[GENTING] YoY TTM Result on 31-Dec-2012 [#4]

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
TTM Result
Revenue	18,100,356	18,216,498	17,111,661	17,013,724	19,058,856	15,194,737	8,893,617	12.56%
YoY %	-0.64%	6.46%	0.58%	-10.73%	25.43%	70.85%	-	-
Horiz. %	203.52%	204.83%	192.40%	191.30%	214.30%	170.85%	100.00%	-
PBT	3,445,997	4,262,349	4,344,226	4,826,382	6,515,687	4,394,324	2,528,449	5.29%
YoY %	-19.15%	-1.88%	-9.99%	-25.93%	48.28%	73.80%	-	-
Horiz. %	136.29%	168.58%	171.81%	190.88%	257.70%	173.80%	100.00%	-
Tax	-848,320	-1,116,223	-639,124	960,901	-1,370,506	-983,625	-745,603	2.17%
YoY %	24.00%	-74.65%	-166.51%	170.11%	-39.33%	-31.92%	-	-
Horiz. %	113.78%	149.71%	85.72%	-128.88%	183.81%	131.92%	100.00%	-
NP	2,597,677	3,146,126	3,705,102	5,787,283	5,145,181	3,410,699	1,782,846	6.47%
YoY %	-17.43%	-15.09%	-35.98%	12.48%	50.85%	91.31%	-	-
Horiz. %	145.70%	176.47%	207.82%	324.61%	288.59%	191.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,388,012	1,496,133	1,810,066	3,983,484	2,867,501	2,202,957	1,044,340	4.85%
YoY %	-7.23%	-17.34%	-54.56%	38.92%	30.17%	110.94%	-	-
Horiz. %	132.91%	143.26%	173.32%	381.44%	274.58%	210.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.62%	26.19%	14.71%	-19.91%	21.03%	22.38%	29.49%	-
YoY %	-5.99%	78.04%	173.88%	-194.67%	-6.03%	-24.11%	-	-
Horiz. %	83.49%	88.81%	49.88%	-67.51%	71.31%	75.89%	100.00%	-
Total Cost	15,502,679	15,070,372	13,406,559	11,226,441	13,913,675	11,784,038	7,110,771	13.86%
YoY %	2.87%	12.41%	19.42%	-19.31%	18.07%	65.72%	-	-
Horiz. %	218.02%	211.94%	188.54%	157.88%	195.67%	165.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	32,630,984	26,826,267	25,299,715	21,688,488	17,606,470	15,477,405	13,896,144	15.28%
YoY %	21.64%	6.03%	16.65%	23.18%	13.76%	11.38%	-	-
Horiz. %	234.82%	193.05%	182.06%	156.08%	126.70%	111.38%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Dividend
Div	130,077	148,635	1,846,918	295,562	295,777	288,586	266,167	-11.24%
YoY %	-12.49%	-91.95%	524.88%	-0.07%	2.49%	8.42%	-	-
Horiz. %	48.87%	55.84%	693.89%	111.04%	111.12%	108.42%	100.00%	-
Div Payout %	9.37%	9.93%	102.04%	7.42%	10.31%	13.10%	25.49%	-
YoY %	-5.64%	-90.27%	1,275.20%	-28.03%	-21.30%	-48.61%	-	-
Horiz. %	36.76%	38.96%	400.31%	29.11%	40.45%	51.39%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Equity
Net Worth	32,630,984	26,826,267	25,299,715	21,688,488	17,606,470	15,477,405	13,896,144	15.28%
YoY %	21.64%	6.03%	16.65%	23.18%	13.76%	11.38%	-	-
Horiz. %	234.82%	193.05%	182.06%	156.08%	126.70%	111.38%	100.00%	-
NOSH	3,716,513	3,715,549	3,693,389	3,694,802	3,691,083	3,702,728	3,695,783	0.09%
YoY %	0.03%	0.60%	-0.04%	0.10%	-0.31%	0.19%	-	-
Horiz. %	100.56%	100.53%	99.94%	99.97%	99.87%	100.19%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Ratio Analysis
NP Margin	14.35%	17.27%	21.65%	34.02%	27.00%	22.45%	20.05%	-
YoY %	-16.91%	-20.23%	-36.36%	26.00%	20.27%	11.97%	-	-
Horiz. %	71.57%	86.13%	107.98%	169.68%	134.66%	111.97%	100.00%	-
ROE	4.25%	5.58%	7.15%	18.37%	16.29%	14.23%	7.52%	-
YoY %	-23.84%	-21.96%	-61.08%	12.77%	14.48%	89.23%	-	-
Horiz. %	56.52%	74.20%	95.08%	244.28%	216.62%	189.23%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Per Share
RPS	487.03	490.28	463.31	460.48	516.35	410.37	240.64	12.46%
YoY %	-0.66%	5.82%	0.61%	-10.82%	25.83%	70.53%	-	-
Horiz. %	202.39%	203.74%	192.53%	191.36%	214.57%	170.53%	100.00%	-
EPS	37.35	40.27	49.01	107.81	77.69	59.50	28.26	4.75%
YoY %	-7.25%	-17.83%	-54.54%	38.77%	30.57%	110.54%	-	-
Horiz. %	132.17%	142.50%	173.43%	381.49%	274.91%	210.54%	100.00%	-
DPS	3.50	4.00	50.00	8.00	8.00	7.80	7.20	-11.32%
YoY %	-12.50%	-92.00%	525.00%	0.00%	2.56%	8.33%	-	-
Horiz. %	48.61%	55.56%	694.44%	111.11%	111.11%	108.33%	100.00%	-
NAPS	8.78	7.22	6.85	5.87	4.77	4.18	3.76	15.17%
YoY %	21.61%	5.40%	16.70%	23.06%	14.11%	11.17%	-	-
Horiz. %	233.51%	192.02%	182.18%	156.12%	126.86%	111.17%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Adjusted Per Share Value based on latest NOSH - 3,694,802
RPS	469.89	472.91	444.23	441.68	494.78	394.46	230.88	12.56%
YoY %	-0.64%	6.46%	0.58%	-10.73%	25.43%	70.85%	-	-
Horiz. %	203.52%	204.83%	192.41%	191.30%	214.30%	170.85%	100.00%	-
EPS	36.03	38.84	46.99	103.41	74.44	57.19	27.11	4.85%
YoY %	-7.23%	-17.34%	-54.56%	38.92%	30.16%	110.96%	-	-
Horiz. %	132.90%	143.27%	173.33%	381.45%	274.59%	210.96%	100.00%	-
DPS	3.38	3.86	47.95	7.67	7.68	7.49	6.91	-11.23%
YoY %	-12.44%	-91.95%	525.16%	-0.13%	2.54%	8.39%	-	-
Horiz. %	48.91%	55.86%	693.92%	111.00%	111.14%	108.39%	100.00%	-
NAPS	8.4711	6.9642	6.5679	5.6304	4.5707	4.018	3.6075	15.28%
YoY %	21.64%	6.03%	16.65%	23.18%	13.76%	11.38%	-	-
Horiz. %	234.82%	193.05%	182.06%	156.07%	126.70%	111.38%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/15	31/12/14	31/12/13	31/12/12	30/12/11	30/12/10	31/12/09	-
Price	7.34	8.87	10.26	9.20	11.00	11.18	7.34	-
P/RPS	1.51	1.81	2.21	2.00	2.13	2.72	3.05	-11.05%
YoY %	-16.57%	-18.10%	10.50%	-6.10%	-21.69%	-10.82%	-	-
Horiz. %	49.51%	59.34%	72.46%	65.57%	69.84%	89.18%	100.00%	-
P/EPS	19.65	22.03	20.94	8.53	14.16	18.79	25.98	-4.54%
YoY %	-10.80%	5.21%	145.49%	-39.76%	-24.64%	-27.68%	-	-
Horiz. %	75.64%	84.80%	80.60%	32.83%	54.50%	72.32%	100.00%	-
EY	5.09	4.54	4.78	11.72	7.06	5.32	3.85	4.76%
YoY %	12.11%	-5.02%	-59.22%	66.01%	32.71%	38.18%	-	-
Horiz. %	132.21%	117.92%	124.16%	304.42%	183.38%	138.18%	100.00%	-
DY	0.48	0.45	4.87	0.87	0.73	0.70	0.98	-11.21%
YoY %	6.67%	-90.76%	459.77%	19.18%	4.29%	-28.57%	-	-
Horiz. %	48.98%	45.92%	496.94%	88.78%	74.49%	71.43%	100.00%	-
P/NAPS	0.84	1.23	1.50	1.57	2.31	2.67	1.95	-13.09%
YoY %	-31.71%	-18.00%	-4.46%	-32.03%	-13.48%	36.92%	-	-
Horiz. %	43.08%	63.08%	76.92%	80.51%	118.46%	136.92%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Price Multiplier on Announcement Date
Date	23/02/16	26/02/15	27/02/14	28/02/13	28/02/12	23/02/11	25/02/10	-
Price	8.10	8.98	10.08	9.49	10.54	10.38	6.31	-
P/RPS	1.66	1.83	2.18	2.06	2.04	2.53	2.62	-7.32%
YoY %	-9.29%	-16.06%	5.83%	0.98%	-19.37%	-3.44%	-	-
Horiz. %	63.36%	69.85%	83.21%	78.63%	77.86%	96.56%	100.00%	-
P/EPS	21.69	22.30	20.57	8.80	13.57	17.45	22.33	-0.48%
YoY %	-2.74%	8.41%	133.75%	-35.15%	-22.23%	-21.85%	-	-
Horiz. %	97.13%	99.87%	92.12%	39.41%	60.77%	78.15%	100.00%	-
EY	4.61	4.48	4.86	11.36	7.37	5.73	4.48	0.47%
YoY %	2.90%	-7.82%	-57.22%	54.14%	28.62%	27.90%	-	-
Horiz. %	102.90%	100.00%	108.48%	253.57%	164.51%	127.90%	100.00%	-
DY	0.43	0.45	4.96	0.84	0.76	0.75	1.14	-14.99%
YoY %	-4.44%	-90.93%	490.48%	10.53%	1.33%	-34.21%	-	-
Horiz. %	37.72%	39.47%	435.09%	73.68%	66.67%	65.79%	100.00%	-
P/NAPS	0.92	1.24	1.47	1.62	2.21	2.48	1.68	-9.54%
YoY %	-25.81%	-15.65%	-9.26%	-26.70%	-10.89%	47.62%	-	-
Horiz. %	54.76%	73.81%	87.50%	96.43%	131.55%	147.62%	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