[GENTING] QoQ Cumulative 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
Cumulative Result
Revenue	18,216,498	13,594,471	9,102,155	4,693,367	17,111,661	12,707,305	8,228,862	69.61%
YoY %	34.00%	49.35%	93.94%	-72.57%	34.66%	54.42%	-	-
Horiz. %	221.37%	165.20%	110.61%	57.04%	207.95%	154.42%	100.00%	-
PBT	4,262,349	3,349,156	2,395,224	1,464,238	4,344,226	3,241,504	2,159,419	57.15%
YoY %	27.27%	39.83%	63.58%	-66.29%	34.02%	50.11%	-	-
Horiz. %	197.38%	155.10%	110.92%	67.81%	201.18%	150.11%	100.00%	-
Tax	-1,116,223	-872,329	-598,507	-388,819	-639,124	-540,059	-370,709	108.10%
YoY %	-27.96%	-45.75%	-53.93%	39.16%	-18.34%	-45.68%	-	-
Horiz. %	301.10%	235.31%	161.45%	104.89%	172.41%	145.68%	100.00%	-
NP	3,146,126	2,476,827	1,796,717	1,075,419	3,705,102	2,701,445	1,788,710	45.56%
YoY %	27.02%	37.85%	67.07%	-70.97%	37.15%	51.03%	-	-
Horiz. %	175.89%	138.47%	100.45%	60.12%	207.14%	151.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,496,133	1,222,297	869,597	497,531	1,810,066	1,326,232	864,133	44.04%
YoY %	22.40%	40.56%	74.78%	-72.51%	36.48%	53.48%	-	-
Horiz. %	173.14%	141.45%	100.63%	57.58%	209.47%	153.48%	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	11,117,644	7,305,438	3,617,948	13,406,559	10,005,860	6,440,152	75.98%
YoY %	35.55%	52.18%	101.92%	-73.01%	33.99%	55.37%	-	-
Horiz. %	234.01%	172.63%	113.44%	56.18%	208.17%	155.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	26,824,136	25,812,713	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	37,140	37,130	-	1,847,383	1,847,119	-	-
YoY %	300.13%	0.03%	0.00%	-	0.01%	0.00%	-	-
Horiz. %	8.05%	2.01%	2.01%	-	100.01%	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	25,812,713	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%	4.74%	3.36%	1.91%	7.15%	5.54%	3.71%	-
YoY %	17.72%	41.07%	75.92%	-73.29%	29.06%	49.33%	-	-
Horiz. %	150.40%	127.76%	90.57%	51.48%	192.72%	149.33%	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	366.03	245.14	126.60	463.13	343.98	222.74	68.97%
YoY %	33.96%	49.31%	93.63%	-72.66%	34.64%	54.43%	-	-
Horiz. %	220.13%	164.33%	110.06%	56.84%	207.92%	154.43%	100.00%	-
EPS	40.27	32.91	23.42	13.42	48.99	35.90	23.39	43.50%
YoY %	22.36%	40.52%	74.52%	-72.61%	36.46%	53.48%	-	-
Horiz. %	172.17%	140.70%	100.13%	57.37%	209.45%	153.48%	100.00%	-
DPS	4.00	1.00	1.00	0.00	50.00	50.00	0.00	-
YoY %	300.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	8.00%	2.00%	2.00%	0.00%	100.00%	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	350.65	234.78	121.06	441.38	327.77	212.25	69.61%
YoY %	34.00%	49.35%	93.94%	-72.57%	34.66%	54.43%	-	-
Horiz. %	221.38%	165.21%	110.61%	57.04%	207.95%	154.43%	100.00%	-
EPS	38.59	31.53	22.43	12.83	46.69	34.21	22.29	44.03%
YoY %	22.39%	40.57%	74.82%	-72.52%	36.48%	53.48%	-	-
Horiz. %	173.13%	141.45%	100.63%	57.56%	209.47%	153.48%	100.00%	-
DPS	3.83	0.96	0.96	0.00	47.65	47.64	0.00	-
YoY %	298.96%	0.00%	0.00%	0.00%	0.02%	0.00%	-	-
Horiz. %	8.04%	2.02%	2.02%	0.00%	100.02%	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	2.59	4.08	7.90	2.22	3.02	4.69	-46.90%
YoY %	-30.12%	-36.52%	-48.35%	255.86%	-26.49%	-35.61%	-	-
Horiz. %	38.59%	55.22%	86.99%	168.44%	47.33%	64.39%	100.00%	-
P/EPS	22.03	28.84	42.66	74.52	20.94	28.97	44.63	-37.46%
YoY %	-23.61%	-32.40%	-42.75%	255.87%	-27.72%	-35.09%	-	-
Horiz. %	49.36%	64.62%	95.59%	166.97%	46.92%	64.91%	100.00%	-
EY	4.54	3.47	2.34	1.34	4.77	3.45	2.24	59.94%
YoY %	30.84%	48.29%	74.63%	-71.91%	38.26%	54.02%	-	-
Horiz. %	202.68%	154.91%	104.46%	59.82%	212.95%	154.02%	100.00%	-
DY	0.45	0.11	0.10	0.00	4.87	4.81	0.00	-
YoY %	309.09%	10.00%	0.00%	0.00%	1.25%	0.00%	-	-
Horiz. %	9.36%	2.29%	2.08%	0.00%	101.25%	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	2.57	3.96	7.74	2.18	3.01	4.12	-41.69%
YoY %	-28.79%	-35.10%	-48.84%	255.05%	-27.57%	-26.94%	-	-
Horiz. %	44.42%	62.38%	96.12%	187.86%	52.91%	73.06%	100.00%	-
P/EPS	22.30	28.56	41.42	73.03	20.58	28.86	39.25	-31.33%
YoY %	-21.92%	-31.05%	-43.28%	254.86%	-28.69%	-26.47%	-	-
Horiz. %	56.82%	72.76%	105.53%	186.06%	52.43%	73.53%	100.00%	-
EY	4.48	3.50	2.41	1.37	4.86	3.47	2.55	45.44%
YoY %	28.00%	45.23%	75.91%	-71.81%	40.06%	36.08%	-	-
Horiz. %	175.69%	137.25%	94.51%	53.73%	190.59%	136.08%	100.00%	-
DY	0.45	0.11	0.10	0.00	4.96	4.83	0.00	-
YoY %	309.09%	10.00%	0.00%	0.00%	2.69%	0.00%	-	-
Horiz. %	9.32%	2.28%	2.07%	0.00%	102.69%	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 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