[GENTING] YoY TTM 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
TTM Result
Revenue	19,058,856	15,194,737	8,893,617	9,082,508	8,483,821	6,418,628	5,454,141	23.17%
YoY %	25.43%	70.85%	-2.08%	7.06%	32.17%	17.68%	-	-
Horiz. %	349.44%	278.59%	163.06%	166.52%	155.55%	117.68%	100.00%	-
PBT	6,515,687	4,394,324	2,528,449	1,734,794	3,394,509	2,703,873	2,434,322	17.82%
YoY %	48.28%	73.80%	45.75%	-48.89%	25.54%	11.07%	-	-
Horiz. %	267.66%	180.52%	103.87%	71.26%	139.44%	111.07%	100.00%	-
Tax	-1,370,506	-983,625	-745,603	-751,375	-832,216	-461,382	-744,182	10.70%
YoY %	-39.33%	-31.92%	0.77%	9.71%	-80.37%	38.00%	-	-
Horiz. %	184.16%	132.18%	100.19%	100.97%	111.83%	62.00%	100.00%	-
NP	5,145,181	3,410,699	1,782,846	983,419	2,562,293	2,242,491	1,690,140	20.37%
YoY %	50.85%	91.31%	81.29%	-61.62%	14.26%	32.68%	-	-
Horiz. %	304.42%	201.80%	105.49%	58.19%	151.60%	132.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,867,501	2,202,957	1,044,340	569,296	1,988,865	1,504,244	1,246,947	14.88%
YoY %	30.17%	110.94%	83.44%	-71.38%	32.22%	20.63%	-	-
Horiz. %	229.96%	176.67%	83.75%	45.66%	159.50%	120.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.03%	22.38%	29.49%	43.31%	24.52%	17.06%	30.57%	-
YoY %	-6.03%	-24.11%	-31.91%	76.63%	43.73%	-44.19%	-	-
Horiz. %	68.79%	73.21%	96.47%	141.67%	80.21%	55.81%	100.00%	-
Total Cost	13,913,675	11,784,038	7,110,771	8,099,089	5,921,528	4,176,137	3,764,001	24.33%
YoY %	18.07%	65.72%	-12.20%	36.77%	41.79%	10.95%	-	-
Horiz. %	369.65%	313.07%	188.92%	215.17%	157.32%	110.95%	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	295,777	288,586	266,167	258,832	258,808	45,341	204,403	6.34%
YoY %	2.49%	8.42%	2.83%	0.01%	470.80%	-77.82%	-	-
Horiz. %	144.70%	141.18%	130.22%	126.63%	126.62%	22.18%	100.00%	-
Div Payout %	10.31%	13.10%	25.49%	45.47%	13.01%	3.01%	16.39%	-
YoY %	-21.30%	-48.61%	-43.94%	249.50%	332.23%	-81.64%	-	-
Horiz. %	62.90%	79.93%	155.52%	277.43%	79.38%	18.36%	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	27.00%	22.45%	20.05%	10.83%	30.20%	34.94%	30.99%	-
YoY %	20.27%	11.97%	85.13%	-64.14%	-13.57%	12.75%	-	-
Horiz. %	87.12%	72.44%	64.70%	34.95%	97.45%	112.75%	100.00%	-
ROE	16.29%	14.23%	7.52%	4.57%	16.10%	14.12%	9.00%	-
YoY %	14.48%	89.23%	64.55%	-71.61%	14.02%	56.89%	-	-
Horiz. %	181.00%	158.11%	83.56%	50.78%	178.89%	156.89%	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	516.35	410.37	240.64	245.89	229.39	903.62	773.59	-6.51%
YoY %	25.83%	70.53%	-2.14%	7.19%	-74.61%	16.81%	-	-
Horiz. %	66.75%	53.05%	31.11%	31.79%	29.65%	116.81%	100.00%	-
EPS	77.69	59.50	28.26	15.41	53.78	211.77	176.86	-12.80%
YoY %	30.57%	110.54%	83.39%	-71.35%	-74.60%	19.74%	-	-
Horiz. %	43.93%	33.64%	15.98%	8.71%	30.41%	119.74%	100.00%	-
DPS	8.00	7.80	7.20	7.00	7.00	6.40	29.00	-19.30%
YoY %	2.56%	8.33%	2.86%	0.00%	9.38%	-77.93%	-	-
Horiz. %	27.59%	26.90%	24.83%	24.14%	24.14%	22.07%	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	491.60	391.93	229.40	234.27	218.83	165.56	140.68	23.17%
YoY %	25.43%	70.85%	-2.08%	7.06%	32.18%	17.69%	-	-
Horiz. %	349.45%	278.60%	163.07%	166.53%	155.55%	117.69%	100.00%	-
EPS	73.96	56.82	26.94	14.68	51.30	38.80	32.16	14.88%
YoY %	30.17%	110.91%	83.51%	-71.38%	32.22%	20.65%	-	-
Horiz. %	229.98%	176.68%	83.77%	45.65%	159.51%	120.65%	100.00%	-
DPS	7.63	7.44	6.87	6.68	6.68	1.17	5.27	6.35%
YoY %	2.55%	8.30%	2.84%	0.00%	470.94%	-77.80%	-	-
Horiz. %	144.78%	141.18%	130.36%	126.76%	126.76%	22.20%	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	2.13	2.72	3.05	1.50	3.44	0.73	0.55	25.30%
YoY %	-21.69%	-10.82%	103.33%	-56.40%	371.23%	32.73%	-	-
Horiz. %	387.27%	494.55%	554.55%	272.73%	625.45%	132.73%	100.00%	-
P/EPS	14.16	18.79	25.98	24.01	14.69	3.12	2.42	34.21%
YoY %	-24.64%	-27.68%	8.20%	63.44%	370.83%	28.93%	-	-
Horiz. %	585.12%	776.45%	1,073.55%	992.15%	607.02%	128.93%	100.00%	-
EY	7.06	5.32	3.85	4.17	6.81	32.09	41.32	-25.49%
YoY %	32.71%	38.18%	-7.67%	-38.77%	-78.78%	-22.34%	-	-
Horiz. %	17.09%	12.88%	9.32%	10.09%	16.48%	77.66%	100.00%	-
DY	0.73	0.70	0.98	1.89	0.89	0.97	6.78	-31.01%
YoY %	4.29%	-28.57%	-48.15%	112.36%	-8.25%	-85.69%	-	-
Horiz. %	10.77%	10.32%	14.45%	27.88%	13.13%	14.31%	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	2.04	2.53	2.62	1.44	2.99	0.79	0.59	22.95%
YoY %	-19.37%	-3.44%	81.94%	-51.84%	278.48%	33.90%	-	-
Horiz. %	345.76%	428.81%	444.07%	244.07%	506.78%	133.90%	100.00%	-
P/EPS	13.57	17.45	22.33	22.97	12.74	3.35	2.60	31.68%
YoY %	-22.23%	-21.85%	-2.79%	80.30%	280.30%	28.85%	-	-
Horiz. %	521.92%	671.15%	858.85%	883.46%	490.00%	128.85%	100.00%	-
EY	7.37	5.73	4.48	4.35	7.85	29.83	38.45	-24.05%
YoY %	28.62%	27.90%	2.99%	-44.59%	-73.68%	-22.42%	-	-
Horiz. %	19.17%	14.90%	11.65%	11.31%	20.42%	77.58%	100.00%	-
DY	0.76	0.75	1.14	1.98	1.02	0.90	6.30	-29.69%
YoY %	1.33%	-34.21%	-42.42%	94.12%	13.33%	-85.71%	-	-
Horiz. %	12.06%	11.90%	18.10%	31.43%	16.19%	14.29%	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