[GENTING] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Annualized Quarter Result
Revenue	14,810,697	14,397,628	12,454,976	8,893,617	8,764,693	8,343,872	8,276,952	47.33%
YoY %	2.87%	15.60%	40.04%	1.47%	5.04%	0.81%	-	-
Horiz. %	178.94%	173.95%	150.48%	107.45%	105.89%	100.81%	100.00%	-
PBT	4,282,065	3,586,312	800,104	2,528,449	2,590,385	2,274,582	2,267,360	52.72%
YoY %	19.40%	348.23%	-68.36%	-2.39%	13.88%	0.32%	-	-
Horiz. %	188.86%	158.17%	35.29%	111.52%	114.25%	100.32%	100.00%	-
Tax	-809,366	-822,718	-938,328	-745,603	-741,330	-729,800	-733,068	6.81%
YoY %	1.62%	12.32%	-25.85%	-0.58%	-1.58%	0.45%	-	-
Horiz. %	110.41%	112.23%	128.00%	101.71%	101.13%	99.55%	100.00%	-
NP	3,472,698	2,763,594	-138,224	1,782,846	1,849,054	1,544,782	1,534,292	72.30%
YoY %	25.66%	2,099.36%	-107.75%	-3.58%	19.70%	0.68%	-	-
Horiz. %	226.34%	180.12%	-9.01%	116.20%	120.52%	100.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,316,698	1,943,212	929,736	1,044,340	1,065,253	855,224	852,476	94.62%
YoY %	19.22%	109.01%	-10.97%	-1.96%	24.56%	0.32%	-	-
Horiz. %	271.76%	227.95%	109.06%	122.51%	124.96%	100.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.90%	22.94%	117.28%	29.49%	28.62%	32.09%	32.33%	-
YoY %	-17.61%	-80.44%	297.69%	3.04%	-10.81%	-0.74%	-	-
Horiz. %	58.46%	70.96%	362.76%	91.22%	88.52%	99.26%	100.00%	-
Total Cost	11,337,998	11,634,034	12,593,200	7,110,771	6,915,638	6,799,090	6,742,660	41.36%
YoY %	-2.54%	-7.62%	77.10%	2.82%	1.71%	0.84%	-	-
Horiz. %	168.15%	172.54%	186.77%	105.46%	102.57%	100.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	14,972,281	13,864,240	13,413,918	13,894,969	13,709,839	13,231,209	12,890,560	10.48%
YoY %	7.99%	3.36%	-3.46%	1.35%	3.62%	2.64%	-	-
Horiz. %	116.15%	107.55%	104.06%	107.79%	106.36%	102.64%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	162,661	244,010	-	266,073	147,814	221,752	-	-
YoY %	-33.34%	0.00%	-	80.01%	-33.34%	0.00%	-	-
Horiz. %	73.35%	110.04%	-	119.99%	66.66%	100.00%	-	-
Div Payout %	7.02%	12.56%	-	25.48%	13.88%	25.93%	-	-
YoY %	-44.11%	0.00%	-	83.57%	-46.47%	0.00%	-	-
Horiz. %	27.07%	48.44%	-	98.26%	53.53%	100.00%	-	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	14,972,281	13,864,240	13,413,918	13,894,969	13,709,839	13,231,209	12,890,560	10.48%
YoY %	7.99%	3.36%	-3.46%	1.35%	3.62%	2.64%	-	-
Horiz. %	116.15%	107.55%	104.06%	107.79%	106.36%	102.64%	100.00%	-
NOSH	3,696,859	3,697,130	3,695,294	3,695,470	3,695,374	3,695,868	3,693,570	0.05%
YoY %	-0.01%	0.05%	-0.00%	0.00%	-0.01%	0.06%	-	-
Horiz. %	100.09%	100.10%	100.05%	100.05%	100.05%	100.06%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	23.45%	19.19%	-1.11%	20.05%	21.10%	18.51%	18.54%	-
YoY %	22.20%	1,828.83%	-105.54%	-4.98%	13.99%	-0.16%	-	-
Horiz. %	126.48%	103.51%	-5.99%	108.14%	113.81%	99.84%	100.00%	-
ROE	15.47%	14.02%	6.93%	7.52%	7.77%	6.46%	6.61%	-
YoY %	10.34%	102.31%	-7.85%	-3.22%	20.28%	-2.27%	-	-
Horiz. %	234.04%	212.10%	104.84%	113.77%	117.55%	97.73%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	400.63	389.43	337.05	240.66	237.18	225.76	224.09	47.25%
YoY %	2.88%	15.54%	40.05%	1.47%	5.06%	0.75%	-	-
Horiz. %	178.78%	173.78%	150.41%	107.39%	105.84%	100.75%	100.00%	-
EPS	62.67	52.56	25.16	28.26	28.83	23.14	23.08	94.51%
YoY %	19.24%	108.90%	-10.97%	-1.98%	24.59%	0.26%	-	-
Horiz. %	271.53%	227.73%	109.01%	122.44%	124.91%	100.26%	100.00%	-
DPS	4.40	6.60	0.00	7.20	4.00	6.00	0.00	-
YoY %	-33.33%	0.00%	0.00%	80.00%	-33.33%	0.00%	-	-
Horiz. %	73.33%	110.00%	0.00%	120.00%	66.67%	100.00%	-	-
NAPS	4.05	3.75	3.63	3.76	3.71	3.58	3.49	10.41%
YoY %	8.00%	3.31%	-3.46%	1.35%	3.63%	2.58%	-	-
Horiz. %	116.05%	107.45%	104.01%	107.74%	106.30%	102.58%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 3,695,783
RPS	382.02	371.37	321.26	229.40	226.08	215.22	213.49	47.33%
YoY %	2.87%	15.60%	40.04%	1.47%	5.05%	0.81%	-	-
Horiz. %	178.94%	173.95%	150.48%	107.45%	105.90%	100.81%	100.00%	-
EPS	59.76	50.12	23.98	26.94	27.48	22.06	21.99	94.62%
YoY %	19.23%	109.01%	-10.99%	-1.97%	24.57%	0.32%	-	-
Horiz. %	271.76%	227.92%	109.05%	122.51%	124.97%	100.32%	100.00%	-
DPS	4.20	6.29	0.00	6.86	3.81	5.72	0.00	-
YoY %	-33.23%	0.00%	0.00%	80.05%	-33.39%	0.00%	-	-
Horiz. %	73.43%	109.97%	0.00%	119.93%	66.61%	100.00%	-	-
NAPS	3.8619	3.5761	3.46	3.584	3.5363	3.4128	3.325	10.48%
YoY %	7.99%	3.36%	-3.46%	1.35%	3.62%	2.64%	-	-
Horiz. %	116.15%	107.55%	104.06%	107.79%	106.35%	102.64%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	-
Price	9.92	7.12	6.60	7.34	6.86	5.65	3.68	-
P/RPS	2.48	1.83	1.96	3.05	2.89	2.50	1.64	31.71%
YoY %	35.52%	-6.63%	-35.74%	5.54%	15.60%	52.44%	-	-
Horiz. %	151.22%	111.59%	119.51%	185.98%	176.22%	152.44%	100.00%	-
P/EPS	15.83	13.55	26.23	25.97	23.80	24.42	15.94	-0.46%
YoY %	16.83%	-48.34%	1.00%	9.12%	-2.54%	53.20%	-	-
Horiz. %	99.31%	85.01%	164.55%	162.92%	149.31%	153.20%	100.00%	-
EY	6.32	7.38	3.81	3.85	4.20	4.10	6.27	0.53%
YoY %	-14.36%	93.70%	-1.04%	-8.33%	2.44%	-34.61%	-	-
Horiz. %	100.80%	117.70%	60.77%	61.40%	66.99%	65.39%	100.00%	-
DY	0.44	0.93	0.00	0.98	0.58	1.06	0.00	-
YoY %	-52.69%	0.00%	0.00%	68.97%	-45.28%	0.00%	-	-
Horiz. %	41.51%	87.74%	0.00%	92.45%	54.72%	100.00%	-	-
P/NAPS	2.45	1.90	1.82	1.95	1.85	1.58	1.05	75.83%
YoY %	28.95%	4.40%	-6.67%	5.41%	17.09%	50.48%	-	-
Horiz. %	233.33%	180.95%	173.33%	185.71%	176.19%	150.48%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	25/11/10	26/08/10	27/05/10	25/02/10	25/11/09	26/08/09	28/05/09	-
Price	10.40	9.00	6.73	6.31	7.08	6.60	5.45	-
P/RPS	2.60	2.31	2.00	2.62	2.99	2.92	2.43	4.60%
YoY %	12.55%	15.50%	-23.66%	-12.37%	2.40%	20.16%	-	-
Horiz. %	107.00%	95.06%	82.30%	107.82%	123.05%	120.16%	100.00%	-
P/EPS	16.60	17.12	26.75	22.33	24.56	28.52	23.61	-20.91%
YoY %	-3.04%	-36.00%	19.79%	-9.08%	-13.88%	20.80%	-	-
Horiz. %	70.31%	72.51%	113.30%	94.58%	104.02%	120.80%	100.00%	-
EY	6.03	5.84	3.74	4.48	4.07	3.51	4.23	26.63%
YoY %	3.25%	56.15%	-16.52%	10.07%	15.95%	-17.02%	-	-
Horiz. %	142.55%	138.06%	88.42%	105.91%	96.22%	82.98%	100.00%	-
DY	0.42	0.73	0.00	1.14	0.56	0.91	0.00	-
YoY %	-42.47%	0.00%	0.00%	103.57%	-38.46%	0.00%	-	-
Horiz. %	46.15%	80.22%	0.00%	125.27%	61.54%	100.00%	-	-
P/NAPS	2.57	2.40	1.85	1.68	1.91	1.84	1.56	39.44%
YoY %	7.08%	29.73%	10.12%	-12.04%	3.80%	17.95%	-	-
Horiz. %	164.74%	153.85%	118.59%	107.69%	122.44%	117.95%	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