[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

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