,487	9,875,585	8,405,300	7,606,815	11.94%
YoY %	9.21%	8.60%	-2.67%	31.34%	17.49%	10.50%	-	-
Horiz. %	196.83%	180.23%	165.96%	170.51%	129.83%	110.50%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	121,996	110,861	111,064	99,772	16,929	70,455	56,346	13.73%
YoY %	10.04%	-0.18%	11.32%	489.36%	-75.97%	25.04%	-	-
Horiz. %	216.51%	196.75%	197.11%	177.07%	30.04%	125.04%	100.00%	-
Div Payout %	7.02%	13.88%	16.09%	6.77%	1.70%	7.83%	8.18%	-
YoY %	-49.42%	-13.74%	137.67%	298.24%	-78.29%	-4.28%	-	-
Horiz. %	85.82%	169.68%	196.70%	82.76%	20.78%	95.72%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	14,972,281	13,709,839	12,624,318	12,970,487	9,875,585	8,405,300	7,606,815	11.94%
YoY %	9.21%	8.60%	-2.67%	31.34%	17.49%	10.50%	-	-
Horiz. %	196.83%	180.23%	165.96%	170.51%	129.83%	110.50%	100.00%	-
NOSH	3,696,859	3,695,374	3,702,146	3,695,295	705,398	704,551	704,334	31.81%
YoY %	0.04%	-0.18%	0.19%	423.86%	0.12%	0.03%	-	-
Horiz. %	524.87%	524.66%	525.62%	524.65%	100.15%	100.03%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	23.45%	21.10%	19.18%	28.89%	35.96%	34.01%	19.95%	-
YoY %	11.14%	10.01%	-33.61%	-19.66%	5.73%	70.48%	-	-
Horiz. %	117.54%	105.76%	96.14%	144.81%	180.25%	170.48%	100.00%	-
ROE	11.60%	5.83%	5.47%	11.37%	10.11%	10.71%	9.05%	-
YoY %	98.97%	6.58%	-51.89%	12.46%	-5.60%	18.34%	-	-
Horiz. %	128.18%	64.42%	60.44%	125.64%	111.71%	118.34%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	300.47	177.89	180.77	168.71	597.58	566.27	490.25	-7.83%
YoY %	68.91%	-1.59%	7.15%	-71.77%	5.53%	15.51%	-	-
Horiz. %	61.29%	36.29%	36.87%	34.41%	121.89%	115.51%	100.00%	-
EPS	47.00	21.62	18.64	39.90	28.30	127.78	97.79	-11.49%
YoY %	117.39%	15.99%	-53.28%	40.99%	-77.85%	30.67%	-	-
Horiz. %	48.06%	22.11%	19.06%	40.80%	28.94%	130.67%	100.00%	-
DPS	3.30	3.00	3.00	2.70	2.40	10.00	8.00	-13.71%
YoY %	10.00%	0.00%	11.11%	12.50%	-76.00%	25.00%	-	-
Horiz. %	41.25%	37.50%	37.50%	33.75%	30.00%	125.00%	100.00%	-
NAPS	4.05	3.71	3.41	3.51	14.00	11.93	10.80	-15.07%
YoY %	9.16%	8.80%	-2.85%	-74.93%	17.35%	10.46%	-	-
Horiz. %	37.50%	34.35%	31.57%	32.50%	129.63%	110.46%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 3,694,308
RPS	288.37	170.65	173.74	161.84	109.43	103.57	89.64	21.48%
YoY %	68.98%	-1.78%	7.35%	47.89%	5.66%	15.54%	-	-
Horiz. %	321.70%	190.37%	193.82%	180.54%	122.08%	115.54%	100.00%	-
EPS	45.11	20.74	17.91	38.28	25.91	23.37	17.88	16.66%
YoY %	117.50%	15.80%	-53.21%	47.74%	10.87%	30.70%	-	-
Horiz. %	252.29%	116.00%	100.17%	214.09%	144.91%	130.70%	100.00%	-
DPS	3.17	2.88	2.88	2.59	0.44	1.83	1.46	13.78%
YoY %	10.07%	0.00%	11.20%	488.64%	-75.96%	25.34%	-	-
Horiz. %	217.12%	197.26%	197.26%	177.40%	30.14%	125.34%	100.00%	-
NAPS	3.8869	3.5591	3.2773	3.3672	2.5637	2.1821	1.9748	11.94%
YoY %	9.21%	8.60%	-2.67%	31.34%	17.49%	10.50%	-	-
Horiz. %	196.82%	180.23%	165.96%	170.51%	129.82%	110.50%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	9.92	6.86	5.25	8.05	4.82	4.28	3.38	-
P/RPS	3.30	3.86	2.90	4.77	0.81	0.76	0.69	29.78%
YoY %	-14.51%	33.10%	-39.20%	488.89%	6.58%	10.14%	-	-
Horiz. %	478.26%	559.42%	420.29%	691.30%	117.39%	110.14%	100.00%	-
P/EPS	21.11	31.73	28.17	20.18	3.41	3.35	3.46	35.15%
YoY %	-33.47%	12.64%	39.59%	491.79%	1.79%	-3.18%	-	-
Horiz. %	610.12%	917.05%	814.16%	583.24%	98.55%	96.82%	100.00%	-
EY	4.74	3.15	3.55	4.96	29.36	29.86	28.93	-26.01%
YoY %	50.48%	-11.27%	-28.43%	-83.11%	-1.67%	3.21%	-	-
Horiz. %	16.38%	10.89%	12.27%	17.14%	101.49%	103.21%	100.00%	-
DY	0.33	0.44	0.57	0.34	0.50	2.34	2.37	-27.99%
YoY %	-25.00%	-22.81%	67.65%	-32.00%	-78.63%	-1.27%	-	-
Horiz. %	13.92%	18.57%	24.05%	14.35%	21.10%	98.73%	100.00%	-
P/NAPS	2.45	1.85	1.54	2.29	0.34	0.36	0.31	41.11%
YoY %	32.43%	20.13%	-32.75%	573.53%	-5.56%	16.13%	-	-
Horiz. %	790.32%	596.77%	496.77%	738.71%	109.68%	116.13%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	25/11/10	25/11/09	27/11/08	22/11/07	23/11/06	25/11/05	30/11/04	-
Price	10.40	7.08	4.44	7.50	5.60	4.30	3.70	-
P/RPS	3.46	3.98	2.46	4.45	0.94	0.76	0.75	29.00%
YoY %	-13.07%	61.79%	-44.72%	373.40%	23.68%	1.33%	-	-
Horiz. %	461.33%	530.67%	328.00%	593.33%	125.33%	101.33%	100.00%	-
P/EPS	22.13	32.75	23.82	18.80	3.96	3.37	3.78	34.23%
YoY %	-32.43%	37.49%	26.70%	374.75%	17.51%	-10.85%	-	-
Horiz. %	585.45%	866.40%	630.16%	497.35%	104.76%	89.15%	100.00%	-
EY	4.52	3.05	4.20	5.32	25.27	29.72	26.43	-25.48%
YoY %	48.20%	-27.38%	-21.05%	-78.95%	-14.97%	12.45%	-	-
Horiz. %	17.10%	11.54%	15.89%	20.13%	95.61%	112.45%	100.00%	-
DY	0.32	0.42	0.68	0.36	0.43	2.33	2.16	-27.24%
YoY %	-23.81%	-38.24%	88.89%	-16.28%	-81.55%	7.87%	-	-
Horiz. %	14.81%	19.44%	31.48%	16.67%	19.91%	107.87%	100.00%	-
P/NAPS	2.57	1.91	1.30	2.14	0.40	0.36	0.34	40.06%
YoY %	34.55%	46.92%	-39.25%	435.00%	11.11%	5.88%	-	-
Horiz. %	755.88%	561.76%	382.35%	629.41%	117.65%	105.88%	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