[GENTING] QoQ TTM Result on 30-Sep-2010 [#3]

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
TTM Result
Revenue	17,347,888	16,970,151	15,194,737	13,428,120	11,920,495	9,938,123	8,893,617	56.30%
YoY %	2.23%	11.68%	13.16%	12.65%	19.95%	11.74%	-	-
Horiz. %	195.06%	190.81%	170.85%	150.99%	134.03%	111.74%	100.00%	-
PBT	6,040,246	6,084,947	4,394,324	3,797,209	3,184,314	2,161,635	2,528,449	78.98%
YoY %	-0.73%	38.47%	15.73%	19.25%	47.31%	-14.51%	-	-
Horiz. %	238.89%	240.66%	173.80%	150.18%	125.94%	85.49%	100.00%	-
Tax	-1,367,696	-1,193,642	-983,625	-796,630	-792,062	-796,918	-745,603	50.01%
YoY %	-14.58%	-21.35%	-23.47%	-0.58%	0.61%	-6.88%	-	-
Horiz. %	183.43%	160.09%	131.92%	106.84%	106.23%	106.88%	100.00%	-
NP	4,672,550	4,891,305	3,410,699	3,000,579	2,392,252	1,364,717	1,782,846	90.42%
YoY %	-4.47%	43.41%	13.67%	25.43%	75.29%	-23.45%	-	-
Horiz. %	262.08%	274.35%	191.31%	168.30%	134.18%	76.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,728,747	2,794,699	2,202,957	1,982,924	1,588,334	1,063,655	1,044,340	90.03%
YoY %	-2.36%	26.86%	11.10%	24.84%	49.33%	1.85%	-	-
Horiz. %	261.29%	267.60%	210.94%	189.87%	152.09%	101.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.64%	19.62%	22.38%	20.98%	24.87%	36.87%	29.49%	-
YoY %	15.39%	-12.33%	6.67%	-15.64%	-32.55%	25.03%	-	-
Horiz. %	76.77%	66.53%	75.89%	71.14%	84.33%	125.03%	100.00%	-
Total Cost	12,675,338	12,078,846	11,784,038	10,427,541	9,528,243	8,573,406	7,110,771	47.17%
YoY %	4.94%	2.50%	13.01%	9.44%	11.14%	20.57%	-	-
Horiz. %	178.26%	169.87%	165.72%	146.64%	134.00%	120.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	16,784,186	16,150,145	15,477,405	14,970,888	13,859,475	13,413,918	13,896,144	13.45%
YoY %	3.93%	4.35%	3.38%	8.02%	3.32%	-3.47%	-	-
Horiz. %	120.78%	116.22%	111.38%	107.73%	99.74%	96.53%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Dividend
Div	296,301	288,586	288,586	277,186	277,186	266,167	266,167	7.43%
YoY %	2.67%	0.00%	4.11%	0.00%	4.14%	0.00%	-	-
Horiz. %	111.32%	108.42%	108.42%	104.14%	104.14%	100.00%	100.00%	-
Div Payout %	10.86%	10.33%	13.10%	13.98%	17.45%	25.02%	25.49%	-
YoY %	5.13%	-21.15%	-6.29%	-19.89%	-30.26%	-1.84%	-	-
Horiz. %	42.60%	40.53%	51.39%	54.85%	68.46%	98.16%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Equity
Net Worth	16,784,186	16,150,145	15,477,405	14,970,888	13,859,475	13,413,918	13,896,144	13.45%
YoY %	3.93%	4.35%	3.38%	8.02%	3.32%	-3.47%	-	-
Horiz. %	120.78%	116.22%	111.38%	107.73%	99.74%	96.53%	100.00%	-
NOSH	3,705,118	3,704,161	3,702,728	3,696,515	3,695,860	3,695,294	3,695,783	0.16%
YoY %	0.03%	0.04%	0.17%	0.02%	0.02%	-0.01%	-	-
Horiz. %	100.25%	100.23%	100.19%	100.02%	100.00%	99.99%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Ratio Analysis
NP Margin	26.93%	28.82%	22.45%	22.35%	20.07%	13.73%	20.05%	-
YoY %	-6.56%	28.37%	0.45%	11.36%	46.18%	-31.52%	-	-
Horiz. %	134.31%	143.74%	111.97%	111.47%	100.10%	68.48%	100.00%	-
ROE	16.26%	17.30%	14.23%	13.25%	11.46%	7.93%	7.52%	-
YoY %	-6.01%	21.57%	7.40%	15.62%	44.51%	5.45%	-	-
Horiz. %	216.22%	230.05%	189.23%	176.20%	152.39%	105.45%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Per Share
RPS	468.21	458.14	410.37	363.26	322.54	268.94	240.64	56.04%
YoY %	2.20%	11.64%	12.97%	12.62%	19.93%	11.76%	-	-
Horiz. %	194.57%	190.38%	170.53%	150.96%	134.03%	111.76%	100.00%	-
EPS	73.65	75.45	59.50	53.64	42.98	28.78	28.26	89.71%
YoY %	-2.39%	26.81%	10.92%	24.80%	49.34%	1.84%	-	-
Horiz. %	260.62%	266.99%	210.54%	189.81%	152.09%	101.84%	100.00%	-
DPS	8.00	7.80	7.80	7.50	7.50	7.20	7.20	7.29%
YoY %	2.56%	0.00%	4.00%	0.00%	4.17%	0.00%	-	-
Horiz. %	111.11%	108.33%	108.33%	104.17%	104.17%	100.00%	100.00%	-
NAPS	4.53	4.36	4.18	4.05	3.75	3.63	3.76	13.26%
YoY %	3.90%	4.31%	3.21%	8.00%	3.31%	-3.46%	-	-
Horiz. %	120.48%	115.96%	111.17%	107.71%	99.73%	96.54%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Adjusted Per Share Value based on latest NOSH - 3,696,515
RPS	447.47	437.73	391.93	346.36	307.48	256.34	229.40	56.30%
YoY %	2.23%	11.69%	13.16%	12.64%	19.95%	11.74%	-	-
Horiz. %	195.06%	190.82%	170.85%	150.99%	134.04%	111.74%	100.00%	-
EPS	70.38	72.09	56.82	51.15	40.97	27.44	26.94	90.01%
YoY %	-2.37%	26.87%	11.09%	24.85%	49.31%	1.86%	-	-
Horiz. %	261.25%	267.59%	210.91%	189.87%	152.08%	101.86%	100.00%	-
DPS	7.64	7.44	7.44	7.15	7.15	6.87	6.87	7.35%
YoY %	2.69%	0.00%	4.06%	0.00%	4.08%	0.00%	-	-
Horiz. %	111.21%	108.30%	108.30%	104.08%	104.08%	100.00%	100.00%	-
NAPS	4.3293	4.1657	3.9922	3.8616	3.5749	3.46	3.5843	13.45%
YoY %	3.93%	4.35%	3.38%	8.02%	3.32%	-3.47%	-	-
Horiz. %	120.79%	116.22%	111.38%	107.74%	99.74%	96.53%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	-
Price	11.22	11.04	11.18	9.92	7.12	6.60	7.34	-
P/RPS	2.40	2.41	2.72	2.73	2.21	2.45	3.05	-14.80%
YoY %	-0.41%	-11.40%	-0.37%	23.53%	-9.80%	-19.67%	-	-
Horiz. %	78.69%	79.02%	89.18%	89.51%	72.46%	80.33%	100.00%	-
P/EPS	15.23	14.63	18.79	18.49	16.57	22.93	25.98	-30.02%
YoY %	4.10%	-22.14%	1.62%	11.59%	-27.74%	-11.74%	-	-
Horiz. %	58.62%	56.31%	72.32%	71.17%	63.78%	88.26%	100.00%	-
EY	6.56	6.83	5.32	5.41	6.04	4.36	3.85	42.79%
YoY %	-3.95%	28.38%	-1.66%	-10.43%	38.53%	13.25%	-	-
Horiz. %	170.39%	177.40%	138.18%	140.52%	156.88%	113.25%	100.00%	-
DY	0.71	0.71	0.70	0.76	1.05	1.09	0.98	-19.38%
YoY %	0.00%	1.43%	-7.89%	-27.62%	-3.67%	11.22%	-	-
Horiz. %	72.45%	72.45%	71.43%	77.55%	107.14%	111.22%	100.00%	-
P/NAPS	2.48	2.53	2.67	2.45	1.90	1.82	1.95	17.43%
YoY %	-1.98%	-5.24%	8.98%	28.95%	4.40%	-6.67%	-	-
Horiz. %	127.18%	129.74%	136.92%	125.64%	97.44%	93.33%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Announcement Date
Date	25/08/11	26/05/11	23/02/11	25/11/10	26/08/10	27/05/10	25/02/10	-
Price	9.78	11.10	10.38	10.40	9.00	6.73	6.31	-
P/RPS	2.09	2.42	2.53	2.86	2.79	2.50	2.62	-14.02%
YoY %	-13.64%	-4.35%	-11.54%	2.51%	11.60%	-4.58%	-	-
Horiz. %	79.77%	92.37%	96.56%	109.16%	106.49%	95.42%	100.00%	-
P/EPS	13.28	14.71	17.45	19.39	20.94	23.38	22.33	-29.34%
YoY %	-9.72%	-15.70%	-10.01%	-7.40%	-10.44%	4.70%	-	-
Horiz. %	59.47%	65.88%	78.15%	86.83%	93.78%	104.70%	100.00%	-
EY	7.53	6.80	5.73	5.16	4.78	4.28	4.48	41.50%
YoY %	10.74%	18.67%	11.05%	7.95%	11.68%	-4.46%	-	-
Horiz. %	168.08%	151.79%	127.90%	115.18%	106.70%	95.54%	100.00%	-
DY	0.82	0.70	0.75	0.72	0.83	1.07	1.14	-19.76%
YoY %	17.14%	-6.67%	4.17%	-13.25%	-22.43%	-6.14%	-	-
Horiz. %	71.93%	61.40%	65.79%	63.16%	72.81%	93.86%	100.00%	-
P/NAPS	2.16	2.55	2.48	2.57	2.40	1.85	1.68	18.29%
YoY %	-15.29%	2.82%	-3.50%	7.08%	29.73%	10.12%	-	-
Horiz. %	128.57%	151.79%	147.62%	152.98%	142.86%	110.12%	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 - 13 May 2024

MQ Trader

MQ Trading Signals

2024-05-14 10:25:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-14 10:25:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-05-14 10:20:00

EMA 5

10 Mins

SELL

2024-05-14 10:20:00

ADX

10 Mins

SELL

2024-05-14 10:20:00

TURTLE SYSTEM 20

10 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

SENDAI

EVERSENDAI CORPORATION BERHAD

378

GENTING

GENTING BHD

344

YTLPOWR

YTL POWER INTERNATIONAL BHD

339

PTRANS

PERAK TRANSIT BERHAD

333

MPI

MALAYSIAN PACIFIC INDUSTRIES

329

HLIND

HONG LEONG INDUSTRIES BHD

323

GENM

GENTING MALAYSIA BERHAD

273

TOPGLOV

TOP GLOVE CORPORATION BHD

251

PBBANK

PUBLIC BANK BHD

234

Daily Stocks

HSI-CXG

0.21

0.00

228,411,400

MMAG-WC

0.15

-0.005

170,753,100

INIX-OR

0.02

0.00

141,839,900

FPHB

0.415

+0.175

135,364,200

HSI-HUZ

0.24

0.00

103,754,200

EDUSPEC-OR

0.005

0.00

75,002,700

MMAG

0.38

+0.005

65,743,600

E&O-LR

0.055

+0.01

56,261,700

HSI-CT2

0.095

-0.005

37,824,300

ICONIC

0.105

-0.01

37,278,500

More active Stocks

MPI

32.48

+0.40

195,000

PTT

1.94

+0.37

2,949,200

UTDPLT

25.60

+0.24

205,700

BNASTRA

1.88

+0.18

2,219,000

HEIM

23.90

+0.18

53,300

FPHB

0.415

+0.175

135,364,200

CRESNDO

3.61

+0.16

846,800

HSI-CV5

1.09

+0.15

11,600

YTL

3.53

+0.14

18,679,000

YTLPOWR

5.05

+0.13

20,400,400

More gainer Stocks

ALLIANZ

21.30

-0.46

65,800

AJI

18.70

-0.20

347,500

GESHEN

4.10

-0.20

134,300

HLFG

17.52

-0.20

70,000

IDEAL

3.40

-0.20

6,000

KOBAY

2.30

-0.19

4,236,700

HLBANK

19.48

-0.12

105,400

KUAISHO-C17

0.08

-0.12

58,800

AMWAY

7.23

-0.11

2,900

DXN-CM

0.055

-0.095

50,000

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