[GENTING] QoQ TTM Result on 30-Jun-2012 [#2]

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
TTM Result
Revenue	16,681,985	17,013,724	17,590,451	18,272,688	18,416,398	19,058,856	18,326,564	-6.07%
YoY %	-1.95%	-3.28%	-3.73%	-0.78%	-3.37%	4.00%	-	-
Horiz. %	91.03%	92.84%	95.98%	99.71%	100.49%	104.00%	100.00%	-
PBT	4,367,965	4,826,382	5,246,350	5,792,994	6,016,754	6,515,687	5,971,957	-18.80%
YoY %	-9.50%	-8.00%	-9.44%	-3.72%	-7.66%	9.10%	-	-
Horiz. %	73.14%	80.82%	87.85%	97.00%	100.75%	109.10%	100.00%	-
Tax	1,115,255	960,901	-1,013,739	-1,096,204	-1,174,120	-1,370,506	-1,435,623	-
YoY %	16.06%	194.79%	7.52%	6.64%	14.33%	4.54%	-	-
Horiz. %	-77.68%	-66.93%	70.61%	76.36%	81.78%	95.46%	100.00%	-
NP	5,483,220	5,787,283	4,232,611	4,696,790	4,842,634	5,145,181	4,536,334	13.45%
YoY %	-5.25%	36.73%	-9.88%	-3.01%	-5.88%	13.42%	-	-
Horiz. %	120.87%	127.58%	93.30%	103.54%	106.75%	113.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,687,689	3,983,484	2,280,510	2,598,286	2,736,958	2,867,501	2,560,021	27.51%
YoY %	-7.43%	74.68%	-12.23%	-5.07%	-4.55%	12.01%	-	-
Horiz. %	144.05%	155.60%	89.08%	101.49%	106.91%	112.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-25.53%	-19.91%	19.32%	18.92%	19.51%	21.03%	24.04%	-
YoY %	-28.23%	-203.05%	2.11%	-3.02%	-7.23%	-12.52%	-	-
Horiz. %	-106.20%	-82.82%	80.37%	78.70%	81.16%	87.48%	100.00%	-
Total Cost	11,198,765	11,226,441	13,357,840	13,575,898	13,573,764	13,913,675	13,790,230	-12.94%
YoY %	-0.25%	-15.96%	-1.61%	0.02%	-2.44%	0.90%	-	-
Horiz. %	81.21%	81.41%	96.86%	98.45%	98.43%	100.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	22,459,191	21,688,488	19,182,130	19,135,856	18,568,248	17,606,470	16,925,367	20.73%
YoY %	3.55%	13.07%	0.24%	3.06%	5.46%	4.02%	-	-
Horiz. %	132.70%	128.14%	113.33%	113.06%	109.71%	104.02%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Dividend
Div	295,562	295,562	295,395	295,395	295,777	295,777	296,301	-0.16%
YoY %	0.00%	0.06%	0.00%	-0.13%	0.00%	-0.18%	-	-
Horiz. %	99.75%	99.75%	99.69%	99.69%	99.82%	99.82%	100.00%	-
Div Payout %	8.01%	7.42%	12.95%	11.37%	10.81%	10.31%	11.57%	-
YoY %	7.95%	-42.70%	13.90%	5.18%	4.85%	-10.89%	-	-
Horiz. %	69.23%	64.13%	111.93%	98.27%	93.43%	89.11%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Equity
Net Worth	22,459,191	21,688,488	19,182,130	19,135,856	18,568,248	17,606,470	16,925,367	20.73%
YoY %	3.55%	13.07%	0.24%	3.06%	5.46%	4.02%	-	-
Horiz. %	132.70%	128.14%	113.33%	113.06%	109.71%	104.02%	100.00%	-
NOSH	3,693,945	3,694,802	3,695,978	3,694,180	3,691,500	3,691,083	3,695,495	-0.02%
YoY %	-0.02%	-0.03%	0.05%	0.07%	0.01%	-0.12%	-	-
Horiz. %	99.96%	99.98%	100.01%	99.96%	99.89%	99.88%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Ratio Analysis
NP Margin	32.87%	34.02%	24.06%	25.70%	26.30%	27.00%	24.75%	-
YoY %	-3.38%	41.40%	-6.38%	-2.28%	-2.59%	9.09%	-	-
Horiz. %	132.81%	137.45%	97.21%	103.84%	106.26%	109.09%	100.00%	-
ROE	16.42%	18.37%	11.89%	13.58%	14.74%	16.29%	15.13%	-
YoY %	-10.62%	54.50%	-12.44%	-7.87%	-9.52%	7.67%	-	-
Horiz. %	108.53%	121.41%	78.59%	89.76%	97.42%	107.67%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Per Share
RPS	451.60	460.48	475.93	494.63	498.89	516.35	495.92	-6.04%
YoY %	-1.93%	-3.25%	-3.78%	-0.85%	-3.38%	4.12%	-	-
Horiz. %	91.06%	92.85%	95.97%	99.74%	100.60%	104.12%	100.00%	-
EPS	99.83	107.81	61.70	70.33	74.14	77.69	69.27	27.55%
YoY %	-7.40%	74.73%	-12.27%	-5.14%	-4.57%	12.16%	-	-
Horiz. %	144.12%	155.64%	89.07%	101.53%	107.03%	112.16%	100.00%	-
DPS	8.00	8.00	8.00	8.00	8.00	8.00	8.00	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	6.08	5.87	5.19	5.18	5.03	4.77	4.58	20.76%
YoY %	3.58%	13.10%	0.19%	2.98%	5.45%	4.15%	-	-
Horiz. %	132.75%	128.17%	113.32%	113.10%	109.83%	104.15%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Adjusted Per Share Value based on latest NOSH - 3,694,180
RPS	430.29	438.85	453.73	471.32	475.03	491.60	472.71	-6.07%
YoY %	-1.95%	-3.28%	-3.73%	-0.78%	-3.37%	4.00%	-	-
Horiz. %	91.03%	92.84%	95.98%	99.71%	100.49%	104.00%	100.00%	-
EPS	95.12	102.75	58.82	67.02	70.60	73.96	66.03	27.52%
YoY %	-7.43%	74.69%	-12.24%	-5.07%	-4.54%	12.01%	-	-
Horiz. %	144.06%	155.61%	89.08%	101.50%	106.92%	112.01%	100.00%	-
DPS	7.62	7.62	7.62	7.62	7.63	7.63	7.64	-0.17%
YoY %	0.00%	0.00%	0.00%	-0.13%	0.00%	-0.13%	-	-
Horiz. %	99.74%	99.74%	99.74%	99.74%	99.87%	99.87%	100.00%	-
NAPS	5.7931	5.5943	4.9478	4.9359	4.7895	4.5414	4.3657	20.73%
YoY %	3.55%	13.07%	0.24%	3.06%	5.46%	4.02%	-	-
Horiz. %	132.70%	128.14%	113.33%	113.06%	109.71%	104.02%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/13	31/12/12	28/09/12	29/06/12	30/03/12	30/12/11	30/09/11	-
Price	10.02	9.20	8.71	9.43	10.84	11.00	9.10	-
P/RPS	2.22	2.00	1.83	1.91	2.17	2.13	1.83	13.73%
YoY %	11.00%	9.29%	-4.19%	-11.98%	1.88%	16.39%	-	-
Horiz. %	121.31%	109.29%	100.00%	104.37%	118.58%	116.39%	100.00%	-
P/EPS	10.04	8.53	14.12	13.41	14.62	14.16	13.14	-16.40%
YoY %	17.70%	-39.59%	5.29%	-8.28%	3.25%	7.76%	-	-
Horiz. %	76.41%	64.92%	107.46%	102.05%	111.26%	107.76%	100.00%	-
EY	9.96	11.72	7.08	7.46	6.84	7.06	7.61	19.63%
YoY %	-15.02%	65.54%	-5.09%	9.06%	-3.12%	-7.23%	-	-
Horiz. %	130.88%	154.01%	93.04%	98.03%	89.88%	92.77%	100.00%	-
DY	0.80	0.87	0.92	0.85	0.74	0.73	0.88	-6.15%
YoY %	-8.05%	-5.43%	8.24%	14.86%	1.37%	-17.05%	-	-
Horiz. %	90.91%	98.86%	104.55%	96.59%	84.09%	82.95%	100.00%	-
P/NAPS	1.65	1.57	1.68	1.82	2.16	2.31	1.99	-11.73%
YoY %	5.10%	-6.55%	-7.69%	-15.74%	-6.49%	16.08%	-	-
Horiz. %	82.91%	78.89%	84.42%	91.46%	108.54%	116.08%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Price Multiplier on Announcement Date
Date	30/05/13	28/02/13	29/11/12	29/08/12	30/05/12	28/02/12	24/11/11	-
Price	10.26	9.49	8.82	9.02	9.99	10.54	10.28	-
P/RPS	2.27	2.06	1.85	1.82	2.00	2.04	2.07	6.33%
YoY %	10.19%	11.35%	1.65%	-9.00%	-1.96%	-1.45%	-	-
Horiz. %	109.66%	99.52%	89.37%	87.92%	96.62%	98.55%	100.00%	-
P/EPS	10.28	8.80	14.29	12.82	13.47	13.57	14.84	-21.69%
YoY %	16.82%	-38.42%	11.47%	-4.83%	-0.74%	-8.56%	-	-
Horiz. %	69.27%	59.30%	96.29%	86.39%	90.77%	91.44%	100.00%	-
EY	9.73	11.36	7.00	7.80	7.42	7.37	6.74	27.70%
YoY %	-14.35%	62.29%	-10.26%	5.12%	0.68%	9.35%	-	-
Horiz. %	144.36%	168.55%	103.86%	115.73%	110.09%	109.35%	100.00%	-
DY	0.78	0.84	0.91	0.89	0.80	0.76	0.78	0.00%
YoY %	-7.14%	-7.69%	2.25%	11.25%	5.26%	-2.56%	-	-
Horiz. %	100.00%	107.69%	116.67%	114.10%	102.56%	97.44%	100.00%	-
P/NAPS	1.69	1.62	1.70	1.74	1.99	2.21	2.24	-17.11%
YoY %	4.32%	-4.71%	-2.30%	-12.56%	-9.95%	-1.34%	-	-
Horiz. %	75.45%	72.32%	75.89%	77.68%	88.84%	98.66%	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

No trading signals available.

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 >

TOPGLOV

TOP GLOVE CORPORATION BHD

1000

TASCO

TASCO BERHAD

658

HARTA

HARTALEGA HOLDINGS BHD

608

PTRANS

PERAK TRANSIT BERHAD

474

MPI

MALAYSIAN PACIFIC INDUSTRIES

473

HLIND

HONG LEONG INDUSTRIES BHD

471

YTLPOWR

YTL POWER INTERNATIONAL BHD

421

MYEG

MY E.G. SERVICES BHD

364

SUPERMX

SUPERMAX CORPORATION BHD

334

MBSB

MALAYSIA BUILDING SOCIETY BHD

315

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

TOPGLOV

1.17

-0.09

110,259,000

MQTECH

0.015

-0.005

102,543,000

REVENUE

0.26

+0.015

91,920,500

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-CXG

0.21

+0.005

61,590,400

E&O-LR

0.055

+0.01

56,261,700

CAREPLS

0.35

-0.03

50,191,200

SUPERMX

1.01

-0.07

38,965,700

HSI-HUZ

0.225

-0.02

27,485,000

More active Stocks

UTDPLT

26.30

+0.68

70,700

F&N

32.76

+0.28

1,700

HEIM

24.44

+0.24

9,400

KSENG

6.20

+0.22

94,600

HSI-CXO

0.315

+0.165

820,000

MPI

32.66

+0.14

6,200

AEON

1.31

+0.11

7,617,300

HSI-CVH

1.26

+0.11

12,000

NESTLE

129.10

+0.10

6,500

BURSA

8.17

+0.09

223,900

More gainer Stocks

DLADY

32.60

-0.34

100

HARTA

3.55

-0.27

12,590,300

AIRPORT

10.16

-0.24

9,679,100

KLUANG

5.56

-0.22

400

KOSSAN

2.58

-0.16

5,540,700

VSTECS

3.19

-0.16

1,420,700

PTT

1.77

-0.16

399,600

AJI

16.42

-0.14

23,700

APOLLO

6.78

-0.13

13,900

KUAISHO-C17

0.08

-0.12

58,800

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