[GENTING] YoY TTM Result on 31-Dec-2011 [#4]

	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	CAGR
TTM Result
Revenue	18,216,498	17,111,661	17,013,724	19,058,856	15,194,737	8,893,617	9,082,508	12.29%
YoY %	6.46%	0.58%	-10.73%	25.43%	70.85%	-2.08%	-	-
Horiz. %	200.57%	188.40%	187.32%	209.84%	167.30%	97.92%	100.00%	-
PBT	4,262,349	4,344,226	4,826,382	6,515,687	4,394,324	2,528,449	1,734,794	16.15%
YoY %	-1.88%	-9.99%	-25.93%	48.28%	73.80%	45.75%	-	-
Horiz. %	245.70%	250.42%	278.21%	375.59%	253.31%	145.75%	100.00%	-
Tax	-1,116,223	-639,124	960,901	-1,370,506	-983,625	-745,603	-751,375	6.81%
YoY %	-74.65%	-166.51%	170.11%	-39.33%	-31.92%	0.77%	-	-
Horiz. %	148.56%	85.06%	-127.89%	182.40%	130.91%	99.23%	100.00%	-
NP	3,146,126	3,705,102	5,787,283	5,145,181	3,410,699	1,782,846	983,419	21.37%
YoY %	-15.09%	-35.98%	12.48%	50.85%	91.31%	81.29%	-	-
Horiz. %	319.92%	376.76%	588.49%	523.19%	346.82%	181.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,496,133	1,810,066	3,983,484	2,867,501	2,202,957	1,044,340	569,296	17.46%
YoY %	-17.34%	-54.56%	38.92%	30.17%	110.94%	83.44%	-	-
Horiz. %	262.80%	317.95%	699.72%	503.69%	386.96%	183.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.19%	14.71%	-19.91%	21.03%	22.38%	29.49%	43.31%	-
YoY %	78.04%	173.88%	-194.67%	-6.03%	-24.11%	-31.91%	-	-
Horiz. %	60.47%	33.96%	-45.97%	48.56%	51.67%	68.09%	100.00%	-
Total Cost	15,070,372	13,406,559	11,226,441	13,913,675	11,784,038	7,110,771	8,099,089	10.89%
YoY %	12.41%	19.42%	-19.31%	18.07%	65.72%	-12.20%	-	-
Horiz. %	186.07%	165.53%	138.61%	171.79%	145.50%	87.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	26,826,267	25,299,715	21,688,488	17,606,470	15,477,405	13,896,144	12,447,769	13.64%
YoY %	6.03%	16.65%	23.18%	13.76%	11.38%	11.64%	-	-
Horiz. %	215.51%	203.25%	174.24%	141.44%	124.34%	111.64%	100.00%	-

	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	CAGR
Dividend
Div	148,635	1,846,918	295,562	295,777	288,586	266,167	258,832	-8.82%
YoY %	-91.95%	524.88%	-0.07%	2.49%	8.42%	2.83%	-	-
Horiz. %	57.43%	713.56%	114.19%	114.27%	111.50%	102.83%	100.00%	-
Div Payout %	9.93%	102.04%	7.42%	10.31%	13.10%	25.49%	45.47%	-
YoY %	-90.27%	1,275.20%	-28.03%	-21.30%	-48.61%	-43.94%	-	-
Horiz. %	21.84%	224.41%	16.32%	22.67%	28.81%	56.06%	100.00%	-

	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	CAGR
Equity
Net Worth	26,826,267	25,299,715	21,688,488	17,606,470	15,477,405	13,896,144	12,447,769	13.64%
YoY %	6.03%	16.65%	23.18%	13.76%	11.38%	11.64%	-	-
Horiz. %	215.51%	203.25%	174.24%	141.44%	124.34%	111.64%	100.00%	-
NOSH	3,715,549	3,693,389	3,694,802	3,691,083	3,702,728	3,695,783	3,693,700	0.09%
YoY %	0.60%	-0.04%	0.10%	-0.31%	0.19%	0.06%	-	-
Horiz. %	100.59%	99.99%	100.03%	99.93%	100.24%	100.06%	100.00%	-

	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	CAGR
Ratio Analysis
NP Margin	17.27%	21.65%	34.02%	27.00%	22.45%	20.05%	10.83%	-
YoY %	-20.23%	-36.36%	26.00%	20.27%	11.97%	85.13%	-	-
Horiz. %	159.46%	199.91%	314.13%	249.31%	207.29%	185.13%	100.00%	-
ROE	5.58%	7.15%	18.37%	16.29%	14.23%	7.52%	4.57%	-
YoY %	-21.96%	-61.08%	12.77%	14.48%	89.23%	64.55%	-	-
Horiz. %	122.10%	156.46%	401.97%	356.46%	311.38%	164.55%	100.00%	-

	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	CAGR
Per Share
RPS	490.28	463.31	460.48	516.35	410.37	240.64	245.89	12.18%
YoY %	5.82%	0.61%	-10.82%	25.83%	70.53%	-2.14%	-	-
Horiz. %	199.39%	188.42%	187.27%	209.99%	166.89%	97.86%	100.00%	-
EPS	40.27	49.01	107.81	77.69	59.50	28.26	15.41	17.35%
YoY %	-17.83%	-54.54%	38.77%	30.57%	110.54%	83.39%	-	-
Horiz. %	261.32%	318.04%	699.61%	504.15%	386.11%	183.39%	100.00%	-
DPS	4.00	50.00	8.00	8.00	7.80	7.20	7.00	-8.90%
YoY %	-92.00%	525.00%	0.00%	2.56%	8.33%	2.86%	-	-
Horiz. %	57.14%	714.29%	114.29%	114.29%	111.43%	102.86%	100.00%	-
NAPS	7.22	6.85	5.87	4.77	4.18	3.76	3.37	13.53%
YoY %	5.40%	16.70%	23.06%	14.11%	11.17%	11.57%	-	-
Horiz. %	214.24%	203.26%	174.18%	141.54%	124.04%	111.57%	100.00%	-

	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	CAGR
Adjusted Per Share Value based on latest NOSH - 3,691,083
RPS	469.87	441.38	438.85	491.60	391.93	229.40	234.27	12.29%
YoY %	6.45%	0.58%	-10.73%	25.43%	70.85%	-2.08%	-	-
Horiz. %	200.57%	188.41%	187.33%	209.84%	167.30%	97.92%	100.00%	-
EPS	38.59	46.69	102.75	73.96	56.82	26.94	14.68	17.46%
YoY %	-17.35%	-54.56%	38.93%	30.17%	110.91%	83.51%	-	-
Horiz. %	262.87%	318.05%	699.93%	503.81%	387.06%	183.51%	100.00%	-
DPS	3.83	47.64	7.62	7.63	7.44	6.87	6.68	-8.85%
YoY %	-91.96%	525.20%	-0.13%	2.55%	8.30%	2.84%	-	-
Horiz. %	57.34%	713.17%	114.07%	114.22%	111.38%	102.84%	100.00%	-
NAPS	6.9195	6.5258	5.5943	4.5414	3.9922	3.5843	3.2108	13.64%
YoY %	6.03%	16.65%	23.18%	13.76%	11.38%	11.63%	-	-
Horiz. %	215.51%	203.25%	174.23%	141.44%	124.34%	111.63%	100.00%	-

	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/14	31/12/13	31/12/12	30/12/11	30/12/10	31/12/09	31/12/08	-
Price	8.87	10.26	9.20	11.00	11.18	7.34	3.70	-
P/RPS	1.81	2.21	2.00	2.13	2.72	3.05	1.50	3.17%
YoY %	-18.10%	10.50%	-6.10%	-21.69%	-10.82%	103.33%	-	-
Horiz. %	120.67%	147.33%	133.33%	142.00%	181.33%	203.33%	100.00%	-
P/EPS	22.03	20.94	8.53	14.16	18.79	25.98	24.01	-1.42%
YoY %	5.21%	145.49%	-39.76%	-24.64%	-27.68%	8.20%	-	-
Horiz. %	91.75%	87.21%	35.53%	58.98%	78.26%	108.20%	100.00%	-
EY	4.54	4.78	11.72	7.06	5.32	3.85	4.17	1.42%
YoY %	-5.02%	-59.22%	66.01%	32.71%	38.18%	-7.67%	-	-
Horiz. %	108.87%	114.63%	281.06%	169.30%	127.58%	92.33%	100.00%	-
DY	0.45	4.87	0.87	0.73	0.70	0.98	1.89	-21.26%
YoY %	-90.76%	459.77%	19.18%	4.29%	-28.57%	-48.15%	-	-
Horiz. %	23.81%	257.67%	46.03%	38.62%	37.04%	51.85%	100.00%	-
P/NAPS	1.23	1.50	1.57	2.31	2.67	1.95	1.10	1.87%
YoY %	-18.00%	-4.46%	-32.03%	-13.48%	36.92%	77.27%	-	-
Horiz. %	111.82%	136.36%	142.73%	210.00%	242.73%	177.27%	100.00%	-

	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	CAGR
Price Multiplier on Announcement Date
Date	26/02/15	27/02/14	28/02/13	28/02/12	23/02/11	25/02/10	26/02/09	-
Price	8.98	10.08	9.49	10.54	10.38	6.31	3.54	-
P/RPS	1.83	2.18	2.06	2.04	2.53	2.62	1.44	4.07%
YoY %	-16.06%	5.83%	0.98%	-19.37%	-3.44%	81.94%	-	-
Horiz. %	127.08%	151.39%	143.06%	141.67%	175.69%	181.94%	100.00%	-
P/EPS	22.30	20.57	8.80	13.57	17.45	22.33	22.97	-0.49%
YoY %	8.41%	133.75%	-35.15%	-22.23%	-21.85%	-2.79%	-	-
Horiz. %	97.08%	89.55%	38.31%	59.08%	75.97%	97.21%	100.00%	-
EY	4.48	4.86	11.36	7.37	5.73	4.48	4.35	0.49%
YoY %	-7.82%	-57.22%	54.14%	28.62%	27.90%	2.99%	-	-
Horiz. %	102.99%	111.72%	261.15%	169.43%	131.72%	102.99%	100.00%	-
DY	0.45	4.96	0.84	0.76	0.75	1.14	1.98	-21.87%
YoY %	-90.93%	490.48%	10.53%	1.33%	-34.21%	-42.42%	-	-
Horiz. %	22.73%	250.51%	42.42%	38.38%	37.88%	57.58%	100.00%	-
P/NAPS	1.24	1.47	1.62	2.21	2.48	1.68	1.05	2.80%
YoY %	-15.65%	-9.26%	-26.70%	-10.89%	47.62%	60.00%	-	-
Horiz. %	118.10%	140.00%	154.29%	210.48%	236.19%	160.00%	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