[GENTING] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Cumulative Result
Revenue	16,461,861	12,771,445	8,565,797	4,246,700	18,580,142	13,761,136	9,351,965	45.53%
YoY %	28.90%	49.10%	101.70%	-77.14%	35.02%	47.15%	-	-
Horiz. %	176.03%	136.56%	91.59%	45.41%	198.68%	147.15%	100.00%	-
PBT	4,825,995	3,519,845	2,716,385	1,391,716	6,364,744	4,638,239	3,439,078	25.21%
YoY %	37.11%	29.58%	95.18%	-78.13%	37.22%	34.87%	-	-
Horiz. %	140.33%	102.35%	78.99%	40.47%	185.07%	134.87%	100.00%	-
Tax	961,288	-702,256	-521,128	-248,213	-1,219,563	-908,080	-795,430	-
YoY %	236.89%	-34.76%	-109.95%	79.65%	-34.30%	-14.16%	-	-
Horiz. %	-120.85%	88.29%	65.52%	31.20%	153.32%	114.16%	100.00%	-
NP	5,787,283	2,817,589	2,195,257	1,143,503	5,145,181	3,730,159	2,643,648	68.19%
YoY %	105.40%	28.35%	91.98%	-77.78%	37.93%	41.10%	-	-
Horiz. %	218.91%	106.58%	83.04%	43.25%	194.62%	141.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,983,484	1,507,597	1,228,181	693,633	2,867,501	2,094,588	1,497,396	91.42%
YoY %	164.23%	22.75%	77.06%	-75.81%	36.90%	39.88%	-	-
Horiz. %	266.03%	100.68%	82.02%	46.32%	191.50%	139.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-19.92%	19.95%	19.18%	17.84%	19.16%	19.58%	23.13%	-
YoY %	-199.85%	4.01%	7.51%	-6.89%	-2.15%	-15.35%	-	-
Horiz. %	-86.12%	86.25%	82.92%	77.13%	82.84%	84.65%	100.00%	-
Total Cost	10,674,578	9,953,856	6,370,540	3,103,197	13,434,961	10,030,977	6,708,317	36.10%
YoY %	7.24%	56.25%	105.29%	-76.90%	33.93%	49.53%	-	-
Horiz. %	159.12%	148.38%	94.96%	46.26%	200.27%	149.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	21,681,085	19,168,124	19,128,014	18,568,248	17,644,453	16,955,130	16,781,802	18.52%
YoY %	13.11%	0.21%	3.01%	5.24%	4.07%	1.03%	-	-
Horiz. %	129.19%	114.22%	113.98%	110.65%	105.14%	101.03%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Dividend
Div	295,483	129,264	129,243	-	295,923	129,569	129,660	72.74%
YoY %	128.59%	0.02%	0.00%	-	128.39%	-0.07%	-	-
Horiz. %	227.89%	99.69%	99.68%	-	228.23%	99.93%	100.00%	-
Div Payout %	7.42%	8.57%	10.52%	-	10.32%	6.19%	8.66%	-
YoY %	-13.42%	-18.54%	0.00%	-	66.72%	-28.52%	-	-
Horiz. %	85.68%	98.96%	121.48%	-	119.17%	71.48%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Equity
Net Worth	21,681,085	19,168,124	19,128,014	18,568,248	17,644,453	16,955,130	16,781,802	18.52%
YoY %	13.11%	0.21%	3.01%	5.24%	4.07%	1.03%	-	-
Horiz. %	129.19%	114.22%	113.98%	110.65%	105.14%	101.03%	100.00%	-
NOSH	3,693,541	3,693,280	3,692,667	3,691,500	3,699,046	3,701,993	3,704,591	-0.19%
YoY %	0.01%	0.02%	0.03%	-0.20%	-0.08%	-0.07%	-	-
Horiz. %	99.70%	99.69%	99.68%	99.65%	99.85%	99.93%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Ratio Analysis
NP Margin	35.16%	22.06%	25.63%	26.93%	27.69%	27.11%	28.27%	-
YoY %	59.38%	-13.93%	-4.83%	-2.74%	2.14%	-4.10%	-	-
Horiz. %	124.37%	78.03%	90.66%	95.26%	97.95%	95.90%	100.00%	-
ROE	18.37%	7.87%	6.42%	3.74%	16.25%	12.35%	8.92%	-
YoY %	133.42%	22.59%	71.66%	-76.98%	31.58%	38.45%	-	-
Horiz. %	205.94%	88.23%	71.97%	41.93%	182.17%	138.45%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Per Share
RPS	445.69	345.80	231.97	115.04	502.30	371.72	252.44	45.82%
YoY %	28.89%	49.07%	101.64%	-77.10%	35.13%	47.25%	-	-
Horiz. %	176.55%	136.98%	91.89%	45.57%	198.98%	147.25%	100.00%	-
EPS	107.85	40.82	33.26	18.79	77.52	56.58	40.42	91.80%
YoY %	164.21%	22.73%	77.01%	-75.76%	37.01%	39.98%	-	-
Horiz. %	266.82%	100.99%	82.29%	46.49%	191.79%	139.98%	100.00%	-
DPS	8.00	3.50	3.50	0.00	8.00	3.50	3.50	73.08%
YoY %	128.57%	0.00%	0.00%	0.00%	128.57%	0.00%	-	-
Horiz. %	228.57%	100.00%	100.00%	0.00%	228.57%	100.00%	100.00%	-
NAPS	5.87	5.19	5.18	5.03	4.77	4.58	4.53	18.76%
YoY %	13.10%	0.19%	2.98%	5.45%	4.15%	1.10%	-	-
Horiz. %	129.58%	114.57%	114.35%	111.04%	105.30%	101.10%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 3,691,500
RPS	424.61	329.42	220.94	109.54	479.25	354.95	241.22	45.53%
YoY %	28.90%	49.10%	101.70%	-77.14%	35.02%	47.15%	-	-
Horiz. %	176.03%	136.56%	91.59%	45.41%	198.68%	147.15%	100.00%	-
EPS	102.75	38.89	31.68	17.89	73.96	54.03	38.62	91.43%
YoY %	164.21%	22.76%	77.08%	-75.81%	36.89%	39.90%	-	-
Horiz. %	266.05%	100.70%	82.03%	46.32%	191.51%	139.90%	100.00%	-
DPS	7.62	3.33	3.33	0.00	7.63	3.34	3.34	72.87%
YoY %	128.83%	0.00%	0.00%	0.00%	128.44%	0.00%	-	-
Horiz. %	228.14%	99.70%	99.70%	0.00%	228.44%	100.00%	100.00%	-
NAPS	5.5924	4.9442	4.9338	4.7895	4.5512	4.3734	4.3287	18.52%
YoY %	13.11%	0.21%	3.01%	5.24%	4.07%	1.03%	-	-
Horiz. %	129.19%	114.22%	113.98%	110.65%	105.14%	101.03%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/12	28/09/12	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	-
Price	9.20	8.71	9.43	10.84	11.00	9.10	11.22	-
P/RPS	2.06	2.52	4.07	9.42	2.19	2.45	4.44	-39.92%
YoY %	-18.25%	-38.08%	-56.79%	330.14%	-10.61%	-44.82%	-	-
Horiz. %	46.40%	56.76%	91.67%	212.16%	49.32%	55.18%	100.00%	-
P/EPS	8.53	21.34	28.35	57.69	14.19	16.08	27.76	-54.30%
YoY %	-60.03%	-24.73%	-50.86%	306.55%	-11.75%	-42.07%	-	-
Horiz. %	30.73%	76.87%	102.13%	207.82%	51.12%	57.93%	100.00%	-
EY	11.72	4.69	3.53	1.73	7.05	6.22	3.60	118.87%
YoY %	149.89%	32.86%	104.05%	-75.46%	13.34%	72.78%	-	-
Horiz. %	325.56%	130.28%	98.06%	48.06%	195.83%	172.78%	100.00%	-
DY	0.87	0.40	0.37	0.00	0.73	0.38	0.31	98.34%
YoY %	117.50%	8.11%	0.00%	0.00%	92.11%	22.58%	-	-
Horiz. %	280.65%	129.03%	119.35%	0.00%	235.48%	122.58%	100.00%	-
P/NAPS	1.57	1.68	1.82	2.16	2.31	1.99	2.48	-26.16%
YoY %	-6.55%	-7.69%	-15.74%	-6.49%	16.08%	-19.76%	-	-
Horiz. %	63.31%	67.74%	73.39%	87.10%	93.15%	80.24%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	28/02/13	29/11/12	29/08/12	30/05/12	28/02/12	24/11/11	25/08/11	-
Price	9.49	8.82	9.02	9.99	10.54	10.28	9.78	-
P/RPS	2.13	2.55	3.89	8.68	2.10	2.77	3.87	-32.71%
YoY %	-16.47%	-34.45%	-55.18%	313.33%	-24.19%	-28.42%	-	-
Horiz. %	55.04%	65.89%	100.52%	224.29%	54.26%	71.58%	100.00%	-
P/EPS	8.80	21.61	27.12	53.17	13.60	18.17	24.20	-48.89%
YoY %	-59.28%	-20.32%	-48.99%	290.96%	-25.15%	-24.92%	-	-
Horiz. %	36.36%	89.30%	112.07%	219.71%	56.20%	75.08%	100.00%	-
EY	11.36	4.63	3.69	1.88	7.35	5.50	4.13	95.71%
YoY %	145.36%	25.47%	96.28%	-74.42%	33.64%	33.17%	-	-
Horiz. %	275.06%	112.11%	89.35%	45.52%	177.97%	133.17%	100.00%	-
DY	0.84	0.40	0.39	0.00	0.76	0.34	0.36	75.46%
YoY %	110.00%	2.56%	0.00%	0.00%	123.53%	-5.56%	-	-
Horiz. %	233.33%	111.11%	108.33%	0.00%	211.11%	94.44%	100.00%	-
P/NAPS	1.62	1.70	1.74	1.99	2.21	2.24	2.16	-17.37%
YoY %	-4.71%	-2.30%	-12.56%	-9.95%	-1.34%	3.70%	-	-
Horiz. %	75.00%	78.70%	80.56%	92.13%	102.31%	103.70%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 15 May 2024

MQ Trader

MQ Trading Signals

2024-05-15 16:40:00

EMA 5

5 Mins

BUY

2024-05-15 16:20:00

EMA 5

5 Mins

SELL

2024-05-15 14:50:00

EMA 5

5 Mins

BUY

2024-05-15 14:30:00

EMA 5

5 Mins

SELL

2024-05-15 12:15:00

TURTLE SYSTEM 20

5 Mins

SELL

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 >

TASCO

TASCO BERHAD

1000

TOPGLOV

TOP GLOVE CORPORATION BHD

786

YTLPOWR

YTL POWER INTERNATIONAL BHD

591

MPI

MALAYSIAN PACIFIC INDUSTRIES

540

PTRANS

PERAK TRANSIT BERHAD

523

HLIND

HONG LEONG INDUSTRIES BHD

502

HARTA

HARTALEGA HOLDINGS BHD

492

GENTING

GENTING BHD

453

SENDAI

EVERSENDAI CORPORATION BERHAD

450

YTL

YTL CORPORATION BHD

415

Daily Stocks

TOPGLOV

1.26

+0.30

506,885,400

SINKUNG

0.14

+0.01

394,072,100

SUPERMX

1.08

+0.215

325,313,100

CAREPLS

0.38

+0.075

280,252,600

INIX-OR

0.02

0.00

141,839,900

MYEG

1.03

+0.05

138,784,100

AHB

0.145

+0.015

109,403,100

ICONIC

0.115

+0.005

97,995,900

SUPERMX-C4A

0.125

+0.11

95,416,100

0.38

+0.03

87,568,900

More active Stocks

HARTA

3.82

+0.86

84,894,700

HEIM

24.20

+0.52

349,400

KOSSAN

2.74

+0.36

59,575,000

HARTA-C1W

0.515

+0.335

1,848,200

TOPGLOV

1.26

+0.30

506,885,400

DLADY

32.94

+0.30

41,500

KOSSAN-C60

0.78

+0.27

56,000

SUPERMX

1.08

+0.215

325,313,100

TOPGLOV-C4D

0.275

+0.20

5,748,400

F&N

32.48

+0.20

377,800

More gainer Stocks

MSM

2.80

-0.34

8,953,900

AJI

16.56

-0.32

280,000

PPB

15.30

-0.30

433,100

MSM-CQ

0.74

-0.185

35,000

ORIENT

6.97

-0.18

1,220,900

CITAGLB-PA

1.03

-0.17

1,400

PCHEM

6.81

-0.16

3,552,200

SBAGAN

6.46

-0.15

117,800

PETDAG

20.86

-0.14

436,500

JISHAN

0.52

-0.14

100,000

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