[GENTING] YoY TTM Result on 31-Dec-2010 [#4]

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
TTM Result
Revenue	17,111,661	17,013,724	19,058,856	15,194,737	8,893,617	9,082,508	8,483,821	12.39%
YoY %	0.58%	-10.73%	25.43%	70.85%	-2.08%	7.06%	-	-
Horiz. %	201.70%	200.54%	224.65%	179.10%	104.83%	107.06%	100.00%	-
PBT	4,344,226	4,826,382	6,515,687	4,394,324	2,528,449	1,734,794	3,394,509	4.19%
YoY %	-9.99%	-25.93%	48.28%	73.80%	45.75%	-48.89%	-	-
Horiz. %	127.98%	142.18%	191.95%	129.45%	74.49%	51.11%	100.00%	-
Tax	-639,124	960,901	-1,370,506	-983,625	-745,603	-751,375	-832,216	-4.30%
YoY %	-166.51%	170.11%	-39.33%	-31.92%	0.77%	9.71%	-	-
Horiz. %	76.80%	-115.46%	164.68%	118.19%	89.59%	90.29%	100.00%	-
NP	3,705,102	5,787,283	5,145,181	3,410,699	1,782,846	983,419	2,562,293	6.33%
YoY %	-35.98%	12.48%	50.85%	91.31%	81.29%	-61.62%	-	-
Horiz. %	144.60%	225.86%	200.80%	133.11%	69.58%	38.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,810,066	3,983,484	2,867,501	2,202,957	1,044,340	569,296	1,988,865	-1.55%
YoY %	-54.56%	38.92%	30.17%	110.94%	83.44%	-71.38%	-	-
Horiz. %	91.01%	200.29%	144.18%	110.76%	52.51%	28.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.71%	-19.91%	21.03%	22.38%	29.49%	43.31%	24.52%	-
YoY %	173.88%	-194.67%	-6.03%	-24.11%	-31.91%	76.63%	-	-
Horiz. %	59.99%	-81.20%	85.77%	91.27%	120.27%	176.63%	100.00%	-
Total Cost	13,406,559	11,226,441	13,913,675	11,784,038	7,110,771	8,099,089	5,921,528	14.57%
YoY %	19.42%	-19.31%	18.07%	65.72%	-12.20%	36.77%	-	-
Horiz. %	226.40%	189.59%	234.97%	199.00%	120.08%	136.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	25,299,715	21,688,488	17,606,470	15,477,405	13,896,144	12,447,769	12,352,525	12.67%
YoY %	16.65%	23.18%	13.76%	11.38%	11.64%	0.77%	-	-
Horiz. %	204.81%	175.58%	142.53%	125.30%	112.50%	100.77%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Dividend
Div	1,846,918	295,562	295,777	288,586	266,167	258,832	258,808	38.71%
YoY %	524.88%	-0.07%	2.49%	8.42%	2.83%	0.01%	-	-
Horiz. %	713.62%	114.20%	114.28%	111.51%	102.84%	100.01%	100.00%	-
Div Payout %	102.04%	7.42%	10.31%	13.10%	25.49%	45.47%	13.01%	-
YoY %	1,275.20%	-28.03%	-21.30%	-48.61%	-43.94%	249.50%	-	-
Horiz. %	784.32%	57.03%	79.25%	100.69%	195.93%	349.50%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Equity
Net Worth	25,299,715	21,688,488	17,606,470	15,477,405	13,896,144	12,447,769	12,352,525	12.67%
YoY %	16.65%	23.18%	13.76%	11.38%	11.64%	0.77%	-	-
Horiz. %	204.81%	175.58%	142.53%	125.30%	112.50%	100.77%	100.00%	-
NOSH	3,693,389	3,694,802	3,691,083	3,702,728	3,695,783	3,693,700	3,698,360	-0.02%
YoY %	-0.04%	0.10%	-0.31%	0.19%	0.06%	-0.13%	-	-
Horiz. %	99.87%	99.90%	99.80%	100.12%	99.93%	99.87%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Ratio Analysis
NP Margin	21.65%	34.02%	27.00%	22.45%	20.05%	10.83%	30.20%	-
YoY %	-36.36%	26.00%	20.27%	11.97%	85.13%	-64.14%	-	-
Horiz. %	71.69%	112.65%	89.40%	74.34%	66.39%	35.86%	100.00%	-
ROE	7.15%	18.37%	16.29%	14.23%	7.52%	4.57%	16.10%	-
YoY %	-61.08%	12.77%	14.48%	89.23%	64.55%	-71.61%	-	-
Horiz. %	44.41%	114.10%	101.18%	88.39%	46.71%	28.39%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Per Share
RPS	463.31	460.48	516.35	410.37	240.64	245.89	229.39	12.41%
YoY %	0.61%	-10.82%	25.83%	70.53%	-2.14%	7.19%	-	-
Horiz. %	201.97%	200.74%	225.10%	178.90%	104.90%	107.19%	100.00%	-
EPS	49.01	107.81	77.69	59.50	28.26	15.41	53.78	-1.53%
YoY %	-54.54%	38.77%	30.57%	110.54%	83.39%	-71.35%	-	-
Horiz. %	91.13%	200.46%	144.46%	110.64%	52.55%	28.65%	100.00%	-
DPS	50.00	8.00	8.00	7.80	7.20	7.00	7.00	38.73%
YoY %	525.00%	0.00%	2.56%	8.33%	2.86%	0.00%	-	-
Horiz. %	714.29%	114.29%	114.29%	111.43%	102.86%	100.00%	100.00%	-
NAPS	6.85	5.87	4.77	4.18	3.76	3.37	3.34	12.70%
YoY %	16.70%	23.06%	14.11%	11.17%	11.57%	0.90%	-	-
Horiz. %	205.09%	175.75%	142.81%	125.15%	112.57%	100.90%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 3,702,728
RPS	444.23	441.68	494.78	394.46	230.88	235.79	220.24	12.39%
YoY %	0.58%	-10.73%	25.43%	70.85%	-2.08%	7.06%	-	-
Horiz. %	201.70%	200.54%	224.65%	179.10%	104.83%	107.06%	100.00%	-
EPS	46.99	103.41	74.44	57.19	27.11	14.78	51.63	-1.55%
YoY %	-54.56%	38.92%	30.16%	110.96%	83.42%	-71.37%	-	-
Horiz. %	91.01%	200.29%	144.18%	110.77%	52.51%	28.63%	100.00%	-
DPS	47.95	7.67	7.68	7.49	6.91	6.72	6.72	38.70%
YoY %	525.16%	-0.13%	2.54%	8.39%	2.83%	0.00%	-	-
Horiz. %	713.54%	114.14%	114.29%	111.46%	102.83%	100.00%	100.00%	-
NAPS	6.5679	5.6304	4.5707	4.018	3.6075	3.2315	3.2068	12.67%
YoY %	16.65%	23.18%	13.76%	11.38%	11.64%	0.77%	-	-
Horiz. %	204.81%	175.58%	142.53%	125.30%	112.50%	100.77%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/13	31/12/12	30/12/11	30/12/10	31/12/09	31/12/08	31/12/07	-
Price	10.26	9.20	11.00	11.18	7.34	3.70	7.90	-
P/RPS	2.21	2.00	2.13	2.72	3.05	1.50	3.44	-7.10%
YoY %	10.50%	-6.10%	-21.69%	-10.82%	103.33%	-56.40%	-	-
Horiz. %	64.24%	58.14%	61.92%	79.07%	88.66%	43.60%	100.00%	-
P/EPS	20.94	8.53	14.16	18.79	25.98	24.01	14.69	6.08%
YoY %	145.49%	-39.76%	-24.64%	-27.68%	8.20%	63.44%	-	-
Horiz. %	142.55%	58.07%	96.39%	127.91%	176.86%	163.44%	100.00%	-
EY	4.78	11.72	7.06	5.32	3.85	4.17	6.81	-5.72%
YoY %	-59.22%	66.01%	32.71%	38.18%	-7.67%	-38.77%	-	-
Horiz. %	70.19%	172.10%	103.67%	78.12%	56.53%	61.23%	100.00%	-
DY	4.87	0.87	0.73	0.70	0.98	1.89	0.89	32.71%
YoY %	459.77%	19.18%	4.29%	-28.57%	-48.15%	112.36%	-	-
Horiz. %	547.19%	97.75%	82.02%	78.65%	110.11%	212.36%	100.00%	-
P/NAPS	1.50	1.57	2.31	2.67	1.95	1.10	2.37	-7.33%
YoY %	-4.46%	-32.03%	-13.48%	36.92%	77.27%	-53.59%	-	-
Horiz. %	63.29%	66.24%	97.47%	112.66%	82.28%	46.41%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	27/02/14	28/02/13	28/02/12	23/02/11	25/02/10	26/02/09	28/02/08	-
Price	10.08	9.49	10.54	10.38	6.31	3.54	6.85	-
P/RPS	2.18	2.06	2.04	2.53	2.62	1.44	2.99	-5.12%
YoY %	5.83%	0.98%	-19.37%	-3.44%	81.94%	-51.84%	-	-
Horiz. %	72.91%	68.90%	68.23%	84.62%	87.63%	48.16%	100.00%	-
P/EPS	20.57	8.80	13.57	17.45	22.33	22.97	12.74	8.30%
YoY %	133.75%	-35.15%	-22.23%	-21.85%	-2.79%	80.30%	-	-
Horiz. %	161.46%	69.07%	106.51%	136.97%	175.27%	180.30%	100.00%	-
EY	4.86	11.36	7.37	5.73	4.48	4.35	7.85	-7.67%
YoY %	-57.22%	54.14%	28.62%	27.90%	2.99%	-44.59%	-	-
Horiz. %	61.91%	144.71%	93.89%	72.99%	57.07%	55.41%	100.00%	-
DY	4.96	0.84	0.76	0.75	1.14	1.98	1.02	30.12%
YoY %	490.48%	10.53%	1.33%	-34.21%	-42.42%	94.12%	-	-
Horiz. %	486.27%	82.35%	74.51%	73.53%	111.76%	194.12%	100.00%	-
P/NAPS	1.47	1.62	2.21	2.48	1.68	1.05	2.05	-5.38%
YoY %	-9.26%	-26.70%	-10.89%	47.62%	60.00%	-48.78%	-	-
Horiz. %	71.71%	79.02%	107.80%	120.98%	81.95%	51.22%	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