[GENTING] YoY Quarter Result on 30-Jun-2009 [#2]

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Quarter Result
Revenue	4,319,097	4,462,807	4,085,070	2,102,698	2,159,206	1,980,808	1,396,776	20.68%
YoY %	-3.22%	9.25%	94.28%	-2.62%	9.01%	41.81%	-	-
Horiz. %	309.22%	319.51%	292.46%	150.54%	154.58%	141.81%	100.00%	-
PBT	1,324,669	1,548,429	1,593,130	570,451	770,799	916,377	548,307	15.82%
YoY %	-14.45%	-2.81%	179.28%	-25.99%	-15.89%	67.13%	-	-
Horiz. %	241.59%	282.40%	290.55%	104.04%	140.58%	167.13%	100.00%	-
Tax	-272,915	-350,831	-176,777	-181,633	-218,925	-195,529	-144,117	11.21%
YoY %	22.21%	-98.46%	2.67%	17.03%	-11.97%	-35.67%	-	-
Horiz. %	189.37%	243.43%	122.66%	126.03%	151.91%	135.67%	100.00%	-
NP	1,051,754	1,197,598	1,416,353	388,818	551,874	720,848	404,190	17.26%
YoY %	-12.18%	-15.44%	264.27%	-29.55%	-23.44%	78.34%	-	-
Horiz. %	260.21%	296.30%	350.42%	96.20%	136.54%	178.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	534,548	673,220	739,172	214,493	291,042	542,502	272,056	11.90%
YoY %	-20.60%	-8.92%	244.61%	-26.30%	-46.35%	99.41%	-	-
Horiz. %	196.48%	247.46%	271.70%	78.84%	106.98%	199.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.60%	22.66%	11.10%	31.84%	28.40%	21.34%	26.28%	-
YoY %	-9.09%	104.14%	-65.14%	12.11%	33.08%	-18.80%	-	-
Horiz. %	78.39%	86.23%	42.24%	121.16%	108.07%	81.20%	100.00%	-
Total Cost	3,267,343	3,265,209	2,668,717	1,713,880	1,607,332	1,259,960	992,586	21.94%
YoY %	0.07%	22.35%	55.71%	6.63%	27.57%	26.94%	-	-
Horiz. %	329.17%	328.96%	268.87%	172.67%	161.93%	126.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	19,135,856	16,784,186	13,859,475	13,239,394	12,848,800	12,343,028	9,169,634	13.03%
YoY %	14.01%	21.10%	4.68%	3.04%	4.10%	34.61%	-	-
Horiz. %	208.69%	183.04%	151.15%	144.38%	140.12%	134.61%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	129,296	129,679	121,963	110,944	111,084	99,778	16,928	40.29%
YoY %	-0.30%	6.33%	9.93%	-0.13%	11.33%	489.43%	-	-
Horiz. %	763.80%	766.06%	720.48%	655.39%	656.21%	589.43%	100.00%	-
Div Payout %	24.19%	19.26%	16.50%	51.72%	38.17%	18.39%	6.22%	-
YoY %	25.60%	16.73%	-68.10%	35.50%	107.56%	195.66%	-	-
Horiz. %	388.91%	309.65%	265.27%	831.51%	613.67%	295.66%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	19,135,856	16,784,186	13,859,475	13,239,394	12,848,800	12,343,028	9,169,634	13.03%
YoY %	14.01%	21.10%	4.68%	3.04%	4.10%	34.61%	-	-
Horiz. %	208.69%	183.04%	151.15%	144.38%	140.12%	134.61%	100.00%	-
NOSH	3,694,180	3,705,118	3,695,860	3,698,155	3,702,824	3,695,517	705,356	31.74%
YoY %	-0.30%	0.25%	-0.06%	-0.13%	0.20%	423.92%	-	-
Horiz. %	523.73%	525.28%	523.97%	524.30%	524.96%	523.92%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	24.35%	26.84%	34.67%	18.49%	25.56%	36.39%	28.94%	-
YoY %	-9.28%	-22.58%	87.51%	-27.66%	-29.76%	25.74%	-	-
Horiz. %	84.14%	92.74%	119.80%	63.89%	88.32%	125.74%	100.00%	-
ROE	2.79%	4.01%	5.33%	1.62%	2.27%	4.40%	2.97%	-
YoY %	-30.42%	-24.77%	229.01%	-28.63%	-48.41%	48.15%	-	-
Horiz. %	93.94%	135.02%	179.46%	54.55%	76.43%	148.15%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	116.92	120.45	110.53	56.86	58.31	53.60	198.02	-8.39%
YoY %	-2.93%	8.97%	94.39%	-2.49%	8.79%	-72.93%	-	-
Horiz. %	59.04%	60.83%	55.82%	28.71%	29.45%	27.07%	100.00%	-
EPS	14.47	18.17	20.00	5.80	7.86	14.68	7.71	11.05%
YoY %	-20.36%	-9.15%	244.83%	-26.21%	-46.46%	90.40%	-	-
Horiz. %	187.68%	235.67%	259.40%	75.23%	101.95%	190.40%	100.00%	-
DPS	3.50	3.50	3.30	3.00	3.00	2.70	2.40	6.48%
YoY %	0.00%	6.06%	10.00%	0.00%	11.11%	12.50%	-	-
Horiz. %	145.83%	145.83%	137.50%	125.00%	125.00%	112.50%	100.00%	-
NAPS	5.18	4.53	3.75	3.58	3.47	3.34	13.00	-14.20%
YoY %	14.35%	20.80%	4.75%	3.17%	3.89%	-74.31%	-	-
Horiz. %	39.85%	34.85%	28.85%	27.54%	26.69%	25.69%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 3,698,155
RPS	112.13	115.86	106.05	54.59	56.05	51.42	36.26	20.68%
YoY %	-3.22%	9.25%	94.27%	-2.60%	9.00%	41.81%	-	-
Horiz. %	309.24%	319.53%	292.47%	150.55%	154.58%	141.81%	100.00%	-
EPS	13.88	17.48	19.19	5.57	7.56	14.08	7.06	11.91%
YoY %	-20.59%	-8.91%	244.52%	-26.32%	-46.31%	99.43%	-	-
Horiz. %	196.60%	247.59%	271.81%	78.90%	107.08%	199.43%	100.00%	-
DPS	3.36	3.37	3.17	2.88	2.88	2.59	0.44	40.28%
YoY %	-0.30%	6.31%	10.07%	0.00%	11.20%	488.64%	-	-
Horiz. %	763.64%	765.91%	720.45%	654.55%	654.55%	588.64%	100.00%	-
NAPS	4.9678	4.3572	3.598	3.437	3.3356	3.2043	2.3805	13.03%
YoY %	14.01%	21.10%	4.68%	3.04%	4.10%	34.61%	-	-
Horiz. %	208.69%	183.04%	151.14%	144.38%	140.12%	134.61%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	9.43	11.22	7.12	5.65	5.60	8.25	4.74	-
P/RPS	8.07	9.32	6.44	9.94	9.60	15.39	2.39	22.46%
YoY %	-13.41%	44.72%	-35.21%	3.54%	-37.62%	543.93%	-	-
Horiz. %	337.66%	389.96%	269.46%	415.90%	401.67%	643.93%	100.00%	-
P/EPS	65.17	61.75	35.60	97.41	71.25	56.20	12.29	32.01%
YoY %	5.54%	73.46%	-63.45%	36.72%	26.78%	357.28%	-	-
Horiz. %	530.27%	502.44%	289.67%	792.60%	579.74%	457.28%	100.00%	-
EY	1.53	1.62	2.81	1.03	1.40	1.78	8.14	-24.29%
YoY %	-5.56%	-42.35%	172.82%	-26.43%	-21.35%	-78.13%	-	-
Horiz. %	18.80%	19.90%	34.52%	12.65%	17.20%	21.87%	100.00%	-
DY	0.37	0.31	0.46	0.53	0.54	0.33	0.51	-5.20%
YoY %	19.35%	-32.61%	-13.21%	-1.85%	63.64%	-35.29%	-	-
Horiz. %	72.55%	60.78%	90.20%	103.92%	105.88%	64.71%	100.00%	-
P/NAPS	1.82	2.48	1.90	1.58	1.61	2.47	0.36	30.97%
YoY %	-26.61%	30.53%	20.25%	-1.86%	-34.82%	586.11%	-	-
Horiz. %	505.56%	688.89%	527.78%	438.89%	447.22%	686.11%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	29/08/12	25/08/11	26/08/10	26/08/09	28/08/08	23/08/07	30/08/06	-
Price	9.02	9.78	9.00	6.60	5.30	7.25	4.92	-
P/RPS	7.71	8.12	8.14	11.61	9.09	13.53	2.48	20.78%
YoY %	-5.05%	-0.25%	-29.89%	27.72%	-32.82%	445.56%	-	-
Horiz. %	310.89%	327.42%	328.23%	468.15%	366.53%	545.56%	100.00%	-
P/EPS	62.34	53.82	45.00	113.79	67.43	49.39	12.76	30.23%
YoY %	15.83%	19.60%	-60.45%	68.75%	36.53%	287.07%	-	-
Horiz. %	488.56%	421.79%	352.66%	891.77%	528.45%	387.07%	100.00%	-
EY	1.60	1.86	2.22	0.88	1.48	2.02	7.84	-23.25%
YoY %	-13.98%	-16.22%	152.27%	-40.54%	-26.73%	-74.23%	-	-
Horiz. %	20.41%	23.72%	28.32%	11.22%	18.88%	25.77%	100.00%	-
DY	0.39	0.36	0.37	0.45	0.57	0.37	0.49	-3.72%
YoY %	8.33%	-2.70%	-17.78%	-21.05%	54.05%	-24.49%	-	-
Horiz. %	79.59%	73.47%	75.51%	91.84%	116.33%	75.51%	100.00%	-
P/NAPS	1.74	2.16	2.40	1.84	1.53	2.17	0.38	28.83%
YoY %	-19.44%	-10.00%	30.43%	20.26%	-29.49%	471.05%	-	-
Horiz. %	457.89%	568.42%	631.58%	484.21%	402.63%	571.05%	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