[GENTING] YoY Quarter Result on 31-Dec-2008 [#4]

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Quarter Result
Revenue	4,819,006	4,086,714	2,320,097	2,390,173	2,249,584	2,203,308	1,464,484	21.94%
YoY %	17.92%	76.14%	-2.93%	6.25%	2.10%	50.45%	-	-
Horiz. %	329.06%	279.05%	158.42%	163.21%	153.61%	150.45%	100.00%	-
PBT	1,726,505	1,182,775	585,660	-108,934	909,605	921,968	625,569	18.42%
YoY %	45.97%	101.96%	637.63%	-111.98%	-1.34%	47.38%	-	-
Horiz. %	275.99%	189.07%	93.62%	-17.41%	145.40%	147.38%	100.00%	-
Tax	-311,483	-376,600	-189,605	-190,937	-148,285	-195,145	-170,607	10.54%
YoY %	17.29%	-98.62%	0.70%	-28.76%	24.01%	-14.38%	-	-
Horiz. %	182.57%	220.74%	111.14%	111.92%	86.92%	114.38%	100.00%	-
NP	1,415,022	806,175	396,055	-299,871	761,320	726,823	454,962	20.80%
YoY %	75.52%	103.55%	232.08%	-139.39%	4.75%	59.75%	-	-
Horiz. %	311.02%	177.20%	87.05%	-65.91%	167.34%	159.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	772,913	465,433	245,400	-120,784	514,442	506,034	346,671	14.29%
YoY %	66.06%	89.66%	303.17%	-123.48%	1.66%	45.97%	-	-
Horiz. %	222.95%	134.26%	70.79%	-34.84%	148.39%	145.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.04%	31.84%	32.37%	-	16.30%	21.17%	27.27%	-
YoY %	-43.34%	-1.64%	0.00%	-	-23.00%	-22.37%	-	-
Horiz. %	66.15%	116.76%	118.70%	-	59.77%	77.63%	100.00%	-
Total Cost	3,403,984	3,280,539	1,924,042	2,690,044	1,488,264	1,476,485	1,009,522	22.44%
YoY %	3.76%	70.50%	-28.48%	80.75%	0.80%	46.26%	-	-
Horiz. %	337.19%	324.96%	190.59%	266.47%	147.42%	146.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	17,606,470	15,477,405	13,896,144	12,447,769	12,352,525	10,654,843	13,861,200	4.06%
YoY %	13.76%	11.38%	11.64%	0.77%	15.93%	-23.13%	-	-
Horiz. %	127.02%	111.66%	100.25%	89.80%	89.12%	76.87%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Dividend
Div	166,098	166,622	155,222	147,748	159,029	28,412	133,958	3.64%
YoY %	-0.31%	7.34%	5.06%	-7.09%	459.72%	-78.79%	-	-
Horiz. %	123.99%	124.38%	115.87%	110.29%	118.72%	21.21%	100.00%	-
Div Payout %	21.49%	35.80%	63.25%	0.00%	30.91%	5.61%	38.64%	-
YoY %	-39.97%	-43.40%	0.00%	0.00%	450.98%	-85.48%	-	-
Horiz. %	55.62%	92.65%	163.69%	0.00%	79.99%	14.52%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Equity
Net Worth	17,606,470	15,477,405	13,896,144	12,447,769	12,352,525	10,654,843	13,861,200	4.06%
YoY %	13.76%	11.38%	11.64%	0.77%	15.93%	-23.13%	-	-
Horiz. %	127.02%	111.66%	100.25%	89.80%	89.12%	76.87%	100.00%	-
NOSH	3,691,083	3,702,728	3,695,783	3,693,700	3,698,360	710,322	705,045	31.75%
YoY %	-0.31%	0.19%	0.06%	-0.13%	420.66%	0.75%	-	-
Horiz. %	523.52%	525.18%	524.19%	523.90%	524.56%	100.75%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Ratio Analysis
NP Margin	29.36%	19.73%	17.07%	-12.55%	33.84%	32.99%	31.07%	-
YoY %	48.81%	15.58%	236.02%	-137.09%	2.58%	6.18%	-	-
Horiz. %	94.50%	63.50%	54.94%	-40.39%	108.92%	106.18%	100.00%	-
ROE	4.39%	3.01%	1.77%	-0.97%	4.16%	4.75%	2.50%	-
YoY %	45.85%	70.06%	282.47%	-123.32%	-12.42%	90.00%	-	-
Horiz. %	175.60%	120.40%	70.80%	-38.80%	166.40%	190.00%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Per Share
RPS	130.56	110.37	62.78	64.71	60.83	310.18	207.71	-7.44%
YoY %	18.29%	75.80%	-2.98%	6.38%	-80.39%	49.33%	-	-
Horiz. %	62.86%	53.14%	30.22%	31.15%	29.29%	149.33%	100.00%	-
EPS	20.94	12.57	6.64	-3.27	13.91	14.25	49.17	-13.25%
YoY %	66.59%	89.31%	303.06%	-123.51%	-2.39%	-71.02%	-	-
Horiz. %	42.59%	25.56%	13.50%	-6.65%	28.29%	28.98%	100.00%	-
DPS	4.50	4.50	4.20	4.00	4.30	4.00	19.00	-21.33%
YoY %	0.00%	7.14%	5.00%	-6.98%	7.50%	-78.95%	-	-
Horiz. %	23.68%	23.68%	22.11%	21.05%	22.63%	21.05%	100.00%	-
NAPS	4.77	4.18	3.76	3.37	3.34	15.00	19.66	-21.01%
YoY %	14.11%	11.17%	11.57%	0.90%	-77.73%	-23.70%	-	-
Horiz. %	24.26%	21.26%	19.13%	17.14%	16.99%	76.30%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Adjusted Per Share Value based on latest NOSH - 3,693,700
RPS	124.30	105.41	59.84	61.65	58.03	56.83	37.77	21.94%
YoY %	17.92%	76.15%	-2.94%	6.24%	2.11%	50.46%	-	-
Horiz. %	329.10%	279.08%	158.43%	163.22%	153.64%	150.46%	100.00%	-
EPS	19.94	12.01	6.33	-3.12	13.27	13.05	8.94	14.29%
YoY %	66.03%	89.73%	302.88%	-123.51%	1.69%	45.97%	-	-
Horiz. %	223.04%	134.34%	70.81%	-34.90%	148.43%	145.97%	100.00%	-
DPS	4.28	4.30	4.00	3.81	4.10	0.73	3.46	3.60%
YoY %	-0.47%	7.50%	4.99%	-7.07%	461.64%	-78.90%	-	-
Horiz. %	123.70%	124.28%	115.61%	110.12%	118.50%	21.10%	100.00%	-
NAPS	4.5414	3.9922	3.5843	3.2108	3.1862	2.7483	3.5753	4.06%
YoY %	13.76%	11.38%	11.63%	0.77%	15.93%	-23.13%	-	-
Horiz. %	127.02%	111.66%	100.25%	89.81%	89.12%	76.87%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/11	30/12/10	31/12/09	31/12/08	31/12/07	29/12/06	30/12/05	-
Price	11.00	11.18	7.34	3.70	7.90	6.60	4.28	-
P/RPS	8.43	10.13	11.69	5.72	12.99	2.13	2.06	26.45%
YoY %	-16.78%	-13.34%	104.37%	-55.97%	509.86%	3.40%	-	-
Horiz. %	409.22%	491.75%	567.48%	277.67%	630.58%	103.40%	100.00%	-
P/EPS	52.53	88.94	110.54	-113.15	56.79	9.26	8.70	34.92%
YoY %	-40.94%	-19.54%	197.69%	-299.24%	513.28%	6.44%	-	-
Horiz. %	603.79%	1,022.30%	1,270.57%	-1,300.57%	652.76%	106.44%	100.00%	-
EY	1.90	1.12	0.90	-0.88	1.76	10.79	11.49	-25.90%
YoY %	69.64%	24.44%	202.27%	-150.00%	-83.69%	-6.09%	-	-
Horiz. %	16.54%	9.75%	7.83%	-7.66%	15.32%	93.91%	100.00%	-
DY	0.41	0.40	0.57	1.08	0.54	0.61	4.44	-32.75%
YoY %	2.50%	-29.82%	-47.22%	100.00%	-11.48%	-86.26%	-	-
Horiz. %	9.23%	9.01%	12.84%	24.32%	12.16%	13.74%	100.00%	-
P/NAPS	2.31	2.67	1.95	1.10	2.37	0.44	0.22	47.95%
YoY %	-13.48%	36.92%	77.27%	-53.59%	438.64%	100.00%	-	-
Horiz. %	1,050.00%	1,213.64%	886.36%	500.00%	1,077.27%	200.00%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Price Multiplier on Announcement Date
Date	28/02/12	23/02/11	25/02/10	26/02/09	28/02/08	28/02/07	22/02/06	-
Price	10.54	10.38	6.31	3.54	6.85	7.10	4.60	-
P/RPS	8.07	9.40	10.05	5.47	11.26	2.29	2.21	24.08%
YoY %	-14.15%	-6.47%	83.73%	-51.42%	391.70%	3.62%	-	-
Horiz. %	365.16%	425.34%	454.75%	247.51%	509.50%	103.62%	100.00%	-
P/EPS	50.33	82.58	95.03	-108.26	49.25	9.97	9.36	32.34%
YoY %	-39.05%	-13.10%	187.78%	-319.82%	393.98%	6.52%	-	-
Horiz. %	537.71%	882.26%	1,015.28%	-1,156.62%	526.18%	106.52%	100.00%	-
EY	1.99	1.21	1.05	-0.92	2.03	10.03	10.69	-24.42%
YoY %	64.46%	15.24%	214.13%	-145.32%	-79.76%	-6.17%	-	-
Horiz. %	18.62%	11.32%	9.82%	-8.61%	18.99%	93.83%	100.00%	-
DY	0.43	0.43	0.67	1.13	0.63	0.56	4.13	-31.39%
YoY %	0.00%	-35.82%	-40.71%	79.37%	12.50%	-86.44%	-	-
Horiz. %	10.41%	10.41%	16.22%	27.36%	15.25%	13.56%	100.00%	-
P/NAPS	2.21	2.48	1.68	1.05	2.05	0.47	0.23	45.78%
YoY %	-10.89%	47.62%	60.00%	-48.78%	336.17%	104.35%	-	-
Horiz. %	960.87%	1,078.26%	730.43%	456.52%	891.30%	204.35%	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