[GENTING] YoY TTM Result on 30-Sep-2013 [#3]

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
TTM Result
Revenue	18,532,172	17,802,962	17,998,827	16,949,584	17,590,451	18,326,564	13,428,120	5.51%
YoY %	4.10%	-1.09%	6.19%	-3.64%	-4.02%	36.48%	-	-
Horiz. %	138.01%	132.58%	134.04%	126.22%	131.00%	136.48%	100.00%	-
PBT	3,450,038	3,632,499	4,451,878	4,548,041	5,246,350	5,971,957	3,797,209	-1.58%
YoY %	-5.02%	-18.41%	-2.11%	-13.31%	-12.15%	57.27%	-	-
Horiz. %	90.86%	95.66%	117.24%	119.77%	138.16%	157.27%	100.00%	-
Tax	-738,990	-978,163	-971,394	1,123,098	-1,013,739	-1,435,623	-796,630	-1.24%
YoY %	24.45%	-0.70%	-186.49%	210.79%	29.39%	-80.21%	-	-
Horiz. %	92.76%	122.79%	121.94%	-140.98%	127.25%	180.21%	100.00%	-
NP	2,711,048	2,654,336	3,480,484	5,671,139	4,232,611	4,536,334	3,000,579	-1.67%
YoY %	2.14%	-23.74%	-38.63%	33.99%	-6.70%	51.18%	-	-
Horiz. %	90.35%	88.46%	115.99%	189.00%	141.06%	151.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,333,602	1,322,902	1,706,131	3,802,119	2,280,510	2,560,021	1,982,924	-6.39%
YoY %	0.81%	-22.46%	-55.13%	66.72%	-10.92%	29.10%	-	-
Horiz. %	67.25%	66.71%	86.04%	191.74%	115.01%	129.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.42%	26.93%	21.82%	-24.69%	19.32%	24.04%	20.98%	-
YoY %	-20.46%	23.42%	188.38%	-227.80%	-19.63%	14.59%	-	-
Horiz. %	102.10%	128.36%	104.00%	-117.68%	92.09%	114.59%	100.00%	-
Total Cost	15,821,124	15,148,626	14,518,343	11,278,445	13,357,840	13,790,230	10,427,541	7.18%
YoY %	4.44%	4.34%	28.73%	-15.57%	-3.14%	32.25%	-	-
Horiz. %	151.72%	145.28%	139.23%	108.16%	128.10%	132.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	32,547,195	32,242,131	25,829,978	23,936,062	19,182,130	16,925,367	14,970,888	13.80%
YoY %	0.95%	24.82%	7.91%	24.78%	13.33%	13.06%	-	-
Horiz. %	217.40%	215.37%	172.53%	159.88%	128.13%	113.06%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Dividend
Div	130,077	111,466	37,169	2,013,184	295,395	296,301	277,186	-11.83%
YoY %	16.70%	199.89%	-98.15%	581.52%	-0.31%	6.90%	-	-
Horiz. %	46.93%	40.21%	13.41%	726.29%	106.57%	106.90%	100.00%	-
Div Payout %	9.75%	8.43%	2.18%	52.95%	12.95%	11.57%	13.98%	-
YoY %	15.66%	286.70%	-95.88%	308.88%	11.93%	-17.24%	-	-
Horiz. %	69.74%	60.30%	15.59%	378.76%	92.63%	82.76%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Equity
Net Worth	32,547,195	32,242,131	25,829,978	23,936,062	19,182,130	16,925,367	14,970,888	13.80%
YoY %	0.95%	24.82%	7.91%	24.78%	13.33%	13.06%	-	-
Horiz. %	217.40%	215.37%	172.53%	159.88%	128.13%	113.06%	100.00%	-
NOSH	3,723,935	3,718,815	3,716,543	3,693,836	3,695,978	3,695,495	3,696,515	0.12%
YoY %	0.14%	0.06%	0.61%	-0.06%	0.01%	-0.03%	-	-
Horiz. %	100.74%	100.60%	100.54%	99.93%	99.99%	99.97%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Ratio Analysis
NP Margin	14.63%	14.91%	19.34%	33.46%	24.06%	24.75%	22.35%	-
YoY %	-1.88%	-22.91%	-42.20%	39.07%	-2.79%	10.74%	-	-
Horiz. %	65.46%	66.71%	86.53%	149.71%	107.65%	110.74%	100.00%	-
ROE	4.10%	4.10%	6.61%	15.88%	11.89%	15.13%	13.25%	-
YoY %	0.00%	-37.97%	-58.38%	33.56%	-21.41%	14.19%	-	-
Horiz. %	30.94%	30.94%	49.89%	119.85%	89.74%	114.19%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Per Share
RPS	497.65	478.73	484.29	458.86	475.93	495.92	363.26	5.38%
YoY %	3.95%	-1.15%	5.54%	-3.59%	-4.03%	36.52%	-	-
Horiz. %	137.00%	131.79%	133.32%	126.32%	131.02%	136.52%	100.00%	-
EPS	35.81	35.57	45.91	102.93	61.70	69.27	53.64	-6.50%
YoY %	0.67%	-22.52%	-55.40%	66.82%	-10.93%	29.14%	-	-
Horiz. %	66.76%	66.31%	85.59%	191.89%	115.03%	129.14%	100.00%	-
DPS	3.50	3.00	1.00	54.50	8.00	8.00	7.50	-11.91%
YoY %	16.67%	200.00%	-98.17%	581.25%	0.00%	6.67%	-	-
Horiz. %	46.67%	40.00%	13.33%	726.67%	106.67%	106.67%	100.00%	-
NAPS	8.74	8.67	6.95	6.48	5.19	4.58	4.05	13.66%
YoY %	0.81%	24.75%	7.25%	24.86%	13.32%	13.09%	-	-
Horiz. %	215.80%	214.07%	171.60%	160.00%	128.15%	113.09%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Adjusted Per Share Value based on latest NOSH - 3,693,836
RPS	478.02	459.21	464.26	437.19	453.73	472.71	346.36	5.51%
YoY %	4.10%	-1.09%	6.19%	-3.65%	-4.02%	36.48%	-	-
Horiz. %	138.01%	132.58%	134.04%	126.22%	131.00%	136.48%	100.00%	-
EPS	34.40	34.12	44.01	98.07	58.82	66.03	51.15	-6.39%
YoY %	0.82%	-22.47%	-55.12%	66.73%	-10.92%	29.09%	-	-
Horiz. %	67.25%	66.71%	86.04%	191.73%	115.00%	129.09%	100.00%	-
DPS	3.36	2.88	0.96	51.93	7.62	7.64	7.15	-11.81%
YoY %	16.67%	200.00%	-98.15%	581.50%	-0.26%	6.85%	-	-
Horiz. %	46.99%	40.28%	13.43%	726.29%	106.57%	106.85%	100.00%	-
NAPS	8.3952	8.3165	6.6625	6.174	4.9478	4.3657	3.8616	13.80%
YoY %	0.95%	24.83%	7.91%	24.78%	13.33%	13.05%	-	-
Horiz. %	217.40%	215.36%	172.53%	159.88%	128.13%	113.05%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	-
Price	7.93	7.27	9.49	10.40	8.71	9.10	9.92	-
P/RPS	1.59	1.52	1.96	2.27	1.83	1.83	2.73	-8.60%
YoY %	4.61%	-22.45%	-13.66%	24.04%	0.00%	-32.97%	-	-
Horiz. %	58.24%	55.68%	71.79%	83.15%	67.03%	67.03%	100.00%	-
P/EPS	22.14	20.44	20.67	10.10	14.12	13.14	18.49	3.04%
YoY %	8.32%	-1.11%	104.65%	-28.47%	7.46%	-28.93%	-	-
Horiz. %	119.74%	110.55%	111.79%	54.62%	76.37%	71.07%	100.00%	-
EY	4.52	4.89	4.84	9.90	7.08	7.61	5.41	-2.94%
YoY %	-7.57%	1.03%	-51.11%	39.83%	-6.96%	40.67%	-	-
Horiz. %	83.55%	90.39%	89.46%	182.99%	130.87%	140.67%	100.00%	-
DY	0.44	0.41	0.11	5.24	0.92	0.88	0.76	-8.69%
YoY %	7.32%	272.73%	-97.90%	469.57%	4.55%	15.79%	-	-
Horiz. %	57.89%	53.95%	14.47%	689.47%	121.05%	115.79%	100.00%	-
P/NAPS	0.91	0.84	1.37	1.60	1.68	1.99	2.45	-15.20%
YoY %	8.33%	-38.69%	-14.37%	-4.76%	-15.58%	-18.78%	-	-
Horiz. %	37.14%	34.29%	55.92%	65.31%	68.57%	81.22%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Announcement Date
Date	24/11/16	26/11/15	21/11/14	28/11/13	29/11/12	24/11/11	25/11/10	-
Price	8.06	7.30	9.40	10.36	8.82	10.28	10.40	-
P/RPS	1.62	1.52	1.94	2.26	1.85	2.07	2.86	-9.03%
YoY %	6.58%	-21.65%	-14.16%	22.16%	-10.63%	-27.62%	-	-
Horiz. %	56.64%	53.15%	67.83%	79.02%	64.69%	72.38%	100.00%	-
P/EPS	22.51	20.52	20.48	10.06	14.29	14.84	19.39	2.51%
YoY %	9.70%	0.20%	103.58%	-29.60%	-3.71%	-23.47%	-	-
Horiz. %	116.09%	105.83%	105.62%	51.88%	73.70%	76.53%	100.00%	-
EY	4.44	4.87	4.88	9.94	7.00	6.74	5.16	-2.47%
YoY %	-8.83%	-0.20%	-50.91%	42.00%	3.86%	30.62%	-	-
Horiz. %	86.05%	94.38%	94.57%	192.64%	135.66%	130.62%	100.00%	-
DY	0.43	0.41	0.11	5.26	0.91	0.78	0.72	-8.22%
YoY %	4.88%	272.73%	-97.91%	478.02%	16.67%	8.33%	-	-
Horiz. %	59.72%	56.94%	15.28%	730.56%	126.39%	108.33%	100.00%	-
P/NAPS	0.92	0.84	1.35	1.60	1.70	2.24	2.57	-15.72%
YoY %	9.52%	-37.78%	-15.62%	-5.88%	-24.11%	-12.84%	-	-
Horiz. %	35.80%	32.68%	52.53%	62.26%	66.15%	87.16%	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