[GENTING] YoY Quarter Result on 30-Jun-2010 [#2]

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Quarter Result
Revenue	4,313,901	4,319,097	4,462,807	4,085,070	2,102,698	2,159,206	1,980,808	13.83%
YoY %	-0.12%	-3.22%	9.25%	94.28%	-2.62%	9.01%	-	-
Horiz. %	217.78%	218.05%	225.30%	206.23%	106.15%	109.01%	100.00%	-
PBT	1,226,120	1,324,669	1,548,429	1,593,130	570,451	770,799	916,377	4.96%
YoY %	-7.44%	-14.45%	-2.81%	179.28%	-25.99%	-15.89%	-	-
Horiz. %	133.80%	144.56%	168.97%	173.85%	62.25%	84.11%	100.00%	-
Tax	-276,850	-272,915	-350,831	-176,777	-181,633	-218,925	-195,529	5.96%
YoY %	-1.44%	22.21%	-98.46%	2.67%	17.03%	-11.97%	-	-
Horiz. %	141.59%	139.58%	179.43%	90.41%	92.89%	111.97%	100.00%	-
NP	949,270	1,051,754	1,197,598	1,416,353	388,818	551,874	720,848	4.69%
YoY %	-9.74%	-12.18%	-15.44%	264.27%	-29.55%	-23.44%	-	-
Horiz. %	131.69%	145.91%	166.14%	196.48%	53.94%	76.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	466,295	534,548	673,220	739,172	214,493	291,042	542,502	-2.48%
YoY %	-12.77%	-20.60%	-8.92%	244.61%	-26.30%	-46.35%	-	-
Horiz. %	85.95%	98.53%	124.10%	136.25%	39.54%	53.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.58%	20.60%	22.66%	11.10%	31.84%	28.40%	21.34%	-
YoY %	9.61%	-9.09%	104.14%	-65.14%	12.11%	33.08%	-	-
Horiz. %	105.81%	96.53%	106.19%	52.01%	149.20%	133.08%	100.00%	-
Total Cost	3,364,631	3,267,343	3,265,209	2,668,717	1,713,880	1,607,332	1,259,960	17.76%
YoY %	2.98%	0.07%	22.35%	55.71%	6.63%	27.57%	-	-
Horiz. %	267.04%	259.32%	259.15%	211.81%	136.03%	127.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	23,314,749	19,135,856	16,784,186	13,859,475	13,239,394	12,848,800	12,343,028	11.17%
YoY %	21.84%	14.01%	21.10%	4.68%	3.04%	4.10%	-	-
Horiz. %	188.89%	155.03%	135.98%	112.29%	107.26%	104.10%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	-	129,296	129,679	121,963	110,944	111,084	99,778	-
YoY %	-	-0.30%	6.33%	9.93%	-0.13%	11.33%	-	-
Horiz. %	-	129.58%	129.97%	122.23%	111.19%	111.33%	100.00%	-
Div Payout %	-	24.19%	19.26%	16.50%	51.72%	38.17%	18.39%	-
YoY %	-	25.60%	16.73%	-68.10%	35.50%	107.56%	-	-
Horiz. %	-	131.54%	104.73%	89.72%	281.24%	207.56%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	23,314,749	19,135,856	16,784,186	13,859,475	13,239,394	12,848,800	12,343,028	11.17%
YoY %	21.84%	14.01%	21.10%	4.68%	3.04%	4.10%	-	-
Horiz. %	188.89%	155.03%	135.98%	112.29%	107.26%	104.10%	100.00%	-
NOSH	3,694,889	3,694,180	3,705,118	3,695,860	3,698,155	3,702,824	3,695,517	-0.00%
YoY %	0.02%	-0.30%	0.25%	-0.06%	-0.13%	0.20%	-	-
Horiz. %	99.98%	99.96%	100.26%	100.01%	100.07%	100.20%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	22.00%	24.35%	26.84%	34.67%	18.49%	25.56%	36.39%	-
YoY %	-9.65%	-9.28%	-22.58%	87.51%	-27.66%	-29.76%	-	-
Horiz. %	60.46%	66.91%	73.76%	95.27%	50.81%	70.24%	100.00%	-
ROE	2.00%	2.79%	4.01%	5.33%	1.62%	2.27%	4.40%	-
YoY %	-28.32%	-30.42%	-24.77%	229.01%	-28.63%	-48.41%	-	-
Horiz. %	45.45%	63.41%	91.14%	121.14%	36.82%	51.59%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	116.75	116.92	120.45	110.53	56.86	58.31	53.60	13.84%
YoY %	-0.15%	-2.93%	8.97%	94.39%	-2.49%	8.79%	-	-
Horiz. %	217.82%	218.13%	224.72%	206.21%	106.08%	108.79%	100.00%	-
EPS	12.62	14.47	18.17	20.00	5.80	7.86	14.68	-2.48%
YoY %	-12.79%	-20.36%	-9.15%	244.83%	-26.21%	-46.46%	-	-
Horiz. %	85.97%	98.57%	123.77%	136.24%	39.51%	53.54%	100.00%	-
DPS	0.00	3.50	3.50	3.30	3.00	3.00	2.70	-
YoY %	0.00%	0.00%	6.06%	10.00%	0.00%	11.11%	-	-
Horiz. %	0.00%	129.63%	129.63%	122.22%	111.11%	111.11%	100.00%	-
NAPS	6.31	5.18	4.53	3.75	3.58	3.47	3.34	11.17%
YoY %	21.81%	14.35%	20.80%	4.75%	3.17%	3.89%	-	-
Horiz. %	188.92%	155.09%	135.63%	112.28%	107.19%	103.89%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 3,695,860
RPS	111.99	112.13	115.86	106.05	54.59	56.05	51.42	13.83%
YoY %	-0.12%	-3.22%	9.25%	94.27%	-2.60%	9.00%	-	-
Horiz. %	217.79%	218.07%	225.32%	206.24%	106.16%	109.00%	100.00%	-
EPS	12.11	13.88	17.48	19.19	5.57	7.56	14.08	-2.47%
YoY %	-12.75%	-20.59%	-8.91%	244.52%	-26.32%	-46.31%	-	-
Horiz. %	86.01%	98.58%	124.15%	136.29%	39.56%	53.69%	100.00%	-
DPS	0.00	3.36	3.37	3.17	2.88	2.88	2.59	-
YoY %	0.00%	-0.30%	6.31%	10.07%	0.00%	11.20%	-	-
Horiz. %	0.00%	129.73%	130.12%	122.39%	111.20%	111.20%	100.00%	-
NAPS	6.0526	4.9678	4.3572	3.598	3.437	3.3356	3.2043	11.17%
YoY %	21.84%	14.01%	21.10%	4.68%	3.04%	4.10%	-	-
Horiz. %	188.89%	155.04%	135.98%	112.29%	107.26%	104.10%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	10.44	9.43	11.22	7.12	5.65	5.60	8.25	-
P/RPS	8.94	8.07	9.32	6.44	9.94	9.60	15.39	-8.64%
YoY %	10.78%	-13.41%	44.72%	-35.21%	3.54%	-37.62%	-	-
Horiz. %	58.09%	52.44%	60.56%	41.85%	64.59%	62.38%	100.00%	-
P/EPS	82.73	65.17	61.75	35.60	97.41	71.25	56.20	6.65%
YoY %	26.94%	5.54%	73.46%	-63.45%	36.72%	26.78%	-	-
Horiz. %	147.21%	115.96%	109.88%	63.35%	173.33%	126.78%	100.00%	-
EY	1.21	1.53	1.62	2.81	1.03	1.40	1.78	-6.22%
YoY %	-20.92%	-5.56%	-42.35%	172.82%	-26.43%	-21.35%	-	-
Horiz. %	67.98%	85.96%	91.01%	157.87%	57.87%	78.65%	100.00%	-
DY	0.00	0.37	0.31	0.46	0.53	0.54	0.33	-
YoY %	0.00%	19.35%	-32.61%	-13.21%	-1.85%	63.64%	-	-
Horiz. %	0.00%	112.12%	93.94%	139.39%	160.61%	163.64%	100.00%	-
P/NAPS	1.65	1.82	2.48	1.90	1.58	1.61	2.47	-6.49%
YoY %	-9.34%	-26.61%	30.53%	20.25%	-1.86%	-34.82%	-	-
Horiz. %	66.80%	73.68%	100.40%	76.92%	63.97%	65.18%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	29/08/13	29/08/12	25/08/11	26/08/10	26/08/09	28/08/08	23/08/07	-
Price	9.18	9.02	9.78	9.00	6.60	5.30	7.25	-
P/RPS	7.86	7.71	8.12	8.14	11.61	9.09	13.53	-8.64%
YoY %	1.95%	-5.05%	-0.25%	-29.89%	27.72%	-32.82%	-	-
Horiz. %	58.09%	56.98%	60.01%	60.16%	85.81%	67.18%	100.00%	-
P/EPS	72.74	62.34	53.82	45.00	113.79	67.43	49.39	6.65%
YoY %	16.68%	15.83%	19.60%	-60.45%	68.75%	36.53%	-	-
Horiz. %	147.28%	126.22%	108.97%	91.11%	230.39%	136.53%	100.00%	-
EY	1.37	1.60	1.86	2.22	0.88	1.48	2.02	-6.26%
YoY %	-14.37%	-13.98%	-16.22%	152.27%	-40.54%	-26.73%	-	-
Horiz. %	67.82%	79.21%	92.08%	109.90%	43.56%	73.27%	100.00%	-
DY	0.00	0.39	0.36	0.37	0.45	0.57	0.37	-
YoY %	0.00%	8.33%	-2.70%	-17.78%	-21.05%	54.05%	-	-
Horiz. %	0.00%	105.41%	97.30%	100.00%	121.62%	154.05%	100.00%	-
P/NAPS	1.45	1.74	2.16	2.40	1.84	1.53	2.17	-6.49%
YoY %	-16.67%	-19.44%	-10.00%	30.43%	20.26%	-29.49%	-	-
Horiz. %	66.82%	80.18%	99.54%	110.60%	84.79%	70.51%	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