[GENTING] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Cumulative Result
Revenue	12,707,305	12,771,445	13,761,136	11,108,023	6,573,520	6,692,335	6,234,237	12.58%
YoY %	-0.50%	-7.19%	23.88%	68.98%	-1.78%	7.35%	-	-
Horiz. %	203.83%	204.86%	220.73%	178.18%	105.44%	107.35%	100.00%	-
PBT	3,241,504	3,519,845	4,638,239	3,211,549	1,942,789	1,843,728	2,484,904	4.52%
YoY %	-7.91%	-24.11%	44.42%	65.31%	5.37%	-25.80%	-	-
Horiz. %	130.45%	141.65%	186.66%	129.24%	78.18%	74.20%	100.00%	-
Tax	-540,059	-702,256	-908,080	-607,025	-555,998	-560,438	-683,931	-3.85%
YoY %	23.10%	22.67%	-49.60%	-9.18%	0.79%	18.06%	-	-
Horiz. %	78.96%	102.68%	132.77%	88.76%	81.29%	81.94%	100.00%	-
NP	2,701,445	2,817,589	3,730,159	2,604,524	1,386,791	1,283,290	1,800,973	6.98%
YoY %	-4.12%	-24.46%	43.22%	87.81%	8.07%	-28.74%	-	-
Horiz. %	150.00%	156.45%	207.12%	144.62%	77.00%	71.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,326,232	1,507,597	2,094,588	1,737,524	798,940	690,080	1,474,423	-1.74%
YoY %	-12.03%	-28.02%	20.55%	117.48%	15.77%	-53.20%	-	-
Horiz. %	89.95%	102.25%	142.06%	117.84%	54.19%	46.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.66%	19.95%	19.58%	18.90%	28.62%	30.40%	27.52%	-
YoY %	-16.49%	1.89%	3.60%	-33.96%	-5.86%	10.47%	-	-
Horiz. %	60.54%	72.49%	71.15%	68.68%	104.00%	110.47%	100.00%	-
Total Cost	10,005,860	9,953,856	10,030,977	8,503,499	5,186,729	5,409,045	4,433,264	14.51%
YoY %	0.52%	-0.77%	17.96%	63.95%	-4.11%	22.01%	-	-
Horiz. %	225.70%	224.53%	226.27%	191.81%	117.00%	122.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	23,938,671	19,168,124	16,955,130	14,972,281	13,709,839	12,624,318	12,970,487	10.74%
YoY %	24.89%	13.05%	13.24%	9.21%	8.60%	-2.67%	-	-
Horiz. %	184.56%	147.78%	130.72%	115.43%	105.70%	97.33%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Dividend
Div	1,847,119	129,264	129,569	121,996	110,861	111,064	99,772	62.57%
YoY %	1,328.95%	-0.24%	6.21%	10.04%	-0.18%	11.32%	-	-
Horiz. %	1,851.34%	129.56%	129.87%	122.27%	111.11%	111.32%	100.00%	-
Div Payout %	139.28%	8.57%	6.19%	7.02%	13.88%	16.09%	6.77%	-
YoY %	1,525.20%	38.45%	-11.82%	-49.42%	-13.74%	137.67%	-	-
Horiz. %	2,057.31%	126.59%	91.43%	103.69%	205.02%	237.67%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Equity
Net Worth	23,938,671	19,168,124	16,955,130	14,972,281	13,709,839	12,624,318	12,970,487	10.74%
YoY %	24.89%	13.05%	13.24%	9.21%	8.60%	-2.67%	-	-
Horiz. %	184.56%	147.78%	130.72%	115.43%	105.70%	97.33%	100.00%	-
NOSH	3,694,239	3,693,280	3,701,993	3,696,859	3,695,374	3,702,146	3,695,295	-0.00%
YoY %	0.03%	-0.24%	0.14%	0.04%	-0.18%	0.19%	-	-
Horiz. %	99.97%	99.95%	100.18%	100.04%	100.00%	100.19%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Ratio Analysis
NP Margin	21.26%	22.06%	27.11%	23.45%	21.10%	19.18%	28.89%	-
YoY %	-3.63%	-18.63%	15.61%	11.14%	10.01%	-33.61%	-	-
Horiz. %	73.59%	76.36%	93.84%	81.17%	73.04%	66.39%	100.00%	-
ROE	5.54%	7.87%	12.35%	11.60%	5.83%	5.47%	11.37%	-
YoY %	-29.61%	-36.28%	6.47%	98.97%	6.58%	-51.89%	-	-
Horiz. %	48.72%	69.22%	108.62%	102.02%	51.28%	48.11%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Per Share
RPS	343.98	345.80	371.72	300.47	177.89	180.77	168.71	12.59%
YoY %	-0.53%	-6.97%	23.71%	68.91%	-1.59%	7.15%	-	-
Horiz. %	203.89%	204.97%	220.33%	178.10%	105.44%	107.15%	100.00%	-
EPS	35.90	40.82	56.58	47.00	21.62	18.64	39.90	-1.74%
YoY %	-12.05%	-27.85%	20.38%	117.39%	15.99%	-53.28%	-	-
Horiz. %	89.97%	102.31%	141.80%	117.79%	54.19%	46.72%	100.00%	-
DPS	50.00	3.50	3.50	3.30	3.00	3.00	2.70	62.58%
YoY %	1,328.57%	0.00%	6.06%	10.00%	0.00%	11.11%	-	-
Horiz. %	1,851.85%	129.63%	129.63%	122.22%	111.11%	111.11%	100.00%	-
NAPS	6.48	5.19	4.58	4.05	3.71	3.41	3.51	10.74%
YoY %	24.86%	13.32%	13.09%	9.16%	8.80%	-2.85%	-	-
Horiz. %	184.62%	147.86%	130.48%	115.38%	105.70%	97.15%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 3,696,515
RPS	329.89	331.55	357.25	288.37	170.65	173.74	161.84	12.59%
YoY %	-0.50%	-7.19%	23.89%	68.98%	-1.78%	7.35%	-	-
Horiz. %	203.84%	204.86%	220.74%	178.18%	105.44%	107.35%	100.00%	-
EPS	34.43	39.14	54.38	45.11	20.74	17.91	38.28	-1.74%
YoY %	-12.03%	-28.03%	20.55%	117.50%	15.80%	-53.21%	-	-
Horiz. %	89.94%	102.25%	142.06%	117.84%	54.18%	46.79%	100.00%	-
DPS	47.95	3.36	3.36	3.17	2.88	2.88	2.59	62.57%
YoY %	1,327.08%	0.00%	5.99%	10.07%	0.00%	11.20%	-	-
Horiz. %	1,851.35%	129.73%	129.73%	122.39%	111.20%	111.20%	100.00%	-
NAPS	6.2146	4.9761	4.4016	3.8869	3.5591	3.2773	3.3672	10.74%
YoY %	24.89%	13.05%	13.24%	9.21%	8.60%	-2.67%	-	-
Horiz. %	184.56%	147.78%	130.72%	115.43%	105.70%	97.33%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	-
Price	10.40	8.71	9.10	9.92	6.86	5.25	8.05	-
P/RPS	3.02	2.52	2.45	3.30	3.86	2.90	4.77	-7.32%
YoY %	19.84%	2.86%	-25.76%	-14.51%	33.10%	-39.20%	-	-
Horiz. %	63.31%	52.83%	51.36%	69.18%	80.92%	60.80%	100.00%	-
P/EPS	28.97	21.34	16.08	21.11	31.73	28.17	20.18	6.20%
YoY %	35.75%	32.71%	-23.83%	-33.47%	12.64%	39.59%	-	-
Horiz. %	143.56%	105.75%	79.68%	104.61%	157.23%	139.59%	100.00%	-
EY	3.45	4.69	6.22	4.74	3.15	3.55	4.96	-5.86%
YoY %	-26.44%	-24.60%	31.22%	50.48%	-11.27%	-28.43%	-	-
Horiz. %	69.56%	94.56%	125.40%	95.56%	63.51%	71.57%	100.00%	-
DY	4.81	0.40	0.38	0.33	0.44	0.57	0.34	55.45%
YoY %	1,102.50%	5.26%	15.15%	-25.00%	-22.81%	67.65%	-	-
Horiz. %	1,414.71%	117.65%	111.76%	97.06%	129.41%	167.65%	100.00%	-
P/NAPS	1.60	1.68	1.99	2.45	1.85	1.54	2.29	-5.79%
YoY %	-4.76%	-15.58%	-18.78%	32.43%	20.13%	-32.75%	-	-
Horiz. %	69.87%	73.36%	86.90%	106.99%	80.79%	67.25%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	28/11/13	29/11/12	24/11/11	25/11/10	25/11/09	27/11/08	22/11/07	-
Price	10.36	8.82	10.28	10.40	7.08	4.44	7.50	-
P/RPS	3.01	2.55	2.77	3.46	3.98	2.46	4.45	-6.30%
YoY %	18.04%	-7.94%	-19.94%	-13.07%	61.79%	-44.72%	-	-
Horiz. %	67.64%	57.30%	62.25%	77.75%	89.44%	55.28%	100.00%	-
P/EPS	28.86	21.61	18.17	22.13	32.75	23.82	18.80	7.39%
YoY %	33.55%	18.93%	-17.89%	-32.43%	37.49%	26.70%	-	-
Horiz. %	153.51%	114.95%	96.65%	117.71%	174.20%	126.70%	100.00%	-
EY	3.47	4.63	5.50	4.52	3.05	4.20	5.32	-6.86%
YoY %	-25.05%	-15.82%	21.68%	48.20%	-27.38%	-21.05%	-	-
Horiz. %	65.23%	87.03%	103.38%	84.96%	57.33%	78.95%	100.00%	-
DY	4.83	0.40	0.34	0.32	0.42	0.68	0.36	54.08%
YoY %	1,107.50%	17.65%	6.25%	-23.81%	-38.24%	88.89%	-	-
Horiz. %	1,341.67%	111.11%	94.44%	88.89%	116.67%	188.89%	100.00%	-
P/NAPS	1.60	1.70	2.24	2.57	1.91	1.30	2.14	-4.72%
YoY %	-5.88%	-24.11%	-12.84%	34.55%	46.92%	-39.25%	-	-
Horiz. %	74.77%	79.44%	104.67%	120.09%	89.25%	60.75%	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