[GENTING] YoY Quarter Result on 30-Jun-2008 [#2]

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Quarter Result
Revenue	4,462,807	4,085,070	2,102,698	2,159,206	1,980,808	1,396,776	1,272,311	23.25%
YoY %	9.25%	94.28%	-2.62%	9.01%	41.81%	9.78%	-	-
Horiz. %	350.76%	321.07%	165.27%	169.71%	155.69%	109.78%	100.00%	-
PBT	1,548,429	1,593,130	570,451	770,799	916,377	548,307	546,521	18.94%
YoY %	-2.81%	179.28%	-25.99%	-15.89%	67.13%	0.33%	-	-
Horiz. %	283.32%	291.50%	104.38%	141.04%	167.67%	100.33%	100.00%	-
Tax	-350,831	-176,777	-181,633	-218,925	-195,529	-144,117	-155,168	14.55%
YoY %	-98.46%	2.67%	17.03%	-11.97%	-35.67%	7.12%	-	-
Horiz. %	226.10%	113.93%	117.06%	141.09%	126.01%	92.88%	100.00%	-
NP	1,197,598	1,416,353	388,818	551,874	720,848	404,190	391,353	20.48%
YoY %	-15.44%	264.27%	-29.55%	-23.44%	78.34%	3.28%	-	-
Horiz. %	306.01%	361.91%	99.35%	141.02%	184.19%	103.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	673,220	739,172	214,493	291,042	542,502	272,056	256,560	17.43%
YoY %	-8.92%	244.61%	-26.30%	-46.35%	99.41%	6.04%	-	-
Horiz. %	262.40%	288.11%	83.60%	113.44%	211.45%	106.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.66%	11.10%	31.84%	28.40%	21.34%	26.28%	28.39%	-
YoY %	104.14%	-65.14%	12.11%	33.08%	-18.80%	-7.43%	-	-
Horiz. %	79.82%	39.10%	112.15%	100.04%	75.17%	92.57%	100.00%	-
Total Cost	3,265,209	2,668,717	1,713,880	1,607,332	1,259,960	992,586	880,958	24.38%
YoY %	22.35%	55.71%	6.63%	27.57%	26.94%	12.67%	-	-
Horiz. %	370.64%	302.93%	194.55%	182.45%	143.02%	112.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	16,784,186	13,859,475	13,239,394	12,848,800	12,343,028	9,169,634	8,072,975	12.96%
YoY %	21.10%	4.68%	3.04%	4.10%	34.61%	13.58%	-	-
Horiz. %	207.91%	171.68%	164.00%	159.16%	152.89%	113.58%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	129,679	121,963	110,944	111,084	99,778	16,928	70,444	10.70%
YoY %	6.33%	9.93%	-0.13%	11.33%	489.43%	-75.97%	-	-
Horiz. %	184.09%	173.13%	157.49%	157.69%	141.64%	24.03%	100.00%	-
Div Payout %	19.26%	16.50%	51.72%	38.17%	18.39%	6.22%	27.46%	-
YoY %	16.73%	-68.10%	35.50%	107.56%	195.66%	-77.35%	-	-
Horiz. %	70.14%	60.09%	188.35%	139.00%	66.97%	22.65%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	16,784,186	13,859,475	13,239,394	12,848,800	12,343,028	9,169,634	8,072,975	12.96%
YoY %	21.10%	4.68%	3.04%	4.10%	34.61%	13.58%	-	-
Horiz. %	207.91%	171.68%	164.00%	159.16%	152.89%	113.58%	100.00%	-
NOSH	3,705,118	3,695,860	3,698,155	3,702,824	3,695,517	705,356	704,448	31.85%
YoY %	0.25%	-0.06%	-0.13%	0.20%	423.92%	0.13%	-	-
Horiz. %	525.96%	524.65%	524.97%	525.63%	524.60%	100.13%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	26.84%	34.67%	18.49%	25.56%	36.39%	28.94%	30.76%	-
YoY %	-22.58%	87.51%	-27.66%	-29.76%	25.74%	-5.92%	-	-
Horiz. %	87.26%	112.71%	60.11%	83.09%	118.30%	94.08%	100.00%	-
ROE	4.01%	5.33%	1.62%	2.27%	4.40%	2.97%	3.18%	-
YoY %	-24.77%	229.01%	-28.63%	-48.41%	48.15%	-6.60%	-	-
Horiz. %	126.10%	167.61%	50.94%	71.38%	138.36%	93.40%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	120.45	110.53	56.86	58.31	53.60	198.02	180.61	-6.52%
YoY %	8.97%	94.39%	-2.49%	8.79%	-72.93%	9.64%	-	-
Horiz. %	66.69%	61.20%	31.48%	32.29%	29.68%	109.64%	100.00%	-
EPS	18.17	20.00	5.80	7.86	14.68	7.71	36.42	-10.93%
YoY %	-9.15%	244.83%	-26.21%	-46.46%	90.40%	-78.83%	-	-
Horiz. %	49.89%	54.91%	15.93%	21.58%	40.31%	21.17%	100.00%	-
DPS	3.50	3.30	3.00	3.00	2.70	2.40	10.00	-16.04%
YoY %	6.06%	10.00%	0.00%	11.11%	12.50%	-76.00%	-	-
Horiz. %	35.00%	33.00%	30.00%	30.00%	27.00%	24.00%	100.00%	-
NAPS	4.53	3.75	3.58	3.47	3.34	13.00	11.46	-14.32%
YoY %	20.80%	4.75%	3.17%	3.89%	-74.31%	13.44%	-	-
Horiz. %	39.53%	32.72%	31.24%	30.28%	29.14%	113.44%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 3,702,824
RPS	115.86	106.05	54.59	56.05	51.42	36.26	33.03	23.25%
YoY %	9.25%	94.27%	-2.60%	9.00%	41.81%	9.78%	-	-
Horiz. %	350.77%	321.07%	165.27%	169.69%	155.68%	109.78%	100.00%	-
EPS	17.48	19.19	5.57	7.56	14.08	7.06	6.66	17.43%
YoY %	-8.91%	244.52%	-26.32%	-46.31%	99.43%	6.01%	-	-
Horiz. %	262.46%	288.14%	83.63%	113.51%	211.41%	106.01%	100.00%	-
DPS	3.37	3.17	2.88	2.88	2.59	0.44	1.83	10.70%
YoY %	6.31%	10.07%	0.00%	11.20%	488.64%	-75.96%	-	-
Horiz. %	184.15%	173.22%	157.38%	157.38%	141.53%	24.04%	100.00%	-
NAPS	4.3572	3.598	3.437	3.3356	3.2043	2.3805	2.0958	12.96%
YoY %	21.10%	4.68%	3.04%	4.10%	34.61%	13.58%	-	-
Horiz. %	207.90%	171.68%	163.99%	159.16%	152.89%	113.58%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	11.22	7.12	5.65	5.60	8.25	4.74	3.78	-
P/RPS	9.32	6.44	9.94	9.60	15.39	2.39	2.09	28.28%
YoY %	44.72%	-35.21%	3.54%	-37.62%	543.93%	14.35%	-	-
Horiz. %	445.93%	308.13%	475.60%	459.33%	736.36%	114.35%	100.00%	-
P/EPS	61.75	35.60	97.41	71.25	56.20	12.29	10.38	34.59%
YoY %	73.46%	-63.45%	36.72%	26.78%	357.28%	18.40%	-	-
Horiz. %	594.89%	342.97%	938.44%	686.42%	541.43%	118.40%	100.00%	-
EY	1.62	2.81	1.03	1.40	1.78	8.14	9.63	-25.69%
YoY %	-42.35%	172.82%	-26.43%	-21.35%	-78.13%	-15.47%	-	-
Horiz. %	16.82%	29.18%	10.70%	14.54%	18.48%	84.53%	100.00%	-
DY	0.31	0.46	0.53	0.54	0.33	0.51	2.65	-30.05%
YoY %	-32.61%	-13.21%	-1.85%	63.64%	-35.29%	-80.75%	-	-
Horiz. %	11.70%	17.36%	20.00%	20.38%	12.45%	19.25%	100.00%	-
P/NAPS	2.48	1.90	1.58	1.61	2.47	0.36	0.33	39.93%
YoY %	30.53%	20.25%	-1.86%	-34.82%	586.11%	9.09%	-	-
Horiz. %	751.52%	575.76%	478.79%	487.88%	748.48%	109.09%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	25/08/11	26/08/10	26/08/09	28/08/08	23/08/07	30/08/06	26/08/05	-
Price	9.78	9.00	6.60	5.30	7.25	4.92	3.88	-
P/RPS	8.12	8.14	11.61	9.09	13.53	2.48	2.15	24.77%
YoY %	-0.25%	-29.89%	27.72%	-32.82%	445.56%	15.35%	-	-
Horiz. %	377.67%	378.60%	540.00%	422.79%	629.30%	115.35%	100.00%	-
P/EPS	53.82	45.00	113.79	67.43	49.39	12.76	10.65	30.98%
YoY %	19.60%	-60.45%	68.75%	36.53%	287.07%	19.81%	-	-
Horiz. %	505.35%	422.54%	1,068.45%	633.15%	463.76%	119.81%	100.00%	-
EY	1.86	2.22	0.88	1.48	2.02	7.84	9.39	-23.64%
YoY %	-16.22%	152.27%	-40.54%	-26.73%	-74.23%	-16.51%	-	-
Horiz. %	19.81%	23.64%	9.37%	15.76%	21.51%	83.49%	100.00%	-
DY	0.36	0.37	0.45	0.57	0.37	0.49	2.58	-27.97%
YoY %	-2.70%	-17.78%	-21.05%	54.05%	-24.49%	-81.01%	-	-
Horiz. %	13.95%	14.34%	17.44%	22.09%	14.34%	18.99%	100.00%	-
P/NAPS	2.16	2.40	1.84	1.53	2.17	0.38	0.34	36.07%
YoY %	-10.00%	30.43%	20.26%	-29.49%	471.05%	11.76%	-	-
Horiz. %	635.29%	705.88%	541.18%	450.00%	638.24%	111.76%	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