[GENTING] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Annualized Quarter Result
Revenue	15,659,844	16,461,861	17,028,593	17,131,594	16,986,800	18,580,142	18,348,181	-10.01%
YoY %	-4.87%	-3.33%	-0.60%	0.85%	-8.58%	1.26%	-	-
Horiz. %	85.35%	89.72%	92.81%	93.37%	92.58%	101.26%	100.00%	-
PBT	3,733,196	4,825,995	4,693,126	5,432,770	5,566,864	6,364,744	6,184,318	-28.55%
YoY %	-22.64%	2.83%	-13.61%	-2.41%	-12.54%	2.92%	-	-
Horiz. %	60.37%	78.04%	75.89%	87.85%	90.02%	102.92%	100.00%	-
Tax	-375,436	961,288	-936,341	-1,042,256	-992,852	-1,219,563	-1,210,773	-54.15%
YoY %	-139.06%	202.66%	10.16%	-4.98%	18.59%	-0.73%	-	-
Horiz. %	31.01%	-79.39%	77.33%	86.08%	82.00%	100.73%	100.00%	-
NP	3,357,760	5,787,283	3,756,785	4,390,514	4,574,012	5,145,181	4,973,545	-23.02%
YoY %	-41.98%	54.05%	-14.43%	-4.01%	-11.10%	3.45%	-	-
Horiz. %	67.51%	116.36%	75.54%	88.28%	91.97%	103.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,591,352	3,983,484	2,010,129	2,456,362	2,774,532	2,867,501	2,792,784	-31.24%
YoY %	-60.05%	98.17%	-18.17%	-11.47%	-3.24%	2.68%	-	-
Horiz. %	56.98%	142.63%	71.98%	87.95%	99.35%	102.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.06%	-19.92%	19.95%	19.18%	17.84%	19.16%	19.58%	-
YoY %	150.50%	-199.85%	4.01%	7.51%	-6.89%	-2.15%	-	-
Horiz. %	51.38%	-101.74%	101.89%	97.96%	91.11%	97.85%	100.00%	-
Total Cost	12,302,084	10,674,578	13,271,808	12,741,080	12,412,788	13,434,961	13,374,636	-5.41%
YoY %	15.25%	-19.57%	4.17%	2.64%	-7.61%	0.45%	-	-
Horiz. %	91.98%	79.81%	99.23%	95.26%	92.81%	100.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	22,459,191	21,681,085	19,168,124	19,128,014	18,568,248	17,644,453	16,955,130	20.59%
YoY %	3.59%	13.11%	0.21%	3.01%	5.24%	4.07%	-	-
Horiz. %	132.46%	127.87%	113.05%	112.82%	109.51%	104.07%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Dividend
Div	-	295,483	172,353	258,486	-	295,923	172,759	-
YoY %	-	71.44%	-33.32%	0.00%	-	71.29%	-	-
Horiz. %	-	171.04%	99.76%	149.62%	-	171.29%	100.00%	-
Div Payout %	-	7.42%	8.57%	10.52%	-	10.32%	6.19%	-
YoY %	-	-13.42%	-18.54%	0.00%	-	66.72%	-	-
Horiz. %	-	119.87%	138.45%	169.95%	-	166.72%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Equity
Net Worth	22,459,191	21,681,085	19,168,124	19,128,014	18,568,248	17,644,453	16,955,130	20.59%
YoY %	3.59%	13.11%	0.21%	3.01%	5.24%	4.07%	-	-
Horiz. %	132.46%	127.87%	113.05%	112.82%	109.51%	104.07%	100.00%	-
NOSH	3,693,945	3,693,541	3,693,280	3,692,667	3,691,500	3,699,046	3,701,993	-0.14%
YoY %	0.01%	0.01%	0.02%	0.03%	-0.20%	-0.08%	-	-
Horiz. %	99.78%	99.77%	99.76%	99.75%	99.72%	99.92%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Ratio Analysis
NP Margin	21.44%	35.16%	22.06%	25.63%	26.93%	27.69%	27.11%	-
YoY %	-39.02%	59.38%	-13.93%	-4.83%	-2.74%	2.14%	-	-
Horiz. %	79.09%	129.69%	81.37%	94.54%	99.34%	102.14%	100.00%	-
ROE	7.09%	18.37%	10.49%	12.84%	14.94%	16.25%	16.47%	-
YoY %	-61.40%	75.12%	-18.30%	-14.06%	-8.06%	-1.34%	-	-
Horiz. %	43.05%	111.54%	63.69%	77.96%	90.71%	98.66%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Per Share
RPS	423.93	445.69	461.07	463.94	460.16	502.30	495.63	-9.88%
YoY %	-4.88%	-3.34%	-0.62%	0.82%	-8.39%	1.35%	-	-
Horiz. %	85.53%	89.92%	93.03%	93.61%	92.84%	101.35%	100.00%	-
EPS	43.08	107.85	54.43	66.52	75.16	77.52	75.44	-31.14%
YoY %	-60.06%	98.14%	-18.17%	-11.50%	-3.04%	2.76%	-	-
Horiz. %	57.10%	142.96%	72.15%	88.18%	99.63%	102.76%	100.00%	-
DPS	0.00	8.00	4.67	7.00	0.00	8.00	4.67	-
YoY %	0.00%	71.31%	-33.29%	0.00%	0.00%	71.31%	-	-
Horiz. %	0.00%	171.31%	100.00%	149.89%	0.00%	171.31%	100.00%	-
NAPS	6.08	5.87	5.19	5.18	5.03	4.77	4.58	20.76%
YoY %	3.58%	13.10%	0.19%	2.98%	5.45%	4.15%	-	-
Horiz. %	132.75%	128.17%	113.32%	113.10%	109.83%	104.15%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Adjusted Per Share Value based on latest NOSH - 3,694,180
RPS	403.93	424.61	439.23	441.89	438.15	479.25	473.27	-10.01%
YoY %	-4.87%	-3.33%	-0.60%	0.85%	-8.58%	1.26%	-	-
Horiz. %	85.35%	89.72%	92.81%	93.37%	92.58%	101.26%	100.00%	-
EPS	41.05	102.75	51.85	63.36	71.57	73.96	72.04	-31.24%
YoY %	-60.05%	98.17%	-18.17%	-11.47%	-3.23%	2.67%	-	-
Horiz. %	56.98%	142.63%	71.97%	87.95%	99.35%	102.67%	100.00%	-
DPS	0.00	7.62	4.45	6.67	0.00	7.63	4.46	-
YoY %	0.00%	71.24%	-33.28%	0.00%	0.00%	71.08%	-	-
Horiz. %	0.00%	170.85%	99.78%	149.55%	0.00%	171.08%	100.00%	-
NAPS	5.7931	5.5924	4.9442	4.9338	4.7895	4.5512	4.3734	20.59%
YoY %	3.59%	13.11%	0.21%	3.01%	5.24%	4.07%	-	-
Horiz. %	132.46%	127.87%	113.05%	112.81%	109.51%	104.07%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/13	31/12/12	28/09/12	29/06/12	30/03/12	30/12/11	30/09/11	-
Price	10.02	9.20	8.71	9.43	10.84	11.00	9.10	-
P/RPS	2.36	2.06	1.89	2.03	2.36	2.19	1.84	18.03%
YoY %	14.56%	8.99%	-6.90%	-13.98%	7.76%	19.02%	-	-
Horiz. %	128.26%	111.96%	102.72%	110.33%	128.26%	119.02%	100.00%	-
P/EPS	23.26	8.53	16.00	14.18	14.42	14.19	12.06	54.88%
YoY %	172.68%	-46.69%	12.83%	-1.66%	1.62%	17.66%	-	-
Horiz. %	192.87%	70.73%	132.67%	117.58%	119.57%	117.66%	100.00%	-
EY	4.30	11.72	6.25	7.05	6.93	7.05	8.29	-35.41%
YoY %	-63.31%	87.52%	-11.35%	1.73%	-1.70%	-14.96%	-	-
Horiz. %	51.87%	141.38%	75.39%	85.04%	83.59%	85.04%	100.00%	-
DY	0.00	0.87	0.54	0.74	0.00	0.73	0.51	-
YoY %	0.00%	61.11%	-27.03%	0.00%	0.00%	43.14%	-	-
Horiz. %	0.00%	170.59%	105.88%	145.10%	0.00%	143.14%	100.00%	-
P/NAPS	1.65	1.57	1.68	1.82	2.16	2.31	1.99	-11.73%
YoY %	5.10%	-6.55%	-7.69%	-15.74%	-6.49%	16.08%	-	-
Horiz. %	82.91%	78.89%	84.42%	91.46%	108.54%	116.08%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Price Multiplier on Announcement Date
Date	30/05/13	28/02/13	29/11/12	29/08/12	30/05/12	28/02/12	24/11/11	-
Price	10.26	9.49	8.82	9.02	9.99	10.54	10.28	-
P/RPS	2.42	2.13	1.91	1.94	2.17	2.10	2.07	10.96%
YoY %	13.62%	11.52%	-1.55%	-10.60%	3.33%	1.45%	-	-
Horiz. %	116.91%	102.90%	92.27%	93.72%	104.83%	101.45%	100.00%	-
P/EPS	23.82	8.80	16.21	13.56	13.29	13.60	13.63	45.03%
YoY %	170.68%	-45.71%	19.54%	2.03%	-2.28%	-0.22%	-	-
Horiz. %	174.76%	64.56%	118.93%	99.49%	97.51%	99.78%	100.00%	-
EY	4.20	11.36	6.17	7.37	7.52	7.35	7.34	-31.05%
YoY %	-63.03%	84.12%	-16.28%	-1.99%	2.31%	0.14%	-	-
Horiz. %	57.22%	154.77%	84.06%	100.41%	102.45%	100.14%	100.00%	-
DY	0.00	0.84	0.53	0.78	0.00	0.76	0.45	-
YoY %	0.00%	58.49%	-32.05%	0.00%	0.00%	68.89%	-	-
Horiz. %	0.00%	186.67%	117.78%	173.33%	0.00%	168.89%	100.00%	-
P/NAPS	1.69	1.62	1.70	1.74	1.99	2.21	2.24	-17.11%
YoY %	4.32%	-4.71%	-2.30%	-12.56%	-9.95%	-1.34%	-	-
Horiz. %	75.45%	72.32%	75.89%	77.68%	88.84%	98.66%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 13 May 2024

MQ Trader

MQ Trading Signals

2024-05-14 10:25:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-14 10:25:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-05-14 10:20:00

EMA 5

10 Mins

SELL

2024-05-14 10:20:00

ADX

10 Mins

SELL

2024-05-14 10:20:00

TURTLE SYSTEM 20

10 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

SENDAI

EVERSENDAI CORPORATION BERHAD

378

GENTING

GENTING BHD

344

YTLPOWR

YTL POWER INTERNATIONAL BHD

339

PTRANS

PERAK TRANSIT BERHAD

333

MPI

MALAYSIAN PACIFIC INDUSTRIES

329

HLIND

HONG LEONG INDUSTRIES BHD

323

GENM

GENTING MALAYSIA BERHAD

273

TOPGLOV

TOP GLOVE CORPORATION BHD

251

PBBANK

PUBLIC BANK BHD

234

Daily Stocks

HSI-CXG

0.21

0.00

228,411,400

MMAG-WC

0.15

-0.005

170,753,100

INIX-OR

0.02

0.00

141,839,900

FPHB

0.415

+0.175

135,364,200

HSI-HUZ

0.24

0.00

103,754,200

EDUSPEC-OR

0.005

0.00

75,002,700

MMAG

0.38

+0.005

65,743,600

E&O-LR

0.055

+0.01

56,261,700

HSI-CT2

0.095

-0.005

37,824,300

ICONIC

0.105

-0.01

37,278,500

More active Stocks

MPI

32.48

+0.40

195,000

PTT

1.94

+0.37

2,949,200

UTDPLT

25.60

+0.24

205,700

BNASTRA

1.88

+0.18

2,219,000

HEIM

23.90

+0.18

53,300

FPHB

0.415

+0.175

135,364,200

CRESNDO

3.61

+0.16

846,800

HSI-CV5

1.09

+0.15

11,600

YTL

3.53

+0.14

18,679,000

YTLPOWR

5.05

+0.13

20,400,400

More gainer Stocks

ALLIANZ

21.30

-0.46

65,800

AJI

18.70

-0.20

347,500

GESHEN

4.10

-0.20

134,300

HLFG

17.52

-0.20

70,000

IDEAL

3.40

-0.20

6,000

KOBAY

2.30

-0.19

4,236,700

HLBANK

19.48

-0.12

105,400

KUAISHO-C17

0.08

-0.12

58,800

AMWAY

7.23

-0.11

2,900

DXN-CM

0.055

-0.095

50,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More