[GENTING] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Annualized Quarter Result
Revenue	8,893,617	8,764,693	8,343,872	8,276,952	9,082,508	8,923,113	8,647,036	1.88%
YoY %	1.47%	5.04%	0.81%	-8.87%	1.79%	3.19%	-	-
Horiz. %	102.85%	101.36%	96.49%	95.72%	105.04%	103.19%	100.00%	-
PBT	2,528,449	2,590,385	2,274,582	2,267,360	1,734,794	2,458,304	3,247,968	-15.33%
YoY %	-2.39%	13.88%	0.32%	30.70%	-29.43%	-24.31%	-	-
Horiz. %	77.85%	79.75%	70.03%	69.81%	53.41%	75.69%	100.00%	-
Tax	-745,603	-741,330	-729,800	-733,068	-751,375	-747,250	-818,376	-6.00%
YoY %	-0.58%	-1.58%	0.45%	2.44%	-0.55%	8.69%	-	-
Horiz. %	91.11%	90.59%	89.18%	89.58%	91.81%	91.31%	100.00%	-
NP	1,782,846	1,849,054	1,544,782	1,534,292	983,419	1,711,053	2,429,592	-18.59%
YoY %	-3.58%	19.70%	0.68%	56.02%	-42.53%	-29.57%	-	-
Horiz. %	73.38%	76.11%	63.58%	63.15%	40.48%	70.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,044,340	1,065,253	855,224	852,476	569,296	920,106	1,460,914	-20.00%
YoY %	-1.96%	24.56%	0.32%	49.74%	-38.13%	-37.02%	-	-
Horiz. %	71.49%	72.92%	58.54%	58.35%	38.97%	62.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.49%	28.62%	32.09%	32.33%	43.31%	30.40%	25.20%	-
YoY %	3.04%	-10.81%	-0.74%	-25.35%	42.47%	20.63%	-	-
Horiz. %	117.02%	113.57%	127.34%	128.29%	171.87%	120.63%	100.00%	-
Total Cost	7,110,771	6,915,638	6,799,090	6,742,660	8,099,089	7,212,060	6,217,444	9.33%
YoY %	2.82%	1.71%	0.84%	-16.75%	12.30%	16.00%	-	-
Horiz. %	114.37%	111.23%	109.36%	108.45%	130.26%	116.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	13,894,969	13,709,839	13,231,209	12,890,560	12,474,170	12,624,318	12,846,861	5.35%
YoY %	1.35%	3.62%	2.64%	3.34%	-1.19%	-1.73%	-	-
Horiz. %	108.16%	106.72%	102.99%	100.34%	97.10%	98.27%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	266,073	147,814	221,752	-	259,107	148,085	222,135	12.74%
YoY %	80.01%	-33.34%	0.00%	-	74.97%	-33.34%	-	-
Horiz. %	119.78%	66.54%	99.83%	-	116.64%	66.66%	100.00%	-
Div Payout %	25.48%	13.88%	25.93%	-	45.51%	16.09%	15.21%	-
YoY %	83.57%	-46.47%	0.00%	-	182.85%	5.79%	-	-
Horiz. %	167.52%	91.26%	170.48%	-	299.21%	105.79%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	13,894,969	13,709,839	13,231,209	12,890,560	12,474,170	12,624,318	12,846,861	5.35%
YoY %	1.35%	3.62%	2.64%	3.34%	-1.19%	-1.73%	-	-
Horiz. %	108.16%	106.72%	102.99%	100.34%	97.10%	98.27%	100.00%	-
NOSH	3,695,470	3,695,374	3,695,868	3,693,570	3,701,534	3,702,146	3,702,265	-0.12%
YoY %	0.00%	-0.01%	0.06%	-0.22%	-0.02%	-0.00%	-	-
Horiz. %	99.82%	99.81%	99.83%	99.77%	99.98%	100.00%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	20.05%	21.10%	18.51%	18.54%	10.83%	19.18%	28.10%	-
YoY %	-4.98%	13.99%	-0.16%	71.19%	-43.53%	-31.74%	-	-
Horiz. %	71.35%	75.09%	65.87%	65.98%	38.54%	68.26%	100.00%	-
ROE	7.52%	7.77%	6.46%	6.61%	4.56%	7.29%	11.37%	-
YoY %	-3.22%	20.28%	-2.27%	44.96%	-37.45%	-35.88%	-	-
Horiz. %	66.14%	68.34%	56.82%	58.14%	40.11%	64.12%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	240.66	237.18	225.76	224.09	245.37	241.03	233.56	2.01%
YoY %	1.47%	5.06%	0.75%	-8.67%	1.80%	3.20%	-	-
Horiz. %	103.04%	101.55%	96.66%	95.95%	105.06%	103.20%	100.00%	-
EPS	28.26	28.83	23.14	23.08	15.38	24.85	39.46	-19.90%
YoY %	-1.98%	24.59%	0.26%	50.07%	-38.11%	-37.02%	-	-
Horiz. %	71.62%	73.06%	58.64%	58.49%	38.98%	62.98%	100.00%	-
DPS	7.20	4.00	6.00	0.00	7.00	4.00	6.00	12.88%
YoY %	80.00%	-33.33%	0.00%	0.00%	75.00%	-33.33%	-	-
Horiz. %	120.00%	66.67%	100.00%	0.00%	116.67%	66.67%	100.00%	-
NAPS	3.76	3.71	3.58	3.49	3.37	3.41	3.47	5.48%
YoY %	1.35%	3.63%	2.58%	3.56%	-1.17%	-1.73%	-	-
Horiz. %	108.36%	106.92%	103.17%	100.58%	97.12%	98.27%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 3,693,570
RPS	229.40	226.08	215.22	213.49	234.27	230.16	223.04	1.88%
YoY %	1.47%	5.05%	0.81%	-8.87%	1.79%	3.19%	-	-
Horiz. %	102.85%	101.36%	96.49%	95.72%	105.03%	103.19%	100.00%	-
EPS	26.94	27.48	22.06	21.99	14.68	23.73	37.68	-19.99%
YoY %	-1.97%	24.57%	0.32%	49.80%	-38.14%	-37.02%	-	-
Horiz. %	71.50%	72.93%	58.55%	58.36%	38.96%	62.98%	100.00%	-
DPS	6.86	3.81	5.72	0.00	6.68	3.82	5.73	12.71%
YoY %	80.05%	-33.39%	0.00%	0.00%	74.87%	-33.33%	-	-
Horiz. %	119.72%	66.49%	99.83%	0.00%	116.58%	66.67%	100.00%	-
NAPS	3.584	3.5363	3.4128	3.325	3.2176	3.2563	3.3137	5.35%
YoY %	1.35%	3.62%	2.64%	3.34%	-1.19%	-1.73%	-	-
Horiz. %	108.16%	106.72%	102.99%	100.34%	97.10%	98.27%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	7.34	6.86	5.65	3.68	3.70	5.25	5.60	-
P/RPS	3.05	2.89	2.50	1.64	1.51	2.18	2.40	17.27%
YoY %	5.54%	15.60%	52.44%	8.61%	-30.73%	-9.17%	-	-
Horiz. %	127.08%	120.42%	104.17%	68.33%	62.92%	90.83%	100.00%	-
P/EPS	25.97	23.80	24.42	15.94	24.06	21.12	14.19	49.45%
YoY %	9.12%	-2.54%	53.20%	-33.75%	13.92%	48.84%	-	-
Horiz. %	183.02%	167.72%	172.09%	112.33%	169.56%	148.84%	100.00%	-
EY	3.85	4.20	4.10	6.27	4.16	4.73	7.05	-33.11%
YoY %	-8.33%	2.44%	-34.61%	50.72%	-12.05%	-32.91%	-	-
Horiz. %	54.61%	59.57%	58.16%	88.94%	59.01%	67.09%	100.00%	-
DY	0.98	0.58	1.06	0.00	1.89	0.76	1.07	-5.67%
YoY %	68.97%	-45.28%	0.00%	0.00%	148.68%	-28.97%	-	-
Horiz. %	91.59%	54.21%	99.07%	0.00%	176.64%	71.03%	100.00%	-
P/NAPS	1.95	1.85	1.58	1.05	1.10	1.54	1.61	13.58%
YoY %	5.41%	17.09%	50.48%	-4.55%	-28.57%	-4.35%	-	-
Horiz. %	121.12%	114.91%	98.14%	65.22%	68.32%	95.65%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	25/02/10	25/11/09	26/08/09	28/05/09	26/02/09	27/11/08	28/08/08	-
Price	6.31	7.08	6.60	5.45	3.54	4.44	5.30	-
P/RPS	2.62	2.99	2.92	2.43	1.44	1.84	2.27	10.00%
YoY %	-12.37%	2.40%	20.16%	68.75%	-21.74%	-18.94%	-	-
Horiz. %	115.42%	131.72%	128.63%	107.05%	63.44%	81.06%	100.00%	-
P/EPS	22.33	24.56	28.52	23.61	23.02	17.86	13.43	40.21%
YoY %	-9.08%	-13.88%	20.80%	2.56%	28.89%	32.99%	-	-
Horiz. %	166.27%	182.87%	212.36%	175.80%	171.41%	132.99%	100.00%	-
EY	4.48	4.07	3.51	4.23	4.34	5.60	7.45	-28.69%
YoY %	10.07%	15.95%	-17.02%	-2.53%	-22.50%	-24.83%	-	-
Horiz. %	60.13%	54.63%	47.11%	56.78%	58.26%	75.17%	100.00%	-
DY	1.14	0.56	0.91	0.00	1.98	0.90	1.13	0.58%
YoY %	103.57%	-38.46%	0.00%	0.00%	120.00%	-20.35%	-	-
Horiz. %	100.88%	49.56%	80.53%	0.00%	175.22%	79.65%	100.00%	-
P/NAPS	1.68	1.91	1.84	1.56	1.05	1.30	1.53	6.41%
YoY %	-12.04%	3.80%	17.95%	48.57%	-19.23%	-15.03%	-	-
Horiz. %	109.80%	124.84%	120.26%	101.96%	68.63%	84.97%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

New IPO: BWYS GROUP BERHAD

MQ Trader

MQ Trading Signals

2024-06-26 10:50:00

EMA 5

5 Mins

SELL

2024-06-26 10:40:00

EMA 5

10 Mins

SELL

2024-06-26 10:35:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-06-26 10:30:00

EMA 5

10 Mins

BUY

2024-06-26 10:30:00

TURTLE SYSTEM 20

5 Mins

BUY

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 >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

651

HLIND

HONG LEONG INDUSTRIES BHD

623

YTLPOWR

YTL POWER INTERNATIONAL BHD

602

MPI

MALAYSIAN PACIFIC INDUSTRIES

601

NOTION

NOTION VTEC BHD

571

DNEX

DAGANG NEXCHANGE BERHAD

529

SNS

SNS NETWORK TECHNOLOGY BERHAD

416

GENTING

GENTING BHD

378

HEXCAP

HEXTAR CAPITAL BERHAD

371

Daily Stocks

HSI-HUZ

0.19

-0.005

252,158,500

INGENIEU

0.065

0.00

222,007,800

HSI-CXV

0.145

0.00

164,917,200

HSI-CXF

0.115

-0.005

146,450,700

HSI-HU8

0.075

0.00

128,579,400

AHB-WC

0.065

0.00

67,966,500

JCY

0.74

+0.045

60,502,200

SBH

0.315

+0.03

42,710,800

TECHNAX

0.375

0.00

41,233,700

SNS

0.765

+0.045

39,324,800

More active Stocks

DLADY

36.42

+0.40

3,800

MPI

38.88

+0.28

69,600

PANAMY

20.26

+0.26

4,000

VSTECS

4.22

+0.22

1,382,900

AJI

15.38

+0.18

107,000

NOTION-WD

1.93

+0.15

2,121,700

ECOWLD-C26

0.16

+0.15

20,000

HLFG

17.34

+0.14

54,200

NOTION

2.19

+0.13

18,763,600

PETGAS

18.16

+0.12

105,600

More gainer Stocks

NESTLE

121.30

-1.20

16,000

KLK

20.62

-0.36

285,900

KESM

6.90

-0.28

70,400

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

47,000

KUAISHO-C17

0.08

-0.12

58,800

UMS

2.21

-0.11

2,000

AEON-C31

0.045

-0.105

3,831,200

PETDAG

17.10

-0.10

235,000

YTLPOWR-C39

0.83

-0.095

10,000

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