[GENTING] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Cumulative Result
Revenue	6,573,520	4,171,936	2,069,238	9,082,508	6,692,335	4,323,518	2,164,312	109.58%
YoY %	57.57%	101.62%	-77.22%	35.72%	54.79%	99.76%	-	-
Horiz. %	303.72%	192.76%	95.61%	419.65%	309.21%	199.76%	100.00%	-
PBT	1,942,789	1,137,291	566,840	1,734,794	1,843,728	1,623,984	853,185	72.99%
YoY %	70.83%	100.64%	-67.33%	-5.91%	13.53%	90.34%	-	-
Horiz. %	227.71%	133.30%	66.44%	203.33%	216.10%	190.34%	100.00%	-
Tax	-555,998	-364,900	-183,267	-751,375	-560,438	-409,188	-190,263	104.26%
YoY %	-52.37%	-99.11%	75.61%	-34.07%	-36.96%	-115.06%	-	-
Horiz. %	292.23%	191.79%	96.32%	394.91%	294.56%	215.06%	100.00%	-
NP	1,386,791	772,391	383,573	983,419	1,283,290	1,214,796	662,922	63.49%
YoY %	79.55%	101.37%	-61.00%	-23.37%	5.64%	83.25%	-	-
Horiz. %	209.19%	116.51%	57.86%	148.35%	193.58%	183.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	798,940	427,612	213,119	569,296	690,080	730,457	439,415	48.91%
YoY %	86.84%	100.64%	-62.56%	-17.50%	-5.53%	66.23%	-	-
Horiz. %	181.82%	97.31%	48.50%	129.56%	157.05%	166.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.62%	32.09%	32.33%	43.31%	30.40%	25.20%	22.30%	-
YoY %	-10.81%	-0.74%	-25.35%	42.47%	20.63%	13.00%	-	-
Horiz. %	128.34%	143.90%	144.98%	194.22%	136.32%	113.00%	100.00%	-
Total Cost	5,186,729	3,399,545	1,685,665	8,099,089	5,409,045	3,108,722	1,501,390	128.35%
YoY %	52.57%	101.67%	-79.19%	49.73%	74.00%	107.06%	-	-
Horiz. %	345.46%	226.43%	112.27%	539.44%	360.27%	207.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	13,709,839	13,231,209	12,890,560	12,474,170	12,624,318	12,846,861	12,327,311	7.33%
YoY %	3.62%	2.64%	3.34%	-1.19%	-1.73%	4.21%	-	-
Horiz. %	111.22%	107.33%	104.57%	101.19%	102.41%	104.21%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	110,861	110,876	-	259,107	111,064	111,067	-	-
YoY %	-0.01%	0.00%	-	133.30%	-0.00%	0.00%	-	-
Horiz. %	99.81%	99.83%	-	233.29%	100.00%	100.00%	-	-
Div Payout %	13.88%	25.93%	-	45.51%	16.09%	15.21%	-	-
YoY %	-46.47%	0.00%	-	182.85%	5.79%	0.00%	-	-
Horiz. %	91.26%	170.48%	-	299.21%	105.79%	100.00%	-	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	13,709,839	13,231,209	12,890,560	12,474,170	12,624,318	12,846,861	12,327,311	7.33%
YoY %	3.62%	2.64%	3.34%	-1.19%	-1.73%	4.21%	-	-
Horiz. %	111.22%	107.33%	104.57%	101.19%	102.41%	104.21%	100.00%	-
NOSH	3,695,374	3,695,868	3,693,570	3,701,534	3,702,146	3,702,265	3,701,895	-0.11%
YoY %	-0.01%	0.06%	-0.22%	-0.02%	-0.00%	0.01%	-	-
Horiz. %	99.82%	99.84%	99.78%	99.99%	100.01%	100.01%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	21.10%	18.51%	18.54%	10.83%	19.18%	28.10%	30.63%	-
YoY %	13.99%	-0.16%	71.19%	-43.53%	-31.74%	-8.26%	-	-
Horiz. %	68.89%	60.43%	60.53%	35.36%	62.62%	91.74%	100.00%	-
ROE	5.83%	3.23%	1.65%	4.56%	5.47%	5.69%	3.56%	-
YoY %	80.50%	95.76%	-63.82%	-16.64%	-3.87%	59.83%	-	-
Horiz. %	163.76%	90.73%	46.35%	128.09%	153.65%	159.83%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	177.89	112.88	56.02	245.37	180.77	116.78	58.46	109.84%
YoY %	57.59%	101.50%	-77.17%	35.74%	54.80%	99.76%	-	-
Horiz. %	304.29%	193.09%	95.83%	419.72%	309.22%	199.76%	100.00%	-
EPS	21.62	11.57	5.77	15.38	18.64	19.73	11.87	49.08%
YoY %	86.86%	100.52%	-62.48%	-17.49%	-5.52%	66.22%	-	-
Horiz. %	182.14%	97.47%	48.61%	129.57%	157.03%	166.22%	100.00%	-
DPS	3.00	3.00	0.00	7.00	3.00	3.00	0.00	-
YoY %	0.00%	0.00%	0.00%	133.33%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	0.00%	233.33%	100.00%	100.00%	-	-
NAPS	3.71	3.58	3.49	3.37	3.41	3.47	3.33	7.46%
YoY %	3.63%	2.58%	3.56%	-1.17%	-1.73%	4.20%	-	-
Horiz. %	111.41%	107.51%	104.80%	101.20%	102.40%	104.20%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 3,693,700
RPS	169.56	107.61	53.37	234.27	172.62	111.52	55.83	109.57%
YoY %	57.57%	101.63%	-77.22%	35.71%	54.79%	99.75%	-	-
Horiz. %	303.71%	192.75%	95.59%	419.61%	309.19%	199.75%	100.00%	-
EPS	20.61	11.03	5.50	14.68	17.80	18.84	11.33	48.96%
YoY %	86.85%	100.55%	-62.53%	-17.53%	-5.52%	66.28%	-	-
Horiz. %	181.91%	97.35%	48.54%	129.57%	157.11%	166.28%	100.00%	-
DPS	2.86	2.86	0.00	6.68	2.86	2.86	0.00	-
YoY %	0.00%	0.00%	0.00%	133.57%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	0.00%	233.57%	100.00%	100.00%	-	-
NAPS	3.5363	3.4128	3.325	3.2176	3.2563	3.3137	3.1797	7.33%
YoY %	3.62%	2.64%	3.34%	-1.19%	-1.73%	4.21%	-	-
Horiz. %	111.21%	107.33%	104.57%	101.19%	102.41%	104.21%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	-
Price	6.86	5.65	3.68	3.70	5.25	5.60	6.55	-
P/RPS	3.86	5.01	6.57	1.51	2.90	4.80	11.20	-50.81%
YoY %	-22.95%	-23.74%	335.10%	-47.93%	-39.58%	-57.14%	-	-
Horiz. %	34.46%	44.73%	58.66%	13.48%	25.89%	42.86%	100.00%	-
P/EPS	31.73	48.83	63.78	24.06	28.17	28.38	55.18	-30.82%
YoY %	-35.02%	-23.44%	165.09%	-14.59%	-0.74%	-48.57%	-	-
Horiz. %	57.50%	88.49%	115.59%	43.60%	51.05%	51.43%	100.00%	-
EY	3.15	2.05	1.57	4.16	3.55	3.52	1.81	44.63%
YoY %	53.66%	30.57%	-62.26%	17.18%	0.85%	94.48%	-	-
Horiz. %	174.03%	113.26%	86.74%	229.83%	196.13%	194.48%	100.00%	-
DY	0.44	0.53	0.00	1.89	0.57	0.54	0.00	-
YoY %	-16.98%	0.00%	0.00%	231.58%	5.56%	0.00%	-	-
Horiz. %	81.48%	98.15%	0.00%	350.00%	105.56%	100.00%	-	-
P/NAPS	1.85	1.58	1.05	1.10	1.54	1.61	1.97	-4.09%
YoY %	17.09%	50.48%	-4.55%	-28.57%	-4.35%	-18.27%	-	-
Horiz. %	93.91%	80.20%	53.30%	55.84%	78.17%	81.73%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	25/11/09	26/08/09	28/05/09	26/02/09	27/11/08	28/08/08	29/05/08	-
Price	7.08	6.60	5.45	3.54	4.44	5.30	5.85	-
P/RPS	3.98	5.85	9.73	1.44	2.46	4.54	10.01	-45.89%
YoY %	-31.97%	-39.88%	575.69%	-41.46%	-45.81%	-54.65%	-	-
Horiz. %	39.76%	58.44%	97.20%	14.39%	24.58%	45.35%	100.00%	-
P/EPS	32.75	57.04	94.45	23.02	23.82	26.86	49.28	-23.82%
YoY %	-42.58%	-39.61%	310.30%	-3.36%	-11.32%	-45.50%	-	-
Horiz. %	66.46%	115.75%	191.66%	46.71%	48.34%	54.50%	100.00%	-
EY	3.05	1.75	1.06	4.34	4.20	3.72	2.03	31.14%
YoY %	74.29%	65.09%	-75.58%	3.33%	12.90%	83.25%	-	-
Horiz. %	150.25%	86.21%	52.22%	213.79%	206.90%	183.25%	100.00%	-
DY	0.42	0.45	0.00	1.98	0.68	0.57	0.00	-
YoY %	-6.67%	0.00%	0.00%	191.18%	19.30%	0.00%	-	-
Horiz. %	73.68%	78.95%	0.00%	347.37%	119.30%	100.00%	-	-
P/NAPS	1.91	1.84	1.56	1.05	1.30	1.53	1.76	5.59%
YoY %	3.80%	17.95%	48.57%	-19.23%	-15.03%	-13.07%	-	-
Horiz. %	108.52%	104.55%	88.64%	59.66%	73.86%	86.93%	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