[GENTING] QoQ TTM Result on 30-Sep-2011 [#3]

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
TTM Result
Revenue	18,272,688	18,416,398	19,058,856	18,326,564	17,347,888	16,970,151	15,194,737	13.09%
YoY %	-0.78%	-3.37%	4.00%	5.64%	2.23%	11.68%	-	-
Horiz. %	120.26%	121.20%	125.43%	120.61%	114.17%	111.68%	100.00%	-
PBT	5,792,994	6,016,754	6,515,687	5,971,957	6,040,246	6,084,947	4,394,324	20.24%
YoY %	-3.72%	-7.66%	9.10%	-1.13%	-0.73%	38.47%	-	-
Horiz. %	131.83%	136.92%	148.28%	135.90%	137.46%	138.47%	100.00%	-
Tax	-1,096,204	-1,174,120	-1,370,506	-1,435,623	-1,367,696	-1,193,642	-983,625	7.49%
YoY %	6.64%	14.33%	4.54%	-4.97%	-14.58%	-21.35%	-	-
Horiz. %	111.45%	119.37%	139.33%	145.95%	139.05%	121.35%	100.00%	-
NP	4,696,790	4,842,634	5,145,181	4,536,334	4,672,550	4,891,305	3,410,699	23.80%
YoY %	-3.01%	-5.88%	13.42%	-2.92%	-4.47%	43.41%	-	-
Horiz. %	137.71%	141.98%	150.85%	133.00%	137.00%	143.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,598,286	2,736,958	2,867,501	2,560,021	2,728,747	2,794,699	2,202,957	11.64%
YoY %	-5.07%	-4.55%	12.01%	-6.18%	-2.36%	26.86%	-	-
Horiz. %	117.95%	124.24%	130.17%	116.21%	123.87%	126.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.92%	19.51%	21.03%	24.04%	22.64%	19.62%	22.38%	-
YoY %	-3.02%	-7.23%	-12.52%	6.18%	15.39%	-12.33%	-	-
Horiz. %	84.54%	87.18%	93.97%	107.42%	101.16%	87.67%	100.00%	-
Total Cost	13,575,898	13,573,764	13,913,675	13,790,230	12,675,338	12,078,846	11,784,038	9.90%
YoY %	0.02%	-2.44%	0.90%	8.80%	4.94%	2.50%	-	-
Horiz. %	115.21%	115.19%	118.07%	117.02%	107.56%	102.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	19,135,856	18,568,248	17,606,470	16,925,367	16,784,186	16,150,145	15,477,405	15.20%
YoY %	3.06%	5.46%	4.02%	0.84%	3.93%	4.35%	-	-
Horiz. %	123.64%	119.97%	113.76%	109.36%	108.44%	104.35%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Dividend
Div	295,395	295,777	295,777	296,301	296,301	288,586	288,586	1.56%
YoY %	-0.13%	0.00%	-0.18%	0.00%	2.67%	0.00%	-	-
Horiz. %	102.36%	102.49%	102.49%	102.67%	102.67%	100.00%	100.00%	-
Div Payout %	11.37%	10.81%	10.31%	11.57%	10.86%	10.33%	13.10%	-
YoY %	5.18%	4.85%	-10.89%	6.54%	5.13%	-21.15%	-	-
Horiz. %	86.79%	82.52%	78.70%	88.32%	82.90%	78.85%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Equity
Net Worth	19,135,856	18,568,248	17,606,470	16,925,367	16,784,186	16,150,145	15,477,405	15.20%
YoY %	3.06%	5.46%	4.02%	0.84%	3.93%	4.35%	-	-
Horiz. %	123.64%	119.97%	113.76%	109.36%	108.44%	104.35%	100.00%	-
NOSH	3,694,180	3,691,500	3,691,083	3,695,495	3,705,118	3,704,161	3,702,728	-0.15%
YoY %	0.07%	0.01%	-0.12%	-0.26%	0.03%	0.04%	-	-
Horiz. %	99.77%	99.70%	99.69%	99.80%	100.06%	100.04%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Ratio Analysis
NP Margin	25.70%	26.30%	27.00%	24.75%	26.93%	28.82%	22.45%	-
YoY %	-2.28%	-2.59%	9.09%	-8.10%	-6.56%	28.37%	-	-
Horiz. %	114.48%	117.15%	120.27%	110.24%	119.96%	128.37%	100.00%	-
ROE	13.58%	14.74%	16.29%	15.13%	16.26%	17.30%	14.23%	-
YoY %	-7.87%	-9.52%	7.67%	-6.95%	-6.01%	21.57%	-	-
Horiz. %	95.43%	103.58%	114.48%	106.32%	114.27%	121.57%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Per Share
RPS	494.63	498.89	516.35	495.92	468.21	458.14	410.37	13.27%
YoY %	-0.85%	-3.38%	4.12%	5.92%	2.20%	11.64%	-	-
Horiz. %	120.53%	121.57%	125.83%	120.85%	114.09%	111.64%	100.00%	-
EPS	70.33	74.14	77.69	69.27	73.65	75.45	59.50	11.80%
YoY %	-5.14%	-4.57%	12.16%	-5.95%	-2.39%	26.81%	-	-
Horiz. %	118.20%	124.61%	130.57%	116.42%	123.78%	126.81%	100.00%	-
DPS	8.00	8.00	8.00	8.00	8.00	7.80	7.80	1.70%
YoY %	0.00%	0.00%	0.00%	0.00%	2.56%	0.00%	-	-
Horiz. %	102.56%	102.56%	102.56%	102.56%	102.56%	100.00%	100.00%	-
NAPS	5.18	5.03	4.77	4.58	4.53	4.36	4.18	15.38%
YoY %	2.98%	5.45%	4.15%	1.10%	3.90%	4.31%	-	-
Horiz. %	123.92%	120.33%	114.11%	109.57%	108.37%	104.31%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Adjusted Per Share Value based on latest NOSH - 3,695,495
RPS	471.32	475.03	491.60	472.71	447.47	437.73	391.93	13.09%
YoY %	-0.78%	-3.37%	4.00%	5.64%	2.23%	11.69%	-	-
Horiz. %	120.26%	121.20%	125.43%	120.61%	114.17%	111.69%	100.00%	-
EPS	67.02	70.60	73.96	66.03	70.38	72.09	56.82	11.64%
YoY %	-5.07%	-4.54%	12.01%	-6.18%	-2.37%	26.87%	-	-
Horiz. %	117.95%	124.25%	130.17%	116.21%	123.86%	126.87%	100.00%	-
DPS	7.62	7.63	7.63	7.64	7.64	7.44	7.44	1.60%
YoY %	-0.13%	0.00%	-0.13%	0.00%	2.69%	0.00%	-	-
Horiz. %	102.42%	102.55%	102.55%	102.69%	102.69%	100.00%	100.00%	-
NAPS	4.9359	4.7895	4.5414	4.3657	4.3293	4.1657	3.9922	15.21%
YoY %	3.06%	5.46%	4.02%	0.84%	3.93%	4.35%	-	-
Horiz. %	123.64%	119.97%	113.76%	109.36%	108.44%	104.35%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	-
Price	9.43	10.84	11.00	9.10	11.22	11.04	11.18	-
P/RPS	1.91	2.17	2.13	1.83	2.40	2.41	2.72	-21.01%
YoY %	-11.98%	1.88%	16.39%	-23.75%	-0.41%	-11.40%	-	-
Horiz. %	70.22%	79.78%	78.31%	67.28%	88.24%	88.60%	100.00%	-
P/EPS	13.41	14.62	14.16	13.14	15.23	14.63	18.79	-20.15%
YoY %	-8.28%	3.25%	7.76%	-13.72%	4.10%	-22.14%	-	-
Horiz. %	71.37%	77.81%	75.36%	69.93%	81.05%	77.86%	100.00%	-
EY	7.46	6.84	7.06	7.61	6.56	6.83	5.32	25.30%
YoY %	9.06%	-3.12%	-7.23%	16.01%	-3.95%	28.38%	-	-
Horiz. %	140.23%	128.57%	132.71%	143.05%	123.31%	128.38%	100.00%	-
DY	0.85	0.74	0.73	0.88	0.71	0.71	0.70	13.83%
YoY %	14.86%	1.37%	-17.05%	23.94%	0.00%	1.43%	-	-
Horiz. %	121.43%	105.71%	104.29%	125.71%	101.43%	101.43%	100.00%	-
P/NAPS	1.82	2.16	2.31	1.99	2.48	2.53	2.67	-22.56%
YoY %	-15.74%	-6.49%	16.08%	-19.76%	-1.98%	-5.24%	-	-
Horiz. %	68.16%	80.90%	86.52%	74.53%	92.88%	94.76%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Price Multiplier on Announcement Date
Date	29/08/12	30/05/12	28/02/12	24/11/11	25/08/11	26/05/11	23/02/11	-
Price	9.02	9.99	10.54	10.28	9.78	11.10	10.38	-
P/RPS	1.82	2.00	2.04	2.07	2.09	2.42	2.53	-19.73%
YoY %	-9.00%	-1.96%	-1.45%	-0.96%	-13.64%	-4.35%	-	-
Horiz. %	71.94%	79.05%	80.63%	81.82%	82.61%	95.65%	100.00%	-
P/EPS	12.82	13.47	13.57	14.84	13.28	14.71	17.45	-18.59%
YoY %	-4.83%	-0.74%	-8.56%	11.75%	-9.72%	-15.70%	-	-
Horiz. %	73.47%	77.19%	77.77%	85.04%	76.10%	84.30%	100.00%	-
EY	7.80	7.42	7.37	6.74	7.53	6.80	5.73	22.84%
YoY %	5.12%	0.68%	9.35%	-10.49%	10.74%	18.67%	-	-
Horiz. %	136.13%	129.49%	128.62%	117.63%	131.41%	118.67%	100.00%	-
DY	0.89	0.80	0.76	0.78	0.82	0.70	0.75	12.09%
YoY %	11.25%	5.26%	-2.56%	-4.88%	17.14%	-6.67%	-	-
Horiz. %	118.67%	106.67%	101.33%	104.00%	109.33%	93.33%	100.00%	-
P/NAPS	1.74	1.99	2.21	2.24	2.16	2.55	2.48	-21.05%
YoY %	-12.56%	-9.95%	-1.34%	3.70%	-15.29%	2.82%	-	-
Horiz. %	70.16%	80.24%	89.11%	90.32%	87.10%	102.82%	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

892

YTLPOWR

YTL POWER INTERNATIONAL BHD

627

MPI

MALAYSIAN PACIFIC INDUSTRIES

554

HARTA

HARTALEGA HOLDINGS BHD

554

PTRANS

PERAK TRANSIT BERHAD

546

HLIND

HONG LEONG INDUSTRIES BHD

528

GENTING

GENTING BHD

475

SENDAI

EVERSENDAI CORPORATION BERHAD

452

MYEG

MY E.G. SERVICES BHD

420

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