[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 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