[GENTING] QoQ TTM Result on 30-Sep-2007 [#3]

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
TTM Result
Revenue	8,796,895	8,618,497	8,483,821	8,437,545	7,798,642	7,214,610	6,418,628	23.40%
YoY %	2.07%	1.59%	0.55%	8.19%	8.10%	12.40%	-	-
Horiz. %	137.05%	134.27%	132.17%	131.45%	121.50%	112.40%	100.00%	-
PBT	2,899,278	3,044,856	3,394,509	3,406,872	3,783,662	3,415,592	2,703,873	4.76%
YoY %	-4.78%	-10.30%	-0.36%	-9.96%	10.78%	26.32%	-	-
Horiz. %	107.23%	112.61%	125.54%	126.00%	139.93%	126.32%	100.00%	-
Tax	-644,774	-621,378	-832,216	-879,076	-889,329	-837,917	-461,382	25.02%
YoY %	-3.77%	25.33%	5.33%	1.15%	-6.14%	-81.61%	-	-
Horiz. %	139.75%	134.68%	180.37%	190.53%	192.75%	181.61%	100.00%	-
NP	2,254,504	2,423,478	2,562,293	2,527,796	2,894,333	2,577,675	2,242,491	0.35%
YoY %	-6.97%	-5.42%	1.36%	-12.66%	12.28%	14.95%	-	-
Horiz. %	100.54%	108.07%	114.26%	112.72%	129.07%	114.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,520,125	1,771,585	1,988,865	1,980,457	2,123,908	1,853,462	1,504,244	0.70%
YoY %	-14.19%	-10.92%	0.42%	-6.75%	14.59%	23.22%	-	-
Horiz. %	101.06%	117.77%	132.22%	131.66%	141.19%	123.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.24%	20.41%	24.52%	25.80%	23.50%	24.53%	17.06%	-
YoY %	8.97%	-16.76%	-4.96%	9.79%	-4.20%	43.79%	-	-
Horiz. %	130.36%	119.64%	143.73%	151.23%	137.75%	143.79%	100.00%	-
Total Cost	6,542,391	6,195,019	5,921,528	5,909,749	4,904,309	4,636,935	4,176,137	34.92%
YoY %	5.61%	4.62%	0.20%	20.50%	5.77%	11.03%	-	-
Horiz. %	156.66%	148.34%	141.79%	141.51%	117.44%	111.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	12,848,800	12,327,311	12,352,525	12,967,023	12,343,028	11,855,966	10,654,843	13.30%
YoY %	4.23%	-0.20%	-4.74%	5.06%	4.11%	11.27%	-	-
Horiz. %	120.59%	115.70%	115.93%	121.70%	115.84%	111.27%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Dividend
Div	270,114	258,808	258,808	128,191	128,191	45,341	45,341	228.98%
YoY %	4.37%	0.00%	101.89%	0.00%	182.73%	0.00%	-	-
Horiz. %	595.74%	570.80%	570.80%	282.73%	282.73%	100.00%	100.00%	-
Div Payout %	17.77%	14.61%	13.01%	6.47%	6.04%	2.45%	3.01%	-
YoY %	21.63%	12.30%	101.08%	7.12%	146.53%	-18.60%	-	-
Horiz. %	590.37%	485.38%	432.23%	214.95%	200.66%	81.40%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Equity
Net Worth	12,848,800	12,327,311	12,352,525	12,967,023	12,343,028	11,855,966	10,654,843	13.30%
YoY %	4.23%	-0.20%	-4.74%	5.06%	4.11%	11.27%	-	-
Horiz. %	120.59%	115.70%	115.93%	121.70%	115.84%	111.27%	100.00%	-
NOSH	3,702,824	3,701,895	3,698,360	3,694,308	3,695,517	3,693,447	710,322	200.94%
YoY %	0.03%	0.10%	0.11%	-0.03%	0.06%	419.97%	-	-
Horiz. %	521.29%	521.16%	520.66%	520.09%	520.26%	519.97%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Ratio Analysis
NP Margin	25.63%	28.12%	30.20%	29.96%	37.11%	35.73%	34.94%	-
YoY %	-8.85%	-6.89%	0.80%	-19.27%	3.86%	2.26%	-	-
Horiz. %	73.35%	80.48%	86.43%	85.75%	106.21%	102.26%	100.00%	-
ROE	11.83%	14.37%	16.10%	15.27%	17.21%	15.63%	14.12%	-
YoY %	-17.68%	-10.75%	5.44%	-11.27%	10.11%	10.69%	-	-
Horiz. %	83.78%	101.77%	114.02%	108.14%	121.88%	110.69%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Per Share
RPS	237.57	232.81	229.39	228.39	211.03	195.34	903.62	-58.99%
YoY %	2.04%	1.49%	0.44%	8.23%	8.03%	-78.38%	-	-
Horiz. %	26.29%	25.76%	25.39%	25.28%	23.35%	21.62%	100.00%	-
EPS	41.05	47.86	53.78	53.61	57.47	50.18	211.77	-66.53%
YoY %	-14.23%	-11.01%	0.32%	-6.72%	14.53%	-76.30%	-	-
Horiz. %	19.38%	22.60%	25.40%	25.32%	27.14%	23.70%	100.00%	-
DPS	7.30	7.00	7.00	3.47	3.47	1.23	6.40	9.17%
YoY %	4.29%	0.00%	101.73%	0.00%	182.11%	-80.78%	-	-
Horiz. %	114.06%	109.38%	109.38%	54.22%	54.22%	19.22%	100.00%	-
NAPS	3.47	3.33	3.34	3.51	3.34	3.21	15.00	-62.34%
YoY %	4.20%	-0.30%	-4.84%	5.09%	4.05%	-78.60%	-	-
Horiz. %	23.13%	22.20%	22.27%	23.40%	22.27%	21.40%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Adjusted Per Share Value based on latest NOSH - 3,694,308
RPS	226.91	222.30	218.83	217.64	201.16	186.09	165.56	23.40%
YoY %	2.07%	1.59%	0.55%	8.19%	8.10%	12.40%	-	-
Horiz. %	137.06%	134.27%	132.18%	131.46%	121.50%	112.40%	100.00%	-
EPS	39.21	45.70	51.30	51.08	54.78	47.81	38.80	0.70%
YoY %	-14.20%	-10.92%	0.43%	-6.75%	14.58%	23.22%	-	-
Horiz. %	101.06%	117.78%	132.22%	131.65%	141.19%	123.22%	100.00%	-
DPS	6.97	6.68	6.68	3.31	3.31	1.17	1.17	228.98%
YoY %	4.34%	0.00%	101.81%	0.00%	182.91%	0.00%	-	-
Horiz. %	595.73%	570.94%	570.94%	282.91%	282.91%	100.00%	100.00%	-
NAPS	3.3142	3.1797	3.1862	3.3447	3.1837	3.0581	2.7483	13.30%
YoY %	4.23%	-0.20%	-4.74%	5.06%	4.11%	11.27%	-	-
Horiz. %	120.59%	115.70%	115.93%	121.70%	115.84%	111.27%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	-
Price	5.60	6.55	7.90	8.05	8.25	7.95	6.60	-
P/RPS	2.36	2.81	3.44	3.52	3.91	4.07	0.73	118.79%
YoY %	-16.01%	-18.31%	-2.27%	-9.97%	-3.93%	457.53%	-	-
Horiz. %	323.29%	384.93%	471.23%	482.19%	535.62%	557.53%	100.00%	-
P/EPS	13.64	13.69	14.69	15.02	14.35	15.84	3.12	167.60%
YoY %	-0.37%	-6.81%	-2.20%	4.67%	-9.41%	407.69%	-	-
Horiz. %	437.18%	438.78%	470.83%	481.41%	459.94%	507.69%	100.00%	-
EY	7.33	7.31	6.81	6.66	6.97	6.31	32.09	-62.66%
YoY %	0.27%	7.34%	2.25%	-4.45%	10.46%	-80.34%	-	-
Horiz. %	22.84%	22.78%	21.22%	20.75%	21.72%	19.66%	100.00%	-
DY	1.30	1.07	0.89	0.43	0.42	0.15	0.97	21.57%
YoY %	21.50%	20.22%	106.98%	2.38%	180.00%	-84.54%	-	-
Horiz. %	134.02%	110.31%	91.75%	44.33%	43.30%	15.46%	100.00%	-
P/NAPS	1.61	1.97	2.37	2.29	2.47	2.48	0.44	137.64%
YoY %	-18.27%	-16.88%	3.49%	-7.29%	-0.40%	463.64%	-	-
Horiz. %	365.91%	447.73%	538.64%	520.45%	561.36%	563.64%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Announcement Date
Date	28/08/08	29/05/08	28/02/08	22/11/07	23/08/07	24/05/07	28/02/07	-
Price	5.30	5.85	6.85	7.50	7.25	7.80	7.10	-
P/RPS	2.23	2.51	2.99	3.28	3.44	3.99	0.79	99.86%
YoY %	-11.16%	-16.05%	-8.84%	-4.65%	-13.78%	405.06%	-	-
Horiz. %	282.28%	317.72%	378.48%	415.19%	435.44%	505.06%	100.00%	-
P/EPS	12.91	12.22	12.74	13.99	12.61	15.54	3.35	146.00%
YoY %	5.65%	-4.08%	-8.93%	10.94%	-18.85%	363.88%	-	-
Horiz. %	385.37%	364.78%	380.30%	417.61%	376.42%	463.88%	100.00%	-
EY	7.75	8.18	7.85	7.15	7.93	6.43	29.83	-59.31%
YoY %	-5.26%	4.20%	9.79%	-9.84%	23.33%	-78.44%	-	-
Horiz. %	25.98%	27.42%	26.32%	23.97%	26.58%	21.56%	100.00%	-
DY	1.38	1.20	1.02	0.46	0.48	0.16	0.90	33.00%
YoY %	15.00%	17.65%	121.74%	-4.17%	200.00%	-82.22%	-	-
Horiz. %	153.33%	133.33%	113.33%	51.11%	53.33%	17.78%	100.00%	-
P/NAPS	1.53	1.76	2.05	2.14	2.17	2.43	0.47	119.80%
YoY %	-13.07%	-14.15%	-4.21%	-1.38%	-10.70%	417.02%	-	-
Horiz. %	325.53%	374.47%	436.17%	455.32%	461.70%	517.02%	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