[GENTING] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Annualized Quarter Result
Revenue	17,028,593	17,131,594	16,986,800	18,580,142	18,348,181	18,703,930	19,556,632	-8.79%
YoY %	-0.60%	0.85%	-8.58%	1.26%	-1.90%	-4.36%	-	-
Horiz. %	87.07%	87.60%	86.86%	95.01%	93.82%	95.64%	100.00%	-
PBT	4,693,126	5,432,770	5,566,864	6,364,744	6,184,318	6,878,156	7,562,596	-27.18%
YoY %	-13.61%	-2.41%	-12.54%	2.92%	-10.09%	-9.05%	-	-
Horiz. %	62.06%	71.84%	73.61%	84.16%	81.78%	90.95%	100.00%	-
Tax	-936,341	-1,042,256	-992,852	-1,219,563	-1,210,773	-1,590,860	-1,778,396	-34.72%
YoY %	10.16%	-4.98%	18.59%	-0.73%	23.89%	10.55%	-	-
Horiz. %	52.65%	58.61%	55.83%	68.58%	68.08%	89.45%	100.00%	-
NP	3,756,785	4,390,514	4,574,012	5,145,181	4,973,545	5,287,296	5,784,200	-24.94%
YoY %	-14.43%	-4.01%	-11.10%	3.45%	-5.93%	-8.59%	-	-
Horiz. %	64.95%	75.91%	79.08%	88.95%	85.99%	91.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,010,129	2,456,362	2,774,532	2,867,501	2,792,784	2,994,792	3,296,704	-28.02%
YoY %	-18.17%	-11.47%	-3.24%	2.68%	-6.75%	-9.16%	-	-
Horiz. %	60.97%	74.51%	84.16%	86.98%	84.71%	90.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.95%	19.18%	17.84%	19.16%	19.58%	23.13%	23.52%	-
YoY %	4.01%	7.51%	-6.89%	-2.15%	-15.35%	-1.66%	-	-
Horiz. %	84.82%	81.55%	75.85%	81.46%	83.25%	98.34%	100.00%	-
Total Cost	13,271,808	12,741,080	12,412,788	13,434,961	13,374,636	13,416,634	13,772,432	-2.43%
YoY %	4.17%	2.64%	-7.61%	0.45%	-0.31%	-2.58%	-	-
Horiz. %	96.37%	92.51%	90.13%	97.55%	97.11%	97.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	19,168,124	19,128,014	18,568,248	17,644,453	16,955,130	16,781,802	16,150,145	12.06%
YoY %	0.21%	3.01%	5.24%	4.07%	1.03%	3.91%	-	-
Horiz. %	118.69%	118.44%	114.97%	109.25%	104.98%	103.91%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Dividend
Div	172,353	258,486	-	295,923	172,759	259,321	-	-
YoY %	-33.32%	0.00%	-	71.29%	-33.38%	0.00%	-	-
Horiz. %	66.46%	99.68%	-	114.11%	66.62%	100.00%	-	-
Div Payout %	8.57%	10.52%	-	10.32%	6.19%	8.66%	-	-
YoY %	-18.54%	0.00%	-	66.72%	-28.52%	0.00%	-	-
Horiz. %	98.96%	121.48%	-	119.17%	71.48%	100.00%	-	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Equity
Net Worth	19,168,124	19,128,014	18,568,248	17,644,453	16,955,130	16,781,802	16,150,145	12.06%
YoY %	0.21%	3.01%	5.24%	4.07%	1.03%	3.91%	-	-
Horiz. %	118.69%	118.44%	114.97%	109.25%	104.98%	103.91%	100.00%	-
NOSH	3,693,280	3,692,667	3,691,500	3,699,046	3,701,993	3,704,591	3,704,161	-0.19%
YoY %	0.02%	0.03%	-0.20%	-0.08%	-0.07%	0.01%	-	-
Horiz. %	99.71%	99.69%	99.66%	99.86%	99.94%	100.01%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Ratio Analysis
NP Margin	22.06%	25.63%	26.93%	27.69%	27.11%	28.27%	29.58%	-
YoY %	-13.93%	-4.83%	-2.74%	2.14%	-4.10%	-4.43%	-	-
Horiz. %	74.58%	86.65%	91.04%	93.61%	91.65%	95.57%	100.00%	-
ROE	10.49%	12.84%	14.94%	16.25%	16.47%	17.85%	20.41%	-
YoY %	-18.30%	-14.06%	-8.06%	-1.34%	-7.73%	-12.54%	-	-
Horiz. %	51.40%	62.91%	73.20%	79.62%	80.70%	87.46%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Per Share
RPS	461.07	463.94	460.16	502.30	495.63	504.89	527.96	-8.61%
YoY %	-0.62%	0.82%	-8.39%	1.35%	-1.83%	-4.37%	-	-
Horiz. %	87.33%	87.87%	87.16%	95.14%	93.88%	95.63%	100.00%	-
EPS	54.43	66.52	75.16	77.52	75.44	80.84	89.00	-27.88%
YoY %	-18.17%	-11.50%	-3.04%	2.76%	-6.68%	-9.17%	-	-
Horiz. %	61.16%	74.74%	84.45%	87.10%	84.76%	90.83%	100.00%	-
DPS	4.67	7.00	0.00	8.00	4.67	7.00	0.00	-
YoY %	-33.29%	0.00%	0.00%	71.31%	-33.29%	0.00%	-	-
Horiz. %	66.71%	100.00%	0.00%	114.29%	66.71%	100.00%	-	-
NAPS	5.19	5.18	5.03	4.77	4.58	4.53	4.36	12.28%
YoY %	0.19%	2.98%	5.45%	4.15%	1.10%	3.90%	-	-
Horiz. %	119.04%	118.81%	115.37%	109.40%	105.05%	103.90%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 3,691,083
RPS	439.23	441.89	438.15	479.25	473.27	482.45	504.44	-8.79%
YoY %	-0.60%	0.85%	-8.58%	1.26%	-1.90%	-4.36%	-	-
Horiz. %	87.07%	87.60%	86.86%	95.01%	93.82%	95.64%	100.00%	-
EPS	51.85	63.36	71.57	73.96	72.04	77.25	85.03	-28.02%
YoY %	-18.17%	-11.47%	-3.23%	2.67%	-6.74%	-9.15%	-	-
Horiz. %	60.98%	74.51%	84.17%	86.98%	84.72%	90.85%	100.00%	-
DPS	4.45	6.67	0.00	7.63	4.46	6.69	0.00	-
YoY %	-33.28%	0.00%	0.00%	71.08%	-33.33%	0.00%	-	-
Horiz. %	66.52%	99.70%	0.00%	114.05%	66.67%	100.00%	-	-
NAPS	4.9442	4.9338	4.7895	4.5512	4.3734	4.3287	4.1657	12.06%
YoY %	0.21%	3.01%	5.24%	4.07%	1.03%	3.91%	-	-
Horiz. %	118.69%	118.44%	114.97%	109.25%	104.99%	103.91%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	-
Price	8.71	9.43	10.84	11.00	9.10	11.22	11.04	-
P/RPS	1.89	2.03	2.36	2.19	1.84	2.22	2.09	-6.46%
YoY %	-6.90%	-13.98%	7.76%	19.02%	-17.12%	6.22%	-	-
Horiz. %	90.43%	97.13%	112.92%	104.78%	88.04%	106.22%	100.00%	-
P/EPS	16.00	14.18	14.42	14.19	12.06	13.88	12.40	18.46%
YoY %	12.83%	-1.66%	1.62%	17.66%	-13.11%	11.94%	-	-
Horiz. %	129.03%	114.35%	116.29%	114.44%	97.26%	111.94%	100.00%	-
EY	6.25	7.05	6.93	7.05	8.29	7.20	8.06	-15.55%
YoY %	-11.35%	1.73%	-1.70%	-14.96%	15.14%	-10.67%	-	-
Horiz. %	77.54%	87.47%	85.98%	87.47%	102.85%	89.33%	100.00%	-
DY	0.54	0.74	0.00	0.73	0.51	0.62	0.00	-
YoY %	-27.03%	0.00%	0.00%	43.14%	-17.74%	0.00%	-	-
Horiz. %	87.10%	119.35%	0.00%	117.74%	82.26%	100.00%	-	-
P/NAPS	1.68	1.82	2.16	2.31	1.99	2.48	2.53	-23.83%
YoY %	-7.69%	-15.74%	-6.49%	16.08%	-19.76%	-1.98%	-	-
Horiz. %	66.40%	71.94%	85.38%	91.30%	78.66%	98.02%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Price Multiplier on Announcement Date
Date	29/11/12	29/08/12	30/05/12	28/02/12	24/11/11	25/08/11	26/05/11	-
Price	8.82	9.02	9.99	10.54	10.28	9.78	11.10	-
P/RPS	1.91	1.94	2.17	2.10	2.07	1.94	2.10	-6.11%
YoY %	-1.55%	-10.60%	3.33%	1.45%	6.70%	-7.62%	-	-
Horiz. %	90.95%	92.38%	103.33%	100.00%	98.57%	92.38%	100.00%	-
P/EPS	16.21	13.56	13.29	13.60	13.63	12.10	12.47	19.05%
YoY %	19.54%	2.03%	-2.28%	-0.22%	12.64%	-2.97%	-	-
Horiz. %	129.99%	108.74%	106.58%	109.06%	109.30%	97.03%	100.00%	-
EY	6.17	7.37	7.52	7.35	7.34	8.27	8.02	-15.99%
YoY %	-16.28%	-1.99%	2.31%	0.14%	-11.25%	3.12%	-	-
Horiz. %	76.93%	91.90%	93.77%	91.65%	91.52%	103.12%	100.00%	-
DY	0.53	0.78	0.00	0.76	0.45	0.72	0.00	-
YoY %	-32.05%	0.00%	0.00%	68.89%	-37.50%	0.00%	-	-
Horiz. %	73.61%	108.33%	0.00%	105.56%	62.50%	100.00%	-	-
P/NAPS	1.70	1.74	1.99	2.21	2.24	2.16	2.55	-23.62%
YoY %	-2.30%	-12.56%	-9.95%	-1.34%	3.70%	-15.29%	-	-
Horiz. %	66.67%	68.24%	78.04%	86.67%	87.84%	84.71%	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 16:25:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-14 16:20:00

EMA 5

5 Mins

BUY

2024-05-14 16:15:00

VOLUME BREAKOUT

5 Mins

BUY

2024-05-14 15:35:00

ADX

5 Mins

SELL

2024-05-14 15:30:00

TURTLE SYSTEM 20

30 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

395

YTLPOWR

YTL POWER INTERNATIONAL BHD

353

GENTING

GENTING BHD

352

PTRANS

PERAK TRANSIT BERHAD

328

MPI

MALAYSIAN PACIFIC INDUSTRIES

323

HLIND

HONG LEONG INDUSTRIES BHD

317

GENM

GENTING MALAYSIA BERHAD

272

TOPGLOV

TOP GLOVE CORPORATION BHD

253

PBBANK

PUBLIC BANK BHD

233

Daily Stocks

HSI-CXG

0.205

-0.005

284,778,200

MMAG-WC

0.13

-0.025

184,338,100

FPHB

0.405

+0.165

146,531,900

HSI-HUZ

0.245

+0.005

112,937,700

PMHLDG

0.33

+0.045

102,615,600

MMAG

0.37

-0.005

81,194,200

SAPNRG

0.045

0.00

79,420,100

HSI-CT2

0.10

0.00

62,110,600

PDZ

0.045

+0.01

55,085,000

RENEUCO

0.13

+0.015

53,833,200

More active Stocks

MPI

32.56

+0.48

385,400

PTT

1.88

+0.31

3,145,200

UTDPLT

25.60

+0.24

352,900

MTEC

1.35

+0.18

15,668,500

CARLSBG

19.62

+0.18

264,700

FPHB

0.405

+0.165

146,531,900

YTL

3.55

+0.16

26,774,100

BNASTRA

1.86

+0.16

2,770,500

CRESNDO

3.60

+0.15

1,212,600

CANONE

3.17

+0.15

377,700

More gainer Stocks

PETDAG

21.08

-0.26

371,100

BKAWAN

20.06

-0.22

11,500

KOBAY

2.28

-0.21

5,370,900

SAM

5.64

-0.20

1,715,500

HLFG

17.52

-0.20

212,700

IDEAL

3.40

-0.20

6,000

ALLIANZ-PA

22.80

-0.20

100

GESHEN

4.14

-0.16

169,900

HLBANK

19.46

-0.14

272,700

KUAISHO-C17

0.08

-0.12

58,800

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