[GENTING] YoY TTM Result on 30-Sep-2010 [#3]

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
TTM Result
Revenue	16,949,584	17,590,451	18,326,564	13,428,120	8,963,693	8,941,919	8,437,545	12.31%
YoY %	-3.64%	-4.02%	36.48%	49.81%	0.24%	5.98%	-	-
Horiz. %	200.88%	208.48%	217.20%	159.15%	106.24%	105.98%	100.00%	-
PBT	4,548,041	5,246,350	5,971,957	3,797,209	1,833,855	2,753,333	3,406,872	4.92%
YoY %	-13.31%	-12.15%	57.27%	107.06%	-33.40%	-19.18%	-	-
Horiz. %	133.50%	153.99%	175.29%	111.46%	53.83%	80.82%	100.00%	-
Tax	1,123,098	-1,013,739	-1,435,623	-796,630	-746,935	-708,723	-879,076	-
YoY %	210.79%	29.39%	-80.21%	-6.65%	-5.39%	19.38%	-	-
Horiz. %	-127.76%	115.32%	163.31%	90.62%	84.97%	80.62%	100.00%	-
NP	5,671,139	4,232,611	4,536,334	3,000,579	1,086,920	2,044,610	2,527,796	14.40%
YoY %	33.99%	-6.70%	51.18%	176.06%	-46.84%	-19.11%	-	-
Horiz. %	224.35%	167.44%	179.46%	118.70%	43.00%	80.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,802,119	2,280,510	2,560,021	1,982,924	678,156	1,204,522	1,980,457	11.47%
YoY %	66.72%	-10.92%	29.10%	192.40%	-43.70%	-39.18%	-	-
Horiz. %	191.98%	115.15%	129.26%	100.12%	34.24%	60.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-24.69%	19.32%	24.04%	20.98%	40.73%	25.74%	25.80%	-
YoY %	-227.80%	-19.63%	14.59%	-48.49%	58.24%	-0.23%	-	-
Horiz. %	-95.70%	74.88%	93.18%	81.32%	157.87%	99.77%	100.00%	-
Total Cost	11,278,445	13,357,840	13,790,230	10,427,541	7,876,773	6,897,309	5,909,749	11.36%
YoY %	-15.57%	-3.14%	32.25%	32.38%	14.20%	16.71%	-	-
Horiz. %	190.84%	226.03%	233.35%	176.45%	133.28%	116.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	23,936,062	19,182,130	16,925,367	14,970,888	13,707,730	12,631,703	12,967,023	10.74%
YoY %	24.78%	13.33%	13.06%	9.21%	8.52%	-2.59%	-	-
Horiz. %	184.59%	147.93%	130.53%	115.45%	105.71%	97.41%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Dividend
Div	2,013,184	295,395	296,301	277,186	258,692	270,114	128,191	58.18%
YoY %	581.52%	-0.31%	6.90%	7.15%	-4.23%	110.71%	-	-
Horiz. %	1,570.46%	230.43%	231.14%	216.23%	201.80%	210.71%	100.00%	-
Div Payout %	52.95%	12.95%	11.57%	13.98%	38.15%	22.43%	6.47%	-
YoY %	308.88%	11.93%	-17.24%	-63.36%	70.08%	246.68%	-	-
Horiz. %	818.39%	200.15%	178.83%	216.07%	589.64%	346.68%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Equity
Net Worth	23,936,062	19,182,130	16,925,367	14,970,888	13,707,730	12,631,703	12,967,023	10.74%
YoY %	24.78%	13.33%	13.06%	9.21%	8.52%	-2.59%	-	-
Horiz. %	184.59%	147.93%	130.53%	115.45%	105.71%	97.41%	100.00%	-
NOSH	3,693,836	3,695,978	3,695,495	3,696,515	3,694,805	3,704,311	3,694,308	-0.00%
YoY %	-0.06%	0.01%	-0.03%	0.05%	-0.26%	0.27%	-	-
Horiz. %	99.99%	100.05%	100.03%	100.06%	100.01%	100.27%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Ratio Analysis
NP Margin	33.46%	24.06%	24.75%	22.35%	12.13%	22.87%	29.96%	-
YoY %	39.07%	-2.79%	10.74%	84.25%	-46.96%	-23.66%	-	-
Horiz. %	111.68%	80.31%	82.61%	74.60%	40.49%	76.34%	100.00%	-
ROE	15.88%	11.89%	15.13%	13.25%	4.95%	9.54%	15.27%	-
YoY %	33.56%	-21.41%	14.19%	167.68%	-48.11%	-37.52%	-	-
Horiz. %	103.99%	77.87%	99.08%	86.77%	32.42%	62.48%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Per Share
RPS	458.86	475.93	495.92	363.26	242.60	241.39	228.39	12.31%
YoY %	-3.59%	-4.03%	36.52%	49.74%	0.50%	5.69%	-	-
Horiz. %	200.91%	208.38%	217.14%	159.05%	106.22%	105.69%	100.00%	-
EPS	102.93	61.70	69.27	53.64	18.35	32.52	53.61	11.47%
YoY %	66.82%	-10.93%	29.14%	192.32%	-43.57%	-39.34%	-	-
Horiz. %	192.00%	115.09%	129.21%	100.06%	34.23%	60.66%	100.00%	-
DPS	54.50	8.00	8.00	7.50	7.00	7.30	3.47	58.18%
YoY %	581.25%	0.00%	6.67%	7.14%	-4.11%	110.37%	-	-
Horiz. %	1,570.61%	230.55%	230.55%	216.14%	201.73%	210.37%	100.00%	-
NAPS	6.48	5.19	4.58	4.05	3.71	3.41	3.51	10.74%
YoY %	24.86%	13.32%	13.09%	9.16%	8.80%	-2.85%	-	-
Horiz. %	184.62%	147.86%	130.48%	115.38%	105.70%	97.15%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 3,696,515
RPS	440.02	456.66	475.77	348.60	232.70	232.14	219.04	12.31%
YoY %	-3.64%	-4.02%	36.48%	49.81%	0.24%	5.98%	-	-
Horiz. %	200.89%	208.48%	217.21%	159.15%	106.24%	105.98%	100.00%	-
EPS	98.70	59.20	66.46	51.48	17.61	31.27	51.41	11.47%
YoY %	66.72%	-10.92%	29.10%	192.33%	-43.68%	-39.18%	-	-
Horiz. %	191.99%	115.15%	129.27%	100.14%	34.25%	60.82%	100.00%	-
DPS	52.26	7.67	7.69	7.20	6.72	7.01	3.33	58.16%
YoY %	581.36%	-0.26%	6.81%	7.14%	-4.14%	110.51%	-	-
Horiz. %	1,569.37%	230.33%	230.93%	216.22%	201.80%	210.51%	100.00%	-
NAPS	6.2139	4.9798	4.3939	3.8865	3.5586	3.2792	3.3663	10.74%
YoY %	24.78%	13.33%	13.06%	9.21%	8.52%	-2.59%	-	-
Horiz. %	184.59%	147.93%	130.53%	115.45%	105.71%	97.41%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	-
Price	10.40	8.71	9.10	9.92	6.86	5.25	8.05	-
P/RPS	2.27	1.83	1.83	2.73	2.83	2.17	3.52	-7.04%
YoY %	24.04%	0.00%	-32.97%	-3.53%	30.41%	-38.35%	-	-
Horiz. %	64.49%	51.99%	51.99%	77.56%	80.40%	61.65%	100.00%	-
P/EPS	10.10	14.12	13.14	18.49	37.38	16.15	15.02	-6.39%
YoY %	-28.47%	7.46%	-28.93%	-50.54%	131.46%	7.52%	-	-
Horiz. %	67.24%	94.01%	87.48%	123.10%	248.87%	107.52%	100.00%	-
EY	9.90	7.08	7.61	5.41	2.68	6.19	6.66	6.82%
YoY %	39.83%	-6.96%	40.67%	101.87%	-56.70%	-7.06%	-	-
Horiz. %	148.65%	106.31%	114.26%	81.23%	40.24%	92.94%	100.00%	-
DY	5.24	0.92	0.88	0.76	1.02	1.39	0.43	51.63%
YoY %	469.57%	4.55%	15.79%	-25.49%	-26.62%	223.26%	-	-
Horiz. %	1,218.60%	213.95%	204.65%	176.74%	237.21%	323.26%	100.00%	-
P/NAPS	1.60	1.68	1.99	2.45	1.85	1.54	2.29	-5.79%
YoY %	-4.76%	-15.58%	-18.78%	32.43%	20.13%	-32.75%	-	-
Horiz. %	69.87%	73.36%	86.90%	106.99%	80.79%	67.25%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	28/11/13	29/11/12	24/11/11	25/11/10	25/11/09	27/11/08	22/11/07	-
Price	10.36	8.82	10.28	10.40	7.08	4.44	7.50	-
P/RPS	2.26	1.85	2.07	2.86	2.92	1.84	3.28	-6.01%
YoY %	22.16%	-10.63%	-27.62%	-2.05%	58.70%	-43.90%	-	-
Horiz. %	68.90%	56.40%	63.11%	87.20%	89.02%	56.10%	100.00%	-
P/EPS	10.06	14.29	14.84	19.39	38.57	13.65	13.99	-5.34%
YoY %	-29.60%	-3.71%	-23.47%	-49.73%	182.56%	-2.43%	-	-
Horiz. %	71.91%	102.14%	106.08%	138.60%	275.70%	97.57%	100.00%	-
EY	9.94	7.00	6.74	5.16	2.59	7.32	7.15	5.63%
YoY %	42.00%	3.86%	30.62%	99.23%	-64.62%	2.38%	-	-
Horiz. %	139.02%	97.90%	94.27%	72.17%	36.22%	102.38%	100.00%	-
DY	5.26	0.91	0.78	0.72	0.99	1.64	0.46	50.04%
YoY %	478.02%	16.67%	8.33%	-27.27%	-39.63%	256.52%	-	-
Horiz. %	1,143.48%	197.83%	169.57%	156.52%	215.22%	356.52%	100.00%	-
P/NAPS	1.60	1.70	2.24	2.57	1.91	1.30	2.14	-4.72%
YoY %	-5.88%	-24.11%	-12.84%	34.55%	46.92%	-39.25%	-	-
Horiz. %	74.77%	79.44%	104.67%	120.09%	89.25%	60.75%	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