[GENTING] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Annualized Quarter Result
Revenue	18,216,498	18,125,961	18,204,310	18,773,468	17,111,661	16,943,073	16,457,724	6.98%
YoY %	0.50%	-0.43%	-3.03%	9.71%	1.00%	2.95%	-	-
Horiz. %	110.69%	110.14%	110.61%	114.07%	103.97%	102.95%	100.00%	-
PBT	4,262,349	4,465,541	4,790,448	5,856,952	4,344,226	4,322,005	4,318,838	-0.87%
YoY %	-4.55%	-6.78%	-18.21%	34.82%	0.51%	0.07%	-	-
Horiz. %	98.69%	103.40%	110.92%	135.61%	100.59%	100.07%	100.00%	-
Tax	-1,116,223	-1,163,105	-1,197,014	-1,555,276	-639,124	-720,078	-741,418	31.26%
YoY %	4.03%	2.83%	23.04%	-143.34%	11.24%	2.88%	-	-
Horiz. %	150.55%	156.88%	161.45%	209.77%	86.20%	97.12%	100.00%	-
NP	3,146,126	3,302,436	3,593,434	4,301,676	3,705,102	3,601,926	3,577,420	-8.18%
YoY %	-4.73%	-8.10%	-16.46%	16.10%	2.86%	0.69%	-	-
Horiz. %	87.94%	92.31%	100.45%	120.25%	103.57%	100.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,496,133	1,629,729	1,739,194	1,990,124	1,810,066	1,768,309	1,728,266	-9.14%
YoY %	-8.20%	-6.29%	-12.61%	9.95%	2.36%	2.32%	-	-
Horiz. %	86.57%	94.30%	100.63%	115.15%	104.73%	102.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.19%	26.05%	24.99%	26.55%	14.71%	16.66%	17.17%	-
YoY %	0.54%	4.24%	-5.88%	80.49%	-11.70%	-2.97%	-	-
Horiz. %	152.53%	151.72%	145.54%	154.63%	85.67%	97.03%	100.00%	-
Total Cost	15,070,372	14,823,525	14,610,876	14,471,792	13,406,559	13,341,146	12,880,304	11.00%
YoY %	1.67%	1.46%	0.96%	7.95%	0.49%	3.58%	-	-
Horiz. %	117.00%	115.09%	113.44%	112.36%	104.09%	103.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	26,824,136	25,812,712	25,842,848	26,025,838	25,309,147	23,938,671	23,312,010	9.77%
YoY %	3.92%	-0.12%	-0.70%	2.83%	5.72%	2.69%	-	-
Horiz. %	115.07%	110.73%	110.86%	111.64%	108.57%	102.69%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Dividend
Div	148,610	49,520	74,261	-	1,847,383	2,462,826	-	-
YoY %	200.10%	-33.32%	0.00%	-	-24.99%	0.00%	-	-
Horiz. %	6.03%	2.01%	3.02%	-	75.01%	100.00%	-	-
Div Payout %	9.93%	3.04%	4.27%	-	102.06%	139.28%	-	-
YoY %	226.64%	-28.81%	0.00%	-	-26.72%	0.00%	-	-
Horiz. %	7.13%	2.18%	3.07%	-	73.28%	100.00%	-	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Equity
Net Worth	26,824,136	25,812,712	25,842,848	26,025,838	25,309,147	23,938,671	23,312,010	9.77%
YoY %	3.92%	-0.12%	-0.70%	2.83%	5.72%	2.69%	-	-
Horiz. %	115.07%	110.73%	110.86%	111.64%	108.57%	102.69%	100.00%	-
NOSH	3,715,254	3,714,059	3,713,052	3,707,384	3,694,766	3,694,239	3,694,454	0.37%
YoY %	0.03%	0.03%	0.15%	0.34%	0.01%	-0.01%	-	-
Horiz. %	100.56%	100.53%	100.50%	100.35%	100.01%	99.99%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Ratio Analysis
NP Margin	17.27%	18.22%	19.74%	22.91%	21.65%	21.26%	21.74%	-
YoY %	-5.21%	-7.70%	-13.84%	5.82%	1.83%	-2.21%	-	-
Horiz. %	79.44%	83.81%	90.80%	105.38%	99.59%	97.79%	100.00%	-
ROE	5.58%	6.31%	6.73%	7.65%	7.15%	7.39%	7.41%	-
YoY %	-11.57%	-6.24%	-12.03%	6.99%	-3.25%	-0.27%	-	-
Horiz. %	75.30%	85.16%	90.82%	103.24%	96.49%	99.73%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Per Share
RPS	490.32	488.04	490.28	506.38	463.13	458.63	445.47	6.58%
YoY %	0.47%	-0.46%	-3.18%	9.34%	0.98%	2.95%	-	-
Horiz. %	110.07%	109.56%	110.06%	113.67%	103.96%	102.95%	100.00%	-
EPS	40.27	43.88	46.84	53.68	48.99	47.87	46.78	-9.48%
YoY %	-8.23%	-6.32%	-12.74%	9.57%	2.34%	2.33%	-	-
Horiz. %	86.08%	93.80%	100.13%	114.75%	104.72%	102.33%	100.00%	-
DPS	4.00	1.33	2.00	0.00	50.00	66.67	0.00	-
YoY %	200.75%	-33.50%	0.00%	0.00%	-25.00%	0.00%	-	-
Horiz. %	6.00%	1.99%	3.00%	0.00%	75.00%	100.00%	-	-
NAPS	7.22	6.95	6.96	7.02	6.85	6.48	6.31	9.37%
YoY %	3.88%	-0.14%	-0.85%	2.48%	5.71%	2.69%	-	-
Horiz. %	114.42%	110.14%	110.30%	111.25%	108.56%	102.69%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 3,707,384
RPS	469.87	467.54	469.56	484.24	441.38	437.03	424.51	6.98%
YoY %	0.50%	-0.43%	-3.03%	9.71%	1.00%	2.95%	-	-
Horiz. %	110.69%	110.14%	110.61%	114.07%	103.97%	102.95%	100.00%	-
EPS	38.59	42.04	44.86	51.33	46.69	45.61	44.58	-9.14%
YoY %	-8.21%	-6.29%	-12.60%	9.94%	2.37%	2.31%	-	-
Horiz. %	86.56%	94.30%	100.63%	115.14%	104.73%	102.31%	100.00%	-
DPS	3.83	1.28	1.92	0.00	47.65	63.53	0.00	-
YoY %	199.22%	-33.33%	0.00%	0.00%	-25.00%	0.00%	-	-
Horiz. %	6.03%	2.01%	3.02%	0.00%	75.00%	100.00%	-	-
NAPS	6.919	6.6581	6.6659	6.7131	6.5282	6.1747	6.0131	9.77%
YoY %	3.92%	-0.12%	-0.70%	2.83%	5.72%	2.69%	-	-
Horiz. %	115.07%	110.73%	110.86%	111.64%	108.57%	102.69%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	-
Price	8.87	9.49	9.99	10.00	10.26	10.40	10.44	-
P/RPS	1.81	1.94	2.04	1.97	2.22	2.27	2.34	-15.69%
YoY %	-6.70%	-4.90%	3.55%	-11.26%	-2.20%	-2.99%	-	-
Horiz. %	77.35%	82.91%	87.18%	84.19%	94.87%	97.01%	100.00%	-
P/EPS	22.03	21.63	21.33	18.63	20.94	21.73	22.32	-0.86%
YoY %	1.85%	1.41%	14.49%	-11.03%	-3.64%	-2.64%	-	-
Horiz. %	98.70%	96.91%	95.56%	83.47%	93.82%	97.36%	100.00%	-
EY	4.54	4.62	4.69	5.37	4.77	4.60	4.48	0.88%
YoY %	-1.73%	-1.49%	-12.66%	12.58%	3.70%	2.68%	-	-
Horiz. %	101.34%	103.12%	104.69%	119.87%	106.47%	102.68%	100.00%	-
DY	0.45	0.14	0.20	0.00	4.87	6.41	0.00	-
YoY %	221.43%	-30.00%	0.00%	0.00%	-24.02%	0.00%	-	-
Horiz. %	7.02%	2.18%	3.12%	0.00%	75.98%	100.00%	-	-
P/NAPS	1.23	1.37	1.44	1.42	1.50	1.60	1.65	-17.74%
YoY %	-10.22%	-4.86%	1.41%	-5.33%	-6.25%	-3.03%	-	-
Horiz. %	74.55%	83.03%	87.27%	86.06%	90.91%	96.97%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	26/02/15	21/11/14	28/08/14	29/05/14	27/02/14	28/11/13	29/08/13	-
Price	8.98	9.40	9.70	9.80	10.08	10.36	9.18	-
P/RPS	1.83	1.93	1.98	1.94	2.18	2.26	2.06	-7.56%
YoY %	-5.18%	-2.53%	2.06%	-11.01%	-3.54%	9.71%	-	-
Horiz. %	88.83%	93.69%	96.12%	94.17%	105.83%	109.71%	100.00%	-
P/EPS	22.30	21.42	20.71	18.26	20.58	21.64	19.62	8.88%
YoY %	4.11%	3.43%	13.42%	-11.27%	-4.90%	10.30%	-	-
Horiz. %	113.66%	109.17%	105.56%	93.07%	104.89%	110.30%	100.00%	-
EY	4.48	4.67	4.83	5.48	4.86	4.62	5.10	-8.25%
YoY %	-4.07%	-3.31%	-11.86%	12.76%	5.19%	-9.41%	-	-
Horiz. %	87.84%	91.57%	94.71%	107.45%	95.29%	90.59%	100.00%	-
DY	0.45	0.14	0.21	0.00	4.96	6.44	0.00	-
YoY %	221.43%	-33.33%	0.00%	0.00%	-22.98%	0.00%	-	-
Horiz. %	6.99%	2.17%	3.26%	0.00%	77.02%	100.00%	-	-
P/NAPS	1.24	1.35	1.39	1.40	1.47	1.60	1.45	-9.87%
YoY %	-8.15%	-2.88%	-0.71%	-4.76%	-8.13%	10.34%	-	-
Horiz. %	85.52%	93.10%	95.86%	96.55%	101.38%	110.34%	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

MQ Market Updates - 5 July 2024

MQ Trader

MQ Trading Signals

2024-07-05 16:50:00

EMA 5

10 Mins

BUY

2024-07-05 16:50:00

ADX

5 Mins

BUY

2024-07-05 16:50:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-07-05 16:40:00

ADX

5 Mins

SELL

2024-07-05 16:35:00

EMA 5

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 >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

975

HLIND

HONG LEONG INDUSTRIES BHD

965

DNEX

DAGANG NEXCHANGE BERHAD

861

JCY

JCY INTERNATIONAL BERHAD

773

SALCON

SALCON BHD

764

YTLPOWR

YTL POWER INTERNATIONAL BHD

698

MAYBANK

MALAYAN BANKING BHD

677

TOPGLOV

TOP GLOVE CORPORATION BHD

654

WCT

WCT HOLDINGS BERHAD

615

Daily Stocks

HSI-CXV

0.10

-0.02

145,068,200

INIX-OR

0.02

0.00

141,839,900

NOVAMSC

0.265

+0.035

98,192,300

HSI-CV4

0.065

-0.025

95,321,800

HSI-HWE

0.135

+0.02

92,508,000

HSI-HWW

0.245

+0.03

91,583,600

HSI-CXN

0.18

-0.03

90,430,200

SNS

0.91

+0.025

81,019,000

MUIIND

0.085

-0.005

75,068,300

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

NESTLE

122.50

+0.50

26,600

NPC

1.88

+0.23

3,000

SUNCON

4.35

+0.22

3,776,400

PETDAG

17.46

+0.22

524,700

KOBAY

2.35

+0.17

10,345,100

IJM-C76

0.725

+0.165

96,000

YBS

0.94

+0.155

33,444,200

AIRPORT

10.14

+0.14

1,646,500

KLK

20.22

+0.14

600,000

KESM

7.14

+0.14

117,000

More gainer Stocks

MPI

39.40

-0.30

282,900

DLADY

35.42

-0.26

6,800

ORIENT

6.97

-0.18

1,220,900

TOYOVEN

0.89

-0.17

12,566,500

MRDIY-C28

0.085

-0.165

113,000

HEIM

22.04

-0.14

94,600

KUAISHO-C17

0.08

-0.12

58,800

APOLLO

6.68

-0.12

6,000

SALUTE

0.57

-0.11

25,910,000

THETA

1.78

-0.11

4,552,900

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