[GENTING] YoY TTM Result on 30-Sep-2007 [#3]

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
TTM Result
Revenue	13,428,120	8,963,693	8,941,919	8,437,545	5,679,804	5,183,666	4,607,875	19.50%
YoY %	49.81%	0.24%	5.98%	48.55%	9.57%	12.50%	-	-
Horiz. %	291.42%	194.53%	194.06%	183.11%	123.26%	112.50%	100.00%	-
PBT	3,797,209	1,833,855	2,753,333	3,406,872	2,407,474	2,127,807	1,821,165	13.02%
YoY %	107.06%	-33.40%	-19.18%	41.51%	13.14%	16.84%	-	-
Horiz. %	208.50%	100.70%	151.19%	187.07%	132.19%	116.84%	100.00%	-
Tax	-796,630	-746,935	-708,723	-879,076	-436,844	-653,355	-981,803	-3.42%
YoY %	-6.65%	-5.39%	19.38%	-101.23%	33.14%	33.45%	-	-
Horiz. %	81.14%	76.08%	72.19%	89.54%	44.49%	66.55%	100.00%	-
NP	3,000,579	1,086,920	2,044,610	2,527,796	1,970,630	1,474,452	839,362	23.64%
YoY %	176.06%	-46.84%	-19.11%	28.27%	33.65%	75.66%	-	-
Horiz. %	357.48%	129.49%	243.59%	301.16%	234.78%	175.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,982,924	678,156	1,204,522	1,980,457	1,344,881	1,139,550	839,362	15.39%
YoY %	192.40%	-43.70%	-39.18%	47.26%	18.02%	35.76%	-	-
Horiz. %	236.24%	80.79%	143.50%	235.95%	160.23%	135.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.98%	40.73%	25.74%	25.80%	18.15%	30.71%	53.91%	-
YoY %	-48.49%	58.24%	-0.23%	42.15%	-40.90%	-43.03%	-	-
Horiz. %	38.92%	75.55%	47.75%	47.86%	33.67%	56.97%	100.00%	-
Total Cost	10,427,541	7,876,773	6,897,309	5,909,749	3,709,174	3,709,214	3,768,513	18.47%
YoY %	32.38%	14.20%	16.71%	59.33%	-0.00%	-1.57%	-	-
Horiz. %	276.70%	209.02%	183.02%	156.82%	98.43%	98.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	14,970,888	13,707,730	12,631,703	12,967,023	9,876,121	8,404,717	7,607,916	11.93%
YoY %	9.21%	8.52%	-2.59%	31.30%	17.51%	10.47%	-	-
Horiz. %	196.78%	180.18%	166.03%	170.44%	129.81%	110.47%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	277,186	258,692	270,114	128,191	150,887	183,143	158,480	9.76%
YoY %	7.15%	-4.23%	110.71%	-15.04%	-17.61%	15.56%	-	-
Horiz. %	174.90%	163.23%	170.44%	80.89%	95.21%	115.56%	100.00%	-
Div Payout %	13.98%	38.15%	22.43%	6.47%	11.22%	16.07%	18.88%	-
YoY %	-63.36%	70.08%	246.68%	-42.34%	-30.18%	-14.88%	-	-
Horiz. %	74.05%	202.07%	118.80%	34.27%	59.43%	85.12%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	14,970,888	13,707,730	12,631,703	12,967,023	9,876,121	8,404,717	7,607,916	11.93%
YoY %	9.21%	8.52%	-2.59%	31.30%	17.51%	10.47%	-	-
Horiz. %	196.78%	180.18%	166.03%	170.44%	129.81%	110.47%	100.00%	-
NOSH	3,696,515	3,694,805	3,704,311	3,694,308	705,437	704,502	704,436	31.80%
YoY %	0.05%	-0.26%	0.27%	423.69%	0.13%	0.01%	-	-
Horiz. %	524.75%	524.51%	525.85%	524.43%	100.14%	100.01%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	22.35%	12.13%	22.87%	29.96%	34.70%	28.44%	18.22%	-
YoY %	84.25%	-46.96%	-23.66%	-13.66%	22.01%	56.09%	-	-
Horiz. %	122.67%	66.58%	125.52%	164.43%	190.45%	156.09%	100.00%	-
ROE	13.25%	4.95%	9.54%	15.27%	13.62%	13.56%	11.03%	-
YoY %	167.68%	-48.11%	-37.52%	12.11%	0.44%	22.94%	-	-
Horiz. %	120.13%	44.88%	86.49%	138.44%	123.48%	122.94%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	363.26	242.60	241.39	228.39	805.15	735.79	654.12	-9.33%
YoY %	49.74%	0.50%	5.69%	-71.63%	9.43%	12.49%	-	-
Horiz. %	55.53%	37.09%	36.90%	34.92%	123.09%	112.49%	100.00%	-
EPS	53.64	18.35	32.52	53.61	190.65	161.75	119.15	-12.44%
YoY %	192.32%	-43.57%	-39.34%	-71.88%	17.87%	35.75%	-	-
Horiz. %	45.02%	15.40%	27.29%	44.99%	160.01%	135.75%	100.00%	-
DPS	7.50	7.00	7.30	3.47	21.40	26.00	22.50	-16.72%
YoY %	7.14%	-4.11%	110.37%	-83.79%	-17.69%	15.56%	-	-
Horiz. %	33.33%	31.11%	32.44%	15.42%	95.11%	115.56%	100.00%	-
NAPS	4.05	3.71	3.41	3.51	14.00	11.93	10.80	-15.07%
YoY %	9.16%	8.80%	-2.85%	-74.93%	17.35%	10.46%	-	-
Horiz. %	37.50%	34.35%	31.57%	32.50%	129.63%	110.46%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 3,694,308
RPS	346.36	231.21	230.65	217.64	146.50	133.71	118.85	19.50%
YoY %	49.80%	0.24%	5.98%	48.56%	9.57%	12.50%	-	-
Horiz. %	291.43%	194.54%	194.07%	183.12%	123.26%	112.50%	100.00%	-
EPS	51.15	17.49	31.07	51.08	34.69	29.39	21.65	15.39%
YoY %	192.45%	-43.71%	-39.17%	47.25%	18.03%	35.75%	-	-
Horiz. %	236.26%	80.79%	143.51%	235.94%	160.23%	135.75%	100.00%	-
DPS	7.15	6.67	6.97	3.31	3.89	4.72	4.09	9.75%
YoY %	7.20%	-4.30%	110.57%	-14.91%	-17.58%	15.40%	-	-
Horiz. %	174.82%	163.08%	170.42%	80.93%	95.11%	115.40%	100.00%	-
NAPS	3.8616	3.5357	3.2582	3.3447	2.5474	2.1679	1.9624	11.93%
YoY %	9.22%	8.52%	-2.59%	31.30%	17.51%	10.47%	-	-
Horiz. %	196.78%	180.17%	166.03%	170.44%	129.81%	110.47%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	9.92	6.86	5.25	8.05	4.82	4.28	3.38	-
P/RPS	2.73	2.83	2.17	3.52	0.60	0.58	0.52	31.81%
YoY %	-3.53%	30.41%	-38.35%	486.67%	3.45%	11.54%	-	-
Horiz. %	525.00%	544.23%	417.31%	676.92%	115.38%	111.54%	100.00%	-
P/EPS	18.49	37.38	16.15	15.02	2.53	2.65	2.84	36.62%
YoY %	-50.54%	131.46%	7.52%	493.68%	-4.53%	-6.69%	-	-
Horiz. %	651.06%	1,316.20%	568.66%	528.87%	89.08%	93.31%	100.00%	-
EY	5.41	2.68	6.19	6.66	39.55	37.79	35.25	-26.81%
YoY %	101.87%	-56.70%	-7.06%	-83.16%	4.66%	7.21%	-	-
Horiz. %	15.35%	7.60%	17.56%	18.89%	112.20%	107.21%	100.00%	-
DY	0.76	1.02	1.39	0.43	4.44	6.07	6.66	-30.34%
YoY %	-25.49%	-26.62%	223.26%	-90.32%	-26.85%	-8.86%	-	-
Horiz. %	11.41%	15.32%	20.87%	6.46%	66.67%	91.14%	100.00%	-
P/NAPS	2.45	1.85	1.54	2.29	0.34	0.36	0.31	41.11%
YoY %	32.43%	20.13%	-32.75%	573.53%	-5.56%	16.13%	-	-
Horiz. %	790.32%	596.77%	496.77%	738.71%	109.68%	116.13%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	25/11/10	25/11/09	27/11/08	22/11/07	23/11/06	25/11/05	30/11/04	-
Price	10.40	7.08	4.44	7.50	5.60	4.30	3.70	-
P/RPS	2.86	2.92	1.84	3.28	0.70	0.58	0.57	30.82%
YoY %	-2.05%	58.70%	-43.90%	368.57%	20.69%	1.75%	-	-
Horiz. %	501.75%	512.28%	322.81%	575.44%	122.81%	101.75%	100.00%	-
P/EPS	19.39	38.57	13.65	13.99	2.94	2.66	3.11	35.64%
YoY %	-49.73%	182.56%	-2.43%	375.85%	10.53%	-14.47%	-	-
Horiz. %	623.47%	1,240.19%	438.91%	449.84%	94.53%	85.53%	100.00%	-
EY	5.16	2.59	7.32	7.15	34.04	37.62	32.20	-26.29%
YoY %	99.23%	-64.62%	2.38%	-79.00%	-9.52%	16.83%	-	-
Horiz. %	16.02%	8.04%	22.73%	22.20%	105.71%	116.83%	100.00%	-
DY	0.72	0.99	1.64	0.46	3.82	6.05	6.08	-29.91%
YoY %	-27.27%	-39.63%	256.52%	-87.96%	-36.86%	-0.49%	-	-
Horiz. %	11.84%	16.28%	26.97%	7.57%	62.83%	99.51%	100.00%	-
P/NAPS	2.57	1.91	1.30	2.14	0.40	0.36	0.34	40.06%
YoY %	34.55%	46.92%	-39.25%	435.00%	11.11%	5.88%	-	-
Horiz. %	755.88%	561.76%	382.35%	629.41%	117.65%	105.88%	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