[GENTING] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Annualized Quarter Result
Revenue	16,943,073	16,457,724	15,659,844	16,461,861	17,028,593	17,131,594	16,986,800	-0.17%
YoY %	2.95%	5.10%	-4.87%	-3.33%	-0.60%	0.85%	-	-
Horiz. %	99.74%	96.89%	92.19%	96.91%	100.25%	100.85%	100.00%	-
PBT	4,322,005	4,318,838	3,733,196	4,825,995	4,693,126	5,432,770	5,566,864	-15.51%
YoY %	0.07%	15.69%	-22.64%	2.83%	-13.61%	-2.41%	-	-
Horiz. %	77.64%	77.58%	67.06%	86.69%	84.30%	97.59%	100.00%	-
Tax	-720,078	-741,418	-375,436	961,288	-936,341	-1,042,256	-992,852	-19.26%
YoY %	2.88%	-97.48%	-139.06%	202.66%	10.16%	-4.98%	-	-
Horiz. %	72.53%	74.68%	37.81%	-96.82%	94.31%	104.98%	100.00%	-
NP	3,601,926	3,577,420	3,357,760	5,787,283	3,756,785	4,390,514	4,574,012	-14.71%
YoY %	0.69%	6.54%	-41.98%	54.05%	-14.43%	-4.01%	-	-
Horiz. %	78.75%	78.21%	73.41%	126.53%	82.13%	95.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,768,309	1,728,266	1,591,352	3,983,484	2,010,129	2,456,362	2,774,532	-25.92%
YoY %	2.32%	8.60%	-60.05%	98.17%	-18.17%	-11.47%	-	-
Horiz. %	63.73%	62.29%	57.36%	143.57%	72.45%	88.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.66%	17.17%	10.06%	-19.92%	19.95%	19.18%	17.84%	-
YoY %	-2.97%	70.68%	150.50%	-199.85%	4.01%	7.51%	-	-
Horiz. %	93.39%	96.24%	56.39%	-111.66%	111.83%	107.51%	100.00%	-
Total Cost	13,341,146	12,880,304	12,302,084	10,674,578	13,271,808	12,741,080	12,412,788	4.92%
YoY %	3.58%	4.70%	15.25%	-19.57%	4.17%	2.64%	-	-
Horiz. %	107.48%	103.77%	99.11%	86.00%	106.92%	102.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	23,938,671	23,312,010	22,459,191	21,681,085	19,168,124	19,128,014	18,568,248	18.43%
YoY %	2.69%	3.80%	3.59%	13.11%	0.21%	3.01%	-	-
Horiz. %	128.92%	125.55%	120.95%	116.76%	103.23%	103.01%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Dividend
Div	2,462,826	-	-	295,483	172,353	258,486	-	-
YoY %	0.00%	-	-	71.44%	-33.32%	0.00%	-	-
Horiz. %	952.79%	-	-	114.31%	66.68%	100.00%	-	-
Div Payout %	139.28%	-	-	7.42%	8.57%	10.52%	-	-
YoY %	0.00%	-	-	-13.42%	-18.54%	0.00%	-	-
Horiz. %	1,323.95%	-	-	70.53%	81.46%	100.00%	-	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Equity
Net Worth	23,938,671	23,312,010	22,459,191	21,681,085	19,168,124	19,128,014	18,568,248	18.43%
YoY %	2.69%	3.80%	3.59%	13.11%	0.21%	3.01%	-	-
Horiz. %	128.92%	125.55%	120.95%	116.76%	103.23%	103.01%	100.00%	-
NOSH	3,694,239	3,694,454	3,693,945	3,693,541	3,693,280	3,692,667	3,691,500	0.04%
YoY %	-0.01%	0.01%	0.01%	0.01%	0.02%	0.03%	-	-
Horiz. %	100.07%	100.08%	100.07%	100.06%	100.05%	100.03%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Ratio Analysis
NP Margin	21.26%	21.74%	21.44%	35.16%	22.06%	25.63%	26.93%	-
YoY %	-2.21%	1.40%	-39.02%	59.38%	-13.93%	-4.83%	-	-
Horiz. %	78.95%	80.73%	79.61%	130.56%	81.92%	95.17%	100.00%	-
ROE	7.39%	7.41%	7.09%	18.37%	10.49%	12.84%	14.94%	-
YoY %	-0.27%	4.51%	-61.40%	75.12%	-18.30%	-14.06%	-	-
Horiz. %	49.46%	49.60%	47.46%	122.96%	70.21%	85.94%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Per Share
RPS	458.63	445.47	423.93	445.69	461.07	463.94	460.16	-0.22%
YoY %	2.95%	5.08%	-4.88%	-3.34%	-0.62%	0.82%	-	-
Horiz. %	99.67%	96.81%	92.13%	96.86%	100.20%	100.82%	100.00%	-
EPS	47.87	46.78	43.08	107.85	54.43	66.52	75.16	-25.95%
YoY %	2.33%	8.59%	-60.06%	98.14%	-18.17%	-11.50%	-	-
Horiz. %	63.69%	62.24%	57.32%	143.49%	72.42%	88.50%	100.00%	-
DPS	66.67	0.00	0.00	8.00	4.67	7.00	0.00	-
YoY %	0.00%	0.00%	0.00%	71.31%	-33.29%	0.00%	-	-
Horiz. %	952.43%	0.00%	0.00%	114.29%	66.71%	100.00%	-	-
NAPS	6.48	6.31	6.08	5.87	5.19	5.18	5.03	18.37%
YoY %	2.69%	3.78%	3.58%	13.10%	0.19%	2.98%	-	-
Horiz. %	128.83%	125.45%	120.87%	116.70%	103.18%	102.98%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Adjusted Per Share Value based on latest NOSH - 3,694,802
RPS	437.03	424.51	403.93	424.61	439.23	441.89	438.15	-0.17%
YoY %	2.95%	5.09%	-4.87%	-3.33%	-0.60%	0.85%	-	-
Horiz. %	99.74%	96.89%	92.19%	96.91%	100.25%	100.85%	100.00%	-
EPS	45.61	44.58	41.05	102.75	51.85	63.36	71.57	-25.92%
YoY %	2.31%	8.60%	-60.05%	98.17%	-18.17%	-11.47%	-	-
Horiz. %	63.73%	62.29%	57.36%	143.57%	72.45%	88.53%	100.00%	-
DPS	63.53	0.00	0.00	7.62	4.45	6.67	0.00	-
YoY %	0.00%	0.00%	0.00%	71.24%	-33.28%	0.00%	-	-
Horiz. %	952.47%	0.00%	0.00%	114.24%	66.72%	100.00%	-	-
NAPS	6.1747	6.0131	5.7931	5.5924	4.9442	4.9338	4.7895	18.43%
YoY %	2.69%	3.80%	3.59%	13.11%	0.21%	3.01%	-	-
Horiz. %	128.92%	125.55%	120.95%	116.76%	103.23%	103.01%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/06/13	29/03/13	31/12/12	28/09/12	29/06/12	30/03/12	-
Price	10.40	10.44	10.02	9.20	8.71	9.43	10.84	-
P/RPS	2.27	2.34	2.36	2.06	1.89	2.03	2.36	-2.55%
YoY %	-2.99%	-0.85%	14.56%	8.99%	-6.90%	-13.98%	-	-
Horiz. %	96.19%	99.15%	100.00%	87.29%	80.08%	86.02%	100.00%	-
P/EPS	21.73	22.32	23.26	8.53	16.00	14.18	14.42	31.40%
YoY %	-2.64%	-4.04%	172.68%	-46.69%	12.83%	-1.66%	-	-
Horiz. %	150.69%	154.79%	161.30%	59.15%	110.96%	98.34%	100.00%	-
EY	4.60	4.48	4.30	11.72	6.25	7.05	6.93	-23.88%
YoY %	2.68%	4.19%	-63.31%	87.52%	-11.35%	1.73%	-	-
Horiz. %	66.38%	64.65%	62.05%	169.12%	90.19%	101.73%	100.00%	-
DY	6.41	0.00	0.00	0.87	0.54	0.74	0.00	-
YoY %	0.00%	0.00%	0.00%	61.11%	-27.03%	0.00%	-	-
Horiz. %	866.22%	0.00%	0.00%	117.57%	72.97%	100.00%	-	-
P/NAPS	1.60	1.65	1.65	1.57	1.68	1.82	2.16	-18.11%
YoY %	-3.03%	0.00%	5.10%	-6.55%	-7.69%	-15.74%	-	-
Horiz. %	74.07%	76.39%	76.39%	72.69%	77.78%	84.26%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Price Multiplier on Announcement Date
Date	28/11/13	29/08/13	30/05/13	28/02/13	29/11/12	29/08/12	30/05/12	-
Price	10.36	9.18	10.26	9.49	8.82	9.02	9.99	-
P/RPS	2.26	2.06	2.42	2.13	1.91	1.94	2.17	2.74%
YoY %	9.71%	-14.88%	13.62%	11.52%	-1.55%	-10.60%	-	-
Horiz. %	104.15%	94.93%	111.52%	98.16%	88.02%	89.40%	100.00%	-
P/EPS	21.64	19.62	23.82	8.80	16.21	13.56	13.29	38.36%
YoY %	10.30%	-17.63%	170.68%	-45.71%	19.54%	2.03%	-	-
Horiz. %	162.83%	147.63%	179.23%	66.22%	121.97%	102.03%	100.00%	-
EY	4.62	5.10	4.20	11.36	6.17	7.37	7.52	-27.71%
YoY %	-9.41%	21.43%	-63.03%	84.12%	-16.28%	-1.99%	-	-
Horiz. %	61.44%	67.82%	55.85%	151.06%	82.05%	98.01%	100.00%	-
DY	6.44	0.00	0.00	0.84	0.53	0.78	0.00	-
YoY %	0.00%	0.00%	0.00%	58.49%	-32.05%	0.00%	-	-
Horiz. %	825.64%	0.00%	0.00%	107.69%	67.95%	100.00%	-	-
P/NAPS	1.60	1.45	1.69	1.62	1.70	1.74	1.99	-13.52%
YoY %	10.34%	-14.20%	4.32%	-4.71%	-2.30%	-12.56%	-	-
Horiz. %	80.40%	72.86%	84.92%	81.41%	85.43%	87.44%	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

340

YTLPOWR

YTL POWER INTERNATIONAL BHD

337

PTRANS

PERAK TRANSIT BERHAD

330

MPI

MALAYSIAN PACIFIC INDUSTRIES

325

HLIND

HONG LEONG INDUSTRIES BHD

323

GENM

GENTING MALAYSIA BERHAD

269

TOPGLOV

TOP GLOVE CORPORATION BHD

249

PBBANK

PUBLIC BANK BHD

238

Daily Stocks

HSI-CXG

0.215

+0.005

269,739,400

MMAG-WC

0.15

-0.005

174,544,900

INIX-OR

0.02

0.00

141,839,900

FPHB

0.405

+0.165

139,136,500

HSI-HUZ

0.235

-0.005

108,254,200

EDUSPEC-OR

0.005

0.00

75,002,700

MMAG

0.385

+0.01

72,588,800

E&O-LR

0.055

+0.01

56,261,700

PDZ

0.045

+0.01

40,799,600

HSI-CT2

0.095

-0.005

37,824,300

More active Stocks

MPI

32.40

+0.32

217,100

PTT

1.88

+0.31

3,005,600

UTDPLT

25.60

+0.24

235,600

CARLSBG

19.68

+0.24

139,500

MTEC

1.36

+0.19

13,635,000

CRESNDO

3.63

+0.18

880,100

FPHB

0.405

+0.165

139,136,500

HSI-CV5

1.09

+0.15

11,600

GCB

3.19

+0.14

5,357,700

PIE

6.05

+0.14

617,500

More gainer Stocks

ALLIANZ

21.38

-0.38

66,800

HLFG

17.52

-0.20

100,800

IDEAL

3.40

-0.20

6,000

ALLIANZ-PA

22.80

-0.20

100

KOBAY

2.30

-0.19

4,518,100

GESHEN

4.11

-0.19

139,100

APOLLO

6.86

-0.13

12,600

KUAISHO-C17

0.08

-0.12

58,800

F&N

32.56

-0.10

45,600

BKAWAN

20.18

-0.10

5,000

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