[GENTING] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Cumulative Result
Revenue	12,771,445	8,565,797	4,246,700	18,580,142	13,761,136	9,351,965	4,889,158	89.34%
YoY %	49.10%	101.70%	-77.14%	35.02%	47.15%	91.28%	-	-
Horiz. %	261.22%	175.20%	86.86%	380.03%	281.46%	191.28%	100.00%	-
PBT	3,519,845	2,716,385	1,391,716	6,364,744	4,638,239	3,439,078	1,890,649	51.16%
YoY %	29.58%	95.18%	-78.13%	37.22%	34.87%	81.90%	-	-
Horiz. %	186.17%	143.67%	73.61%	336.64%	245.33%	181.90%	100.00%	-
Tax	-702,256	-521,128	-248,213	-1,219,563	-908,080	-795,430	-444,599	35.51%
YoY %	-34.76%	-109.95%	79.65%	-34.30%	-14.16%	-78.91%	-	-
Horiz. %	157.95%	117.21%	55.83%	274.31%	204.25%	178.91%	100.00%	-
NP	2,817,589	2,195,257	1,143,503	5,145,181	3,730,159	2,643,648	1,446,050	55.81%
YoY %	28.35%	91.98%	-77.78%	37.93%	41.10%	82.82%	-	-
Horiz. %	194.85%	151.81%	79.08%	355.81%	257.96%	182.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,507,597	1,228,181	693,633	2,867,501	2,094,588	1,497,396	824,176	49.40%
YoY %	22.75%	77.06%	-75.81%	36.90%	39.88%	81.68%	-	-
Horiz. %	182.92%	149.02%	84.16%	347.92%	254.14%	181.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.95%	19.18%	17.84%	19.16%	19.58%	23.13%	23.52%	-
YoY %	4.01%	7.51%	-6.89%	-2.15%	-15.35%	-1.66%	-	-
Horiz. %	84.82%	81.55%	75.85%	81.46%	83.25%	98.34%	100.00%	-
Total Cost	9,953,856	6,370,540	3,103,197	13,434,961	10,030,977	6,708,317	3,443,108	102.54%
YoY %	56.25%	105.29%	-76.90%	33.93%	49.53%	94.83%	-	-
Horiz. %	289.10%	185.02%	90.13%	390.20%	291.33%	194.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	19,168,124	19,128,014	18,568,248	17,644,453	16,955,130	16,781,802	16,150,145	12.06%
YoY %	0.21%	3.01%	5.24%	4.07%	1.03%	3.91%	-	-
Horiz. %	118.69%	118.44%	114.97%	109.25%	104.98%	103.91%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Dividend
Div	129,264	129,243	-	295,923	129,569	129,660	-	-
YoY %	0.02%	0.00%	-	128.39%	-0.07%	0.00%	-	-
Horiz. %	99.69%	99.68%	-	228.23%	99.93%	100.00%	-	-
Div Payout %	8.57%	10.52%	-	10.32%	6.19%	8.66%	-	-
YoY %	-18.54%	0.00%	-	66.72%	-28.52%	0.00%	-	-
Horiz. %	98.96%	121.48%	-	119.17%	71.48%	100.00%	-	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Equity
Net Worth	19,168,124	19,128,014	18,568,248	17,644,453	16,955,130	16,781,802	16,150,145	12.06%
YoY %	0.21%	3.01%	5.24%	4.07%	1.03%	3.91%	-	-
Horiz. %	118.69%	118.44%	114.97%	109.25%	104.98%	103.91%	100.00%	-
NOSH	3,693,280	3,692,667	3,691,500	3,699,046	3,701,993	3,704,591	3,704,161	-0.19%
YoY %	0.02%	0.03%	-0.20%	-0.08%	-0.07%	0.01%	-	-
Horiz. %	99.71%	99.69%	99.66%	99.86%	99.94%	100.01%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Ratio Analysis
NP Margin	22.06%	25.63%	26.93%	27.69%	27.11%	28.27%	29.58%	-
YoY %	-13.93%	-4.83%	-2.74%	2.14%	-4.10%	-4.43%	-	-
Horiz. %	74.58%	86.65%	91.04%	93.61%	91.65%	95.57%	100.00%	-
ROE	7.87%	6.42%	3.74%	16.25%	12.35%	8.92%	5.10%	-
YoY %	22.59%	71.66%	-76.98%	31.58%	38.45%	74.90%	-	-
Horiz. %	154.31%	125.88%	73.33%	318.63%	242.16%	174.90%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Per Share
RPS	345.80	231.97	115.04	502.30	371.72	252.44	131.99	89.71%
YoY %	49.07%	101.64%	-77.10%	35.13%	47.25%	91.26%	-	-
Horiz. %	261.99%	175.75%	87.16%	380.56%	281.63%	191.26%	100.00%	-
EPS	40.82	33.26	18.79	77.52	56.58	40.42	22.25	49.69%
YoY %	22.73%	77.01%	-75.76%	37.01%	39.98%	81.66%	-	-
Horiz. %	183.46%	149.48%	84.45%	348.40%	254.29%	181.66%	100.00%	-
DPS	3.50	3.50	0.00	8.00	3.50	3.50	0.00	-
YoY %	0.00%	0.00%	0.00%	128.57%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	0.00%	228.57%	100.00%	100.00%	-	-
NAPS	5.19	5.18	5.03	4.77	4.58	4.53	4.36	12.28%
YoY %	0.19%	2.98%	5.45%	4.15%	1.10%	3.90%	-	-
Horiz. %	119.04%	118.81%	115.37%	109.40%	105.05%	103.90%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 3,691,083
RPS	329.42	220.94	109.54	479.25	354.95	241.22	126.11	89.33%
YoY %	49.10%	101.70%	-77.14%	35.02%	47.15%	91.28%	-	-
Horiz. %	261.22%	175.20%	86.86%	380.03%	281.46%	191.28%	100.00%	-
EPS	38.89	31.68	17.89	73.96	54.03	38.62	21.26	49.40%
YoY %	22.76%	77.08%	-75.81%	36.89%	39.90%	81.66%	-	-
Horiz. %	182.93%	149.01%	84.15%	347.88%	254.14%	181.66%	100.00%	-
DPS	3.33	3.33	0.00	7.63	3.34	3.34	0.00	-
YoY %	0.00%	0.00%	0.00%	128.44%	0.00%	0.00%	-	-
Horiz. %	99.70%	99.70%	0.00%	228.44%	100.00%	100.00%	-	-
NAPS	4.9442	4.9338	4.7895	4.5512	4.3734	4.3287	4.1657	12.06%
YoY %	0.21%	3.01%	5.24%	4.07%	1.03%	3.91%	-	-
Horiz. %	118.69%	118.44%	114.97%	109.25%	104.99%	103.91%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	-
Price	8.71	9.43	10.84	11.00	9.10	11.22	11.04	-
P/RPS	2.52	4.07	9.42	2.19	2.45	4.44	8.36	-54.94%
YoY %	-38.08%	-56.79%	330.14%	-10.61%	-44.82%	-46.89%	-	-
Horiz. %	30.14%	48.68%	112.68%	26.20%	29.31%	53.11%	100.00%	-
P/EPS	21.34	28.35	57.69	14.19	16.08	27.76	49.62	-42.93%
YoY %	-24.73%	-50.86%	306.55%	-11.75%	-42.07%	-44.05%	-	-
Horiz. %	43.01%	57.13%	116.26%	28.60%	32.41%	55.95%	100.00%	-
EY	4.69	3.53	1.73	7.05	6.22	3.60	2.02	75.07%
YoY %	32.86%	104.05%	-75.46%	13.34%	72.78%	78.22%	-	-
Horiz. %	232.18%	174.75%	85.64%	349.01%	307.92%	178.22%	100.00%	-
DY	0.40	0.37	0.00	0.73	0.38	0.31	0.00	-
YoY %	8.11%	0.00%	0.00%	92.11%	22.58%	0.00%	-	-
Horiz. %	129.03%	119.35%	0.00%	235.48%	122.58%	100.00%	-	-
P/NAPS	1.68	1.82	2.16	2.31	1.99	2.48	2.53	-23.83%
YoY %	-7.69%	-15.74%	-6.49%	16.08%	-19.76%	-1.98%	-	-
Horiz. %	66.40%	71.94%	85.38%	91.30%	78.66%	98.02%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Price Multiplier on Announcement Date
Date	29/11/12	29/08/12	30/05/12	28/02/12	24/11/11	25/08/11	26/05/11	-
Price	8.82	9.02	9.99	10.54	10.28	9.78	11.10	-
P/RPS	2.55	3.89	8.68	2.10	2.77	3.87	8.41	-54.76%
YoY %	-34.45%	-55.18%	313.33%	-24.19%	-28.42%	-53.98%	-	-
Horiz. %	30.32%	46.25%	103.21%	24.97%	32.94%	46.02%	100.00%	-
P/EPS	21.61	27.12	53.17	13.60	18.17	24.20	49.89	-42.66%
YoY %	-20.32%	-48.99%	290.96%	-25.15%	-24.92%	-51.49%	-	-
Horiz. %	43.32%	54.36%	106.57%	27.26%	36.42%	48.51%	100.00%	-
EY	4.63	3.69	1.88	7.35	5.50	4.13	2.00	74.73%
YoY %	25.47%	96.28%	-74.42%	33.64%	33.17%	106.50%	-	-
Horiz. %	231.50%	184.50%	94.00%	367.50%	275.00%	206.50%	100.00%	-
DY	0.40	0.39	0.00	0.76	0.34	0.36	0.00	-
YoY %	2.56%	0.00%	0.00%	123.53%	-5.56%	0.00%	-	-
Horiz. %	111.11%	108.33%	0.00%	211.11%	94.44%	100.00%	-	-
P/NAPS	1.70	1.74	1.99	2.21	2.24	2.16	2.55	-23.62%
YoY %	-2.30%	-12.56%	-9.95%	-1.34%	3.70%	-15.29%	-	-
Horiz. %	66.67%	68.24%	78.04%	86.67%	87.84%	84.71%	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