[GENTING] YoY TTM 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
TTM Result
Revenue	16,676,789	18,272,688	17,347,888	11,920,495	8,930,926	8,796,895	7,798,642	13.49%
YoY %	-8.73%	5.33%	45.53%	33.47%	1.52%	12.80%	-	-
Horiz. %	213.84%	234.31%	222.45%	152.85%	114.52%	112.80%	100.00%	-
PBT	4,269,416	5,792,994	6,040,246	3,184,314	1,248,101	2,899,278	3,783,662	2.03%
YoY %	-26.30%	-4.09%	89.69%	155.13%	-56.95%	-23.37%	-	-
Horiz. %	112.84%	153.11%	159.64%	84.16%	32.99%	76.63%	100.00%	-
Tax	1,111,320	-1,096,204	-1,367,696	-792,062	-707,087	-644,774	-889,329	-
YoY %	201.38%	19.85%	-72.68%	-12.02%	-9.66%	27.50%	-	-
Horiz. %	-124.96%	123.26%	153.79%	89.06%	79.51%	72.50%	100.00%	-
NP	5,380,736	4,696,790	4,672,550	2,392,252	541,014	2,254,504	2,894,333	10.87%
YoY %	14.56%	0.52%	95.32%	342.18%	-76.00%	-22.11%	-	-
Horiz. %	185.91%	162.28%	161.44%	82.65%	18.69%	77.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,619,436	2,598,286	2,728,747	1,588,334	266,451	1,520,125	2,123,908	9.28%
YoY %	39.30%	-4.78%	71.80%	496.11%	-82.47%	-28.43%	-	-
Horiz. %	170.41%	122.34%	128.48%	74.78%	12.55%	71.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-26.03%	18.92%	22.64%	24.87%	56.65%	22.24%	23.50%	-
YoY %	-237.58%	-16.43%	-8.97%	-56.10%	154.72%	-5.36%	-	-
Horiz. %	-110.77%	80.51%	96.34%	105.83%	241.06%	94.64%	100.00%	-
Total Cost	11,296,053	13,575,898	12,675,338	9,528,243	8,389,912	6,542,391	4,904,309	14.90%
YoY %	-16.79%	7.10%	33.03%	13.57%	28.24%	33.40%	-	-
Horiz. %	230.33%	276.82%	258.45%	194.28%	171.07%	133.40%	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	166,266	295,395	296,301	277,186	258,692	270,114	128,191	4.42%
YoY %	-43.71%	-0.31%	6.90%	7.15%	-4.23%	110.71%	-	-
Horiz. %	129.70%	230.43%	231.14%	216.23%	201.80%	210.71%	100.00%	-
Div Payout %	4.59%	11.37%	10.86%	17.45%	97.09%	17.77%	6.04%	-
YoY %	-59.63%	4.70%	-37.77%	-82.03%	446.37%	194.21%	-	-
Horiz. %	75.99%	188.25%	179.80%	288.91%	1,607.45%	294.21%	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	32.26%	25.70%	26.93%	20.07%	6.06%	25.63%	37.11%	-
YoY %	25.53%	-4.57%	34.18%	231.19%	-76.36%	-30.94%	-	-
Horiz. %	86.93%	69.25%	72.57%	54.08%	16.33%	69.06%	100.00%	-
ROE	15.52%	13.58%	16.26%	11.46%	2.01%	11.83%	17.21%	-
YoY %	14.29%	-16.48%	41.88%	470.15%	-83.01%	-31.26%	-	-
Horiz. %	90.18%	78.91%	94.48%	66.59%	11.68%	68.74%	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	451.35	494.63	468.21	322.54	241.50	237.57	211.03	13.49%
YoY %	-8.75%	5.64%	45.16%	33.56%	1.65%	12.58%	-	-
Horiz. %	213.88%	234.39%	221.87%	152.84%	114.44%	112.58%	100.00%	-
EPS	97.96	70.33	73.65	42.98	7.20	41.05	57.47	9.28%
YoY %	39.29%	-4.51%	71.36%	496.94%	-82.46%	-28.57%	-	-
Horiz. %	170.45%	122.38%	128.15%	74.79%	12.53%	71.43%	100.00%	-
DPS	4.50	8.00	8.00	7.50	7.00	7.30	3.47	4.42%
YoY %	-43.75%	0.00%	6.67%	7.14%	-4.11%	110.37%	-	-
Horiz. %	129.68%	230.55%	230.55%	216.14%	201.73%	210.37%	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	432.94	474.37	450.36	309.46	231.85	228.37	202.46	13.49%
YoY %	-8.73%	5.33%	45.53%	33.47%	1.52%	12.80%	-	-
Horiz. %	213.84%	234.30%	222.44%	152.85%	114.52%	112.80%	100.00%	-
EPS	93.96	67.45	70.84	41.23	6.92	39.46	55.14	9.28%
YoY %	39.30%	-4.79%	71.82%	495.81%	-82.46%	-28.44%	-	-
Horiz. %	170.40%	122.32%	128.47%	74.77%	12.55%	71.56%	100.00%	-
DPS	4.32	7.67	7.69	7.20	6.72	7.01	3.33	4.42%
YoY %	-43.68%	-0.26%	6.81%	7.14%	-4.14%	110.51%	-	-
Horiz. %	129.73%	230.33%	230.93%	216.22%	201.80%	210.51%	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	2.31	1.91	2.40	2.21	2.34	2.36	3.91	-8.39%
YoY %	20.94%	-20.42%	8.60%	-5.56%	-0.85%	-39.64%	-	-
Horiz. %	59.08%	48.85%	61.38%	56.52%	59.85%	60.36%	100.00%	-
P/EPS	10.66	13.41	15.23	16.57	78.42	13.64	14.35	-4.82%
YoY %	-20.51%	-11.95%	-8.09%	-78.87%	474.93%	-4.95%	-	-
Horiz. %	74.29%	93.45%	106.13%	115.47%	546.48%	95.05%	100.00%	-
EY	9.38	7.46	6.56	6.04	1.28	7.33	6.97	5.06%
YoY %	25.74%	13.72%	8.61%	371.88%	-82.54%	5.16%	-	-
Horiz. %	134.58%	107.03%	94.12%	86.66%	18.36%	105.16%	100.00%	-
DY	0.43	0.85	0.71	1.05	1.24	1.30	0.42	0.39%
YoY %	-49.41%	19.72%	-32.38%	-15.32%	-4.62%	209.52%	-	-
Horiz. %	102.38%	202.38%	169.05%	250.00%	295.24%	309.52%	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	2.03	1.82	2.09	2.79	2.73	2.23	3.44	-8.40%
YoY %	11.54%	-12.92%	-25.09%	2.20%	22.42%	-35.17%	-	-
Horiz. %	59.01%	52.91%	60.76%	81.10%	79.36%	64.83%	100.00%	-
P/EPS	9.37	12.82	13.28	20.94	91.60	12.91	12.61	-4.82%
YoY %	-26.91%	-3.46%	-36.58%	-77.14%	609.53%	2.38%	-	-
Horiz. %	74.31%	101.67%	105.31%	166.06%	726.41%	102.38%	100.00%	-
EY	10.67	7.80	7.53	4.78	1.09	7.75	7.93	5.06%
YoY %	36.79%	3.59%	57.53%	338.53%	-85.94%	-2.27%	-	-
Horiz. %	134.55%	98.36%	94.96%	60.28%	13.75%	97.73%	100.00%	-
DY	0.49	0.89	0.82	0.83	1.06	1.38	0.48	0.34%
YoY %	-44.94%	8.54%	-1.20%	-21.70%	-23.19%	187.50%	-	-
Horiz. %	102.08%	185.42%	170.83%	172.92%	220.83%	287.50%	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