[GENTING] YoY TTM Result on 31-Mar-2009 [#1]

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
TTM Result
Revenue	18,416,398	16,970,151	9,938,123	8,987,434	8,618,497	7,214,610	5,439,161	22.51%
YoY %	8.52%	70.76%	10.58%	4.28%	19.46%	32.64%	-	-
Horiz. %	338.59%	312.00%	182.71%	165.24%	158.45%	132.64%	100.00%	-
PBT	6,016,754	6,084,947	2,161,635	1,448,449	3,044,856	3,415,592	2,439,633	16.21%
YoY %	-1.12%	181.50%	49.24%	-52.43%	-10.85%	40.00%	-	-
Horiz. %	246.63%	249.42%	88.60%	59.37%	124.81%	140.00%	100.00%	-
Tax	-1,174,120	-1,193,642	-796,918	-744,379	-621,378	-837,917	-520,792	14.49%
YoY %	1.64%	-49.78%	-7.06%	-19.79%	25.84%	-60.89%	-	-
Horiz. %	225.45%	229.20%	153.02%	142.93%	119.31%	160.89%	100.00%	-
NP	4,842,634	4,891,305	1,364,717	704,070	2,423,478	2,577,675	1,918,841	16.66%
YoY %	-1.00%	258.41%	93.83%	-70.95%	-5.98%	34.33%	-	-
Horiz. %	252.37%	254.91%	71.12%	36.69%	126.30%	134.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,736,958	2,794,699	1,063,655	343,000	1,771,585	1,853,462	1,316,572	12.95%
YoY %	-2.07%	162.74%	210.10%	-80.64%	-4.42%	40.78%	-	-
Horiz. %	207.89%	212.27%	80.79%	26.05%	134.56%	140.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.51%	19.62%	36.87%	51.39%	20.41%	24.53%	21.35%	-
YoY %	-0.56%	-46.79%	-28.25%	151.79%	-16.80%	14.89%	-	-
Horiz. %	91.38%	91.90%	172.69%	240.70%	95.60%	114.89%	100.00%	-
Total Cost	13,573,764	12,078,846	8,573,406	8,283,364	6,195,019	4,636,935	3,520,320	25.19%
YoY %	12.38%	40.89%	3.50%	33.71%	33.60%	31.72%	-	-
Horiz. %	385.58%	343.12%	243.54%	235.30%	175.98%	131.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	18,568,248	16,150,145	13,413,918	12,890,560	12,327,311	11,855,966	9,169,995	12.46%
YoY %	14.97%	20.40%	4.06%	4.57%	3.98%	29.29%	-	-
Horiz. %	202.49%	176.12%	146.28%	140.57%	134.43%	129.29%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	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 %	10.81%	10.33%	25.02%	75.46%	14.61%	2.45%	15.53%	-
YoY %	4.65%	-58.71%	-66.84%	416.50%	496.33%	-84.22%	-	-
Horiz. %	69.61%	66.52%	161.11%	485.90%	94.08%	15.78%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Equity
Net Worth	18,568,248	16,150,145	13,413,918	12,890,560	12,327,311	11,855,966	9,169,995	12.46%
YoY %	14.97%	20.40%	4.06%	4.57%	3.98%	29.29%	-	-
Horiz. %	202.49%	176.12%	146.28%	140.57%	134.43%	129.29%	100.00%	-
NOSH	3,691,500	3,704,161	3,695,294	3,693,570	3,701,895	3,693,447	705,384	31.73%
YoY %	-0.34%	0.24%	0.05%	-0.22%	0.23%	423.61%	-	-
Horiz. %	523.33%	525.13%	523.87%	523.63%	524.81%	523.61%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Ratio Analysis
NP Margin	26.30%	28.82%	13.73%	7.83%	28.12%	35.73%	35.28%	-
YoY %	-8.74%	109.91%	75.35%	-72.16%	-21.30%	1.28%	-	-
Horiz. %	74.55%	81.69%	38.92%	22.19%	79.71%	101.28%	100.00%	-
ROE	14.74%	17.30%	7.93%	2.66%	14.37%	15.63%	14.36%	-
YoY %	-14.80%	118.16%	198.12%	-81.49%	-8.06%	8.84%	-	-
Horiz. %	102.65%	120.47%	55.22%	18.52%	100.07%	108.84%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Per Share
RPS	498.89	458.14	268.94	243.33	232.81	195.34	771.09	-6.99%
YoY %	8.89%	70.35%	10.52%	4.52%	19.18%	-74.67%	-	-
Horiz. %	64.70%	59.41%	34.88%	31.56%	30.19%	25.33%	100.00%	-
EPS	74.14	75.45	28.78	9.29	47.86	50.18	186.65	-14.25%
YoY %	-1.74%	162.16%	209.80%	-80.59%	-4.62%	-73.12%	-	-
Horiz. %	39.72%	40.42%	15.42%	4.98%	25.64%	26.88%	100.00%	-
DPS	8.00	7.80	7.20	7.00	7.00	1.23	29.00	-19.30%
YoY %	2.56%	8.33%	2.86%	0.00%	469.11%	-95.76%	-	-
Horiz. %	27.59%	26.90%	24.83%	24.14%	24.14%	4.24%	100.00%	-
NAPS	5.03	4.36	3.63	3.49	3.33	3.21	13.00	-14.62%
YoY %	15.37%	20.11%	4.01%	4.80%	3.74%	-75.31%	-	-
Horiz. %	38.69%	33.54%	27.92%	26.85%	25.62%	24.69%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 3,693,570
RPS	475.03	437.73	256.34	231.82	222.30	186.09	140.30	22.51%
YoY %	8.52%	70.76%	10.58%	4.28%	19.46%	32.64%	-	-
Horiz. %	338.58%	312.00%	182.71%	165.23%	158.45%	132.64%	100.00%	-
EPS	70.60	72.09	27.44	8.85	45.70	47.81	33.96	12.95%
YoY %	-2.07%	162.72%	210.06%	-80.63%	-4.41%	40.78%	-	-
Horiz. %	207.89%	212.28%	80.80%	26.06%	134.57%	140.78%	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	4.7895	4.1657	3.46	3.325	3.1797	3.0581	2.3653	12.46%
YoY %	14.97%	20.40%	4.06%	4.57%	3.98%	29.29%	-	-
Horiz. %	202.49%	176.12%	146.28%	140.57%	134.43%	129.29%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	-
Price	10.84	11.04	6.60	3.68	6.55	7.95	4.76	-
P/RPS	2.17	2.41	2.45	1.51	2.81	4.07	0.62	23.19%
YoY %	-9.96%	-1.63%	62.25%	-46.26%	-30.96%	556.45%	-	-
Horiz. %	350.00%	388.71%	395.16%	243.55%	453.23%	656.45%	100.00%	-
P/EPS	14.62	14.63	22.93	39.63	13.69	15.84	2.55	33.74%
YoY %	-0.07%	-36.20%	-42.14%	189.48%	-13.57%	521.18%	-	-
Horiz. %	573.33%	573.73%	899.22%	1,554.12%	536.86%	621.18%	100.00%	-
EY	6.84	6.83	4.36	2.52	7.31	6.31	39.21	-25.23%
YoY %	0.15%	56.65%	73.02%	-65.53%	15.85%	-83.91%	-	-
Horiz. %	17.44%	17.42%	11.12%	6.43%	18.64%	16.09%	100.00%	-
DY	0.74	0.71	1.09	1.90	1.07	0.15	6.09	-29.59%
YoY %	4.23%	-34.86%	-42.63%	77.57%	613.33%	-97.54%	-	-
Horiz. %	12.15%	11.66%	17.90%	31.20%	17.57%	2.46%	100.00%	-
P/NAPS	2.16	2.53	1.82	1.05	1.97	2.48	0.37	34.15%
YoY %	-14.62%	39.01%	73.33%	-46.70%	-20.56%	570.27%	-	-
Horiz. %	583.78%	683.78%	491.89%	283.78%	532.43%	670.27%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	30/05/12	26/05/11	27/05/10	28/05/09	29/05/08	24/05/07	31/05/06	-
Price	9.99	11.10	6.73	5.45	5.85	7.80	4.50	-
P/RPS	2.00	2.42	2.50	2.24	2.51	3.99	0.58	22.89%
YoY %	-17.36%	-3.20%	11.61%	-10.76%	-37.09%	587.93%	-	-
Horiz. %	344.83%	417.24%	431.03%	386.21%	432.76%	687.93%	100.00%	-
P/EPS	13.47	14.71	23.38	58.69	12.22	15.54	2.41	33.18%
YoY %	-8.43%	-37.08%	-60.16%	380.28%	-21.36%	544.81%	-	-
Horiz. %	558.92%	610.37%	970.12%	2,435.27%	507.05%	644.81%	100.00%	-
EY	7.42	6.80	4.28	1.70	8.18	6.43	41.48	-24.91%
YoY %	9.12%	58.88%	151.76%	-79.22%	27.22%	-84.50%	-	-
Horiz. %	17.89%	16.39%	10.32%	4.10%	19.72%	15.50%	100.00%	-
DY	0.80	0.70	1.07	1.28	1.20	0.16	6.44	-29.34%
YoY %	14.29%	-34.58%	-16.41%	6.67%	650.00%	-97.52%	-	-
Horiz. %	12.42%	10.87%	16.61%	19.88%	18.63%	2.48%	100.00%	-
P/NAPS	1.99	2.55	1.85	1.56	1.76	2.43	0.35	33.56%
YoY %	-21.96%	37.84%	18.59%	-11.36%	-27.57%	594.29%	-	-
Horiz. %	568.57%	728.57%	528.57%	445.71%	502.86%	694.29%	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