[GENTING] YoY Quarter Result on 30-Jun-2012 [#2]

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Quarter Result
Revenue	4,167,864	4,408,788	4,313,901	4,319,097	4,462,807	4,085,070	2,102,698	12.07%
YoY %	-5.46%	2.20%	-0.12%	-3.22%	9.25%	94.28%	-	-
Horiz. %	198.22%	209.67%	205.16%	205.41%	212.24%	194.28%	100.00%	-
PBT	425,724	930,986	1,226,120	1,324,669	1,548,429	1,593,130	570,451	-4.75%
YoY %	-54.27%	-24.07%	-7.44%	-14.45%	-2.81%	179.28%	-	-
Horiz. %	74.63%	163.20%	214.94%	232.21%	271.44%	279.28%	100.00%	-
Tax	-169,453	-209,688	-276,850	-272,915	-350,831	-176,777	-181,633	-1.14%
YoY %	19.19%	24.26%	-1.44%	22.21%	-98.46%	2.67%	-	-
Horiz. %	93.29%	115.45%	152.42%	150.26%	193.15%	97.33%	100.00%	-
NP	256,271	721,298	949,270	1,051,754	1,197,598	1,416,353	388,818	-6.70%
YoY %	-64.47%	-24.02%	-9.74%	-12.18%	-15.44%	264.27%	-	-
Horiz. %	65.91%	185.51%	244.14%	270.50%	308.01%	364.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	67,909	372,066	466,295	534,548	673,220	739,172	214,493	-17.43%
YoY %	-81.75%	-20.21%	-12.77%	-20.60%	-8.92%	244.61%	-	-
Horiz. %	31.66%	173.46%	217.39%	249.21%	313.87%	344.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	39.80%	22.52%	22.58%	20.60%	22.66%	11.10%	31.84%	-
YoY %	76.73%	-0.27%	9.61%	-9.09%	104.14%	-65.14%	-	-
Horiz. %	125.00%	70.73%	70.92%	64.70%	71.17%	34.86%	100.00%	-
Total Cost	3,911,593	3,687,490	3,364,631	3,267,343	3,265,209	2,668,717	1,713,880	14.73%
YoY %	6.08%	9.60%	2.98%	0.07%	22.35%	55.71%	-	-
Horiz. %	228.23%	215.15%	196.32%	190.64%	190.52%	155.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	28,685,057	25,869,923	23,314,749	19,135,856	16,784,186	13,859,475	13,239,394	13.74%
YoY %	10.88%	10.96%	21.84%	14.01%	21.10%	4.68%	-	-
Horiz. %	216.66%	195.40%	176.10%	144.54%	126.77%	104.68%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	-	37,169	-	129,296	129,679	121,963	110,944	-
YoY %	-	0.00%	-	-0.30%	6.33%	9.93%	-	-
Horiz. %	-	33.50%	-	116.54%	116.89%	109.93%	100.00%	-
Div Payout %	-	9.99%	-	24.19%	19.26%	16.50%	51.72%	-
YoY %	-	0.00%	-	25.60%	16.73%	-68.10%	-	-
Horiz. %	-	19.32%	-	46.77%	37.24%	31.90%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	28,685,057	25,869,923	23,314,749	19,135,856	16,784,186	13,859,475	13,239,394	13.74%
YoY %	10.88%	10.96%	21.84%	14.01%	21.10%	4.68%	-	-
Horiz. %	216.66%	195.40%	176.10%	144.54%	126.77%	104.68%	100.00%	-
NOSH	3,710,874	3,716,942	3,694,889	3,694,180	3,705,118	3,695,860	3,698,155	0.05%
YoY %	-0.16%	0.60%	0.02%	-0.30%	0.25%	-0.06%	-	-
Horiz. %	100.34%	100.51%	99.91%	99.89%	100.19%	99.94%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	6.15%	16.36%	22.00%	24.35%	26.84%	34.67%	18.49%	-
YoY %	-62.41%	-25.64%	-9.65%	-9.28%	-22.58%	87.51%	-	-
Horiz. %	33.26%	88.48%	118.98%	131.69%	145.16%	187.51%	100.00%	-
ROE	0.24%	1.44%	2.00%	2.79%	4.01%	5.33%	1.62%	-
YoY %	-83.33%	-28.00%	-28.32%	-30.42%	-24.77%	229.01%	-	-
Horiz. %	14.81%	88.89%	123.46%	172.22%	247.53%	329.01%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	112.31	118.61	116.75	116.92	120.45	110.53	56.86	12.00%
YoY %	-5.31%	1.59%	-0.15%	-2.93%	8.97%	94.39%	-	-
Horiz. %	197.52%	208.60%	205.33%	205.63%	211.84%	194.39%	100.00%	-
EPS	1.83	10.01	12.62	14.47	18.17	20.00	5.80	-17.48%
YoY %	-81.72%	-20.68%	-12.79%	-20.36%	-9.15%	244.83%	-	-
Horiz. %	31.55%	172.59%	217.59%	249.48%	313.28%	344.83%	100.00%	-
DPS	0.00	1.00	0.00	3.50	3.50	3.30	3.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	6.06%	10.00%	-	-
Horiz. %	0.00%	33.33%	0.00%	116.67%	116.67%	110.00%	100.00%	-
NAPS	7.73	6.96	6.31	5.18	4.53	3.75	3.58	13.68%
YoY %	11.06%	10.30%	21.81%	14.35%	20.80%	4.75%	-	-
Horiz. %	215.92%	194.41%	176.26%	144.69%	126.54%	104.75%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 3,694,180
RPS	108.20	114.45	111.99	112.13	115.86	106.05	54.59	12.07%
YoY %	-5.46%	2.20%	-0.12%	-3.22%	9.25%	94.27%	-	-
Horiz. %	198.20%	209.65%	205.15%	205.40%	212.24%	194.27%	100.00%	-
EPS	1.76	9.66	12.11	13.88	17.48	19.19	5.57	-17.46%
YoY %	-81.78%	-20.23%	-12.75%	-20.59%	-8.91%	244.52%	-	-
Horiz. %	31.60%	173.43%	217.41%	249.19%	313.82%	344.52%	100.00%	-
DPS	0.00	0.96	0.00	3.36	3.37	3.17	2.88	-
YoY %	0.00%	0.00%	0.00%	-0.30%	6.31%	10.07%	-	-
Horiz. %	0.00%	33.33%	0.00%	116.67%	117.01%	110.07%	100.00%	-
NAPS	7.4468	6.7159	6.0526	4.9678	4.3572	3.598	3.437	13.74%
YoY %	10.88%	10.96%	21.84%	14.01%	21.10%	4.68%	-	-
Horiz. %	216.67%	195.40%	176.10%	144.54%	126.77%	104.68%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	8.06	9.99	10.44	9.43	11.22	7.12	5.65	-
P/RPS	7.18	8.42	8.94	8.07	9.32	6.44	9.94	-5.27%
YoY %	-14.73%	-5.82%	10.78%	-13.41%	44.72%	-35.21%	-	-
Horiz. %	72.23%	84.71%	89.94%	81.19%	93.76%	64.79%	100.00%	-
P/EPS	440.44	99.80	82.73	65.17	61.75	35.60	97.41	28.57%
YoY %	341.32%	20.63%	26.94%	5.54%	73.46%	-63.45%	-	-
Horiz. %	452.15%	102.45%	84.93%	66.90%	63.39%	36.55%	100.00%	-
EY	0.23	1.00	1.21	1.53	1.62	2.81	1.03	-22.10%
YoY %	-77.00%	-17.36%	-20.92%	-5.56%	-42.35%	172.82%	-	-
Horiz. %	22.33%	97.09%	117.48%	148.54%	157.28%	272.82%	100.00%	-
DY	0.00	0.10	0.00	0.37	0.31	0.46	0.53	-
YoY %	0.00%	0.00%	0.00%	19.35%	-32.61%	-13.21%	-	-
Horiz. %	0.00%	18.87%	0.00%	69.81%	58.49%	86.79%	100.00%	-
P/NAPS	1.04	1.44	1.65	1.82	2.48	1.90	1.58	-6.72%
YoY %	-27.78%	-12.73%	-9.34%	-26.61%	30.53%	20.25%	-	-
Horiz. %	65.82%	91.14%	104.43%	115.19%	156.96%	120.25%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	26/08/15	28/08/14	29/08/13	29/08/12	25/08/11	26/08/10	26/08/09	-
Price	6.64	9.70	9.18	9.02	9.78	9.00	6.60	-
P/RPS	5.91	8.18	7.86	7.71	8.12	8.14	11.61	-10.63%
YoY %	-27.75%	4.07%	1.95%	-5.05%	-0.25%	-29.89%	-	-
Horiz. %	50.90%	70.46%	67.70%	66.41%	69.94%	70.11%	100.00%	-
P/EPS	362.84	96.90	72.74	62.34	53.82	45.00	113.79	21.31%
YoY %	274.45%	33.21%	16.68%	15.83%	19.60%	-60.45%	-	-
Horiz. %	318.87%	85.16%	63.92%	54.79%	47.30%	39.55%	100.00%	-
EY	0.28	1.03	1.37	1.60	1.86	2.22	0.88	-17.36%
YoY %	-72.82%	-24.82%	-14.37%	-13.98%	-16.22%	152.27%	-	-
Horiz. %	31.82%	117.05%	155.68%	181.82%	211.36%	252.27%	100.00%	-
DY	0.00	0.10	0.00	0.39	0.36	0.37	0.45	-
YoY %	0.00%	0.00%	0.00%	8.33%	-2.70%	-17.78%	-	-
Horiz. %	0.00%	22.22%	0.00%	86.67%	80.00%	82.22%	100.00%	-
P/NAPS	0.86	1.39	1.45	1.74	2.16	2.40	1.84	-11.90%
YoY %	-38.13%	-4.14%	-16.67%	-19.44%	-10.00%	30.43%	-	-
Horiz. %	46.74%	75.54%	78.80%	94.57%	117.39%	130.43%	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