[GENTING] QoQ TTM Result on 30-Sep-2012 [#3]

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
TTM Result
Revenue	16,676,789	16,681,985	17,013,724	17,590,451	18,272,688	18,416,398	19,058,856	-8.52%
YoY %	-0.03%	-1.95%	-3.28%	-3.73%	-0.78%	-3.37%	-	-
Horiz. %	87.50%	87.53%	89.27%	92.30%	95.88%	96.63%	100.00%	-
PBT	4,269,416	4,367,965	4,826,382	5,246,350	5,792,994	6,016,754	6,515,687	-24.57%
YoY %	-2.26%	-9.50%	-8.00%	-9.44%	-3.72%	-7.66%	-	-
Horiz. %	65.53%	67.04%	74.07%	80.52%	88.91%	92.34%	100.00%	-
Tax	1,111,320	1,115,255	960,901	-1,013,739	-1,096,204	-1,174,120	-1,370,506	-
YoY %	-0.35%	16.06%	194.79%	7.52%	6.64%	14.33%	-	-
Horiz. %	-81.09%	-81.38%	-70.11%	73.97%	79.99%	85.67%	100.00%	-
NP	5,380,736	5,483,220	5,787,283	4,232,611	4,696,790	4,842,634	5,145,181	3.03%
YoY %	-1.87%	-5.25%	36.73%	-9.88%	-3.01%	-5.88%	-	-
Horiz. %	104.58%	106.57%	112.48%	82.26%	91.29%	94.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,619,436	3,687,689	3,983,484	2,280,510	2,598,286	2,736,958	2,867,501	16.81%
YoY %	-1.85%	-7.43%	74.68%	-12.23%	-5.07%	-4.55%	-	-
Horiz. %	126.22%	128.60%	138.92%	79.53%	90.61%	95.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-26.03%	-25.53%	-19.91%	19.32%	18.92%	19.51%	21.03%	-
YoY %	-1.96%	-28.23%	-203.05%	2.11%	-3.02%	-7.23%	-	-
Horiz. %	-123.78%	-121.40%	-94.67%	91.87%	89.97%	92.77%	100.00%	-
Total Cost	11,296,053	11,198,765	11,226,441	13,357,840	13,575,898	13,573,764	13,913,675	-12.98%
YoY %	0.87%	-0.25%	-15.96%	-1.61%	0.02%	-2.44%	-	-
Horiz. %	81.19%	80.49%	80.69%	96.01%	97.57%	97.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	23,314,749	22,459,191	21,688,488	19,182,130	19,135,856	18,568,248	17,606,470	20.60%
YoY %	3.81%	3.55%	13.07%	0.24%	3.06%	5.46%	-	-
Horiz. %	132.42%	127.56%	123.18%	108.95%	108.69%	105.46%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Dividend
Div	166,266	295,562	295,562	295,395	295,395	295,777	295,777	-31.91%
YoY %	-43.75%	0.00%	0.06%	0.00%	-0.13%	0.00%	-	-
Horiz. %	56.21%	99.93%	99.93%	99.87%	99.87%	100.00%	100.00%	-
Div Payout %	4.59%	8.01%	7.42%	12.95%	11.37%	10.81%	10.31%	-
YoY %	-42.70%	7.95%	-42.70%	13.90%	5.18%	4.85%	-	-
Horiz. %	44.52%	77.69%	71.97%	125.61%	110.28%	104.85%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Equity
Net Worth	23,314,749	22,459,191	21,688,488	19,182,130	19,135,856	18,568,248	17,606,470	20.60%
YoY %	3.81%	3.55%	13.07%	0.24%	3.06%	5.46%	-	-
Horiz. %	132.42%	127.56%	123.18%	108.95%	108.69%	105.46%	100.00%	-
NOSH	3,694,889	3,693,945	3,694,802	3,695,978	3,694,180	3,691,500	3,691,083	0.06%
YoY %	0.03%	-0.02%	-0.03%	0.05%	0.07%	0.01%	-	-
Horiz. %	100.10%	100.08%	100.10%	100.13%	100.08%	100.01%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Ratio Analysis
NP Margin	32.26%	32.87%	34.02%	24.06%	25.70%	26.30%	27.00%	-
YoY %	-1.86%	-3.38%	41.40%	-6.38%	-2.28%	-2.59%	-	-
Horiz. %	119.48%	121.74%	126.00%	89.11%	95.19%	97.41%	100.00%	-
ROE	15.52%	16.42%	18.37%	11.89%	13.58%	14.74%	16.29%	-
YoY %	-5.48%	-10.62%	54.50%	-12.44%	-7.87%	-9.52%	-	-
Horiz. %	95.27%	100.80%	112.77%	72.99%	83.36%	90.48%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Per Share
RPS	451.35	451.60	460.48	475.93	494.63	498.89	516.35	-8.58%
YoY %	-0.06%	-1.93%	-3.25%	-3.78%	-0.85%	-3.38%	-	-
Horiz. %	87.41%	87.46%	89.18%	92.17%	95.79%	96.62%	100.00%	-
EPS	97.96	99.83	107.81	61.70	70.33	74.14	77.69	16.73%
YoY %	-1.87%	-7.40%	74.73%	-12.27%	-5.14%	-4.57%	-	-
Horiz. %	126.09%	128.50%	138.77%	79.42%	90.53%	95.43%	100.00%	-
DPS	4.50	8.00	8.00	8.00	8.00	8.00	8.00	-31.88%
YoY %	-43.75%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	56.25%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	6.31	6.08	5.87	5.19	5.18	5.03	4.77	20.52%
YoY %	3.78%	3.58%	13.10%	0.19%	2.98%	5.45%	-	-
Horiz. %	132.29%	127.46%	123.06%	108.81%	108.60%	105.45%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Adjusted Per Share Value based on latest NOSH - 3,695,978
RPS	430.16	430.29	438.85	453.73	471.32	475.03	491.60	-8.52%
YoY %	-0.03%	-1.95%	-3.28%	-3.73%	-0.78%	-3.37%	-	-
Horiz. %	87.50%	87.53%	89.27%	92.30%	95.87%	96.63%	100.00%	-
EPS	93.36	95.12	102.75	58.82	67.02	70.60	73.96	16.81%
YoY %	-1.85%	-7.43%	74.69%	-12.24%	-5.07%	-4.54%	-	-
Horiz. %	126.23%	128.61%	138.93%	79.53%	90.62%	95.46%	100.00%	-
DPS	4.29	7.62	7.62	7.62	7.62	7.63	7.63	-31.90%
YoY %	-43.70%	0.00%	0.00%	0.00%	-0.13%	0.00%	-	-
Horiz. %	56.23%	99.87%	99.87%	99.87%	99.87%	100.00%	100.00%	-
NAPS	6.0138	5.7931	5.5943	4.9478	4.9359	4.7895	4.5414	20.60%
YoY %	3.81%	3.55%	13.07%	0.24%	3.06%	5.46%	-	-
Horiz. %	132.42%	127.56%	123.18%	108.95%	108.69%	105.46%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/03/13	31/12/12	28/09/12	29/06/12	30/03/12	30/12/11	-
Price	10.44	10.02	9.20	8.71	9.43	10.84	11.00	-
P/RPS	2.31	2.22	2.00	1.83	1.91	2.17	2.13	5.56%
YoY %	4.05%	11.00%	9.29%	-4.19%	-11.98%	1.88%	-	-
Horiz. %	108.45%	104.23%	93.90%	85.92%	89.67%	101.88%	100.00%	-
P/EPS	10.66	10.04	8.53	14.12	13.41	14.62	14.16	-17.25%
YoY %	6.18%	17.70%	-39.59%	5.29%	-8.28%	3.25%	-	-
Horiz. %	75.28%	70.90%	60.24%	99.72%	94.70%	103.25%	100.00%	-
EY	9.38	9.96	11.72	7.08	7.46	6.84	7.06	20.87%
YoY %	-5.82%	-15.02%	65.54%	-5.09%	9.06%	-3.12%	-	-
Horiz. %	132.86%	141.08%	166.01%	100.28%	105.67%	96.88%	100.00%	-
DY	0.43	0.80	0.87	0.92	0.85	0.74	0.73	-29.75%
YoY %	-46.25%	-8.05%	-5.43%	8.24%	14.86%	1.37%	-	-
Horiz. %	58.90%	109.59%	119.18%	126.03%	116.44%	101.37%	100.00%	-
P/NAPS	1.65	1.65	1.57	1.68	1.82	2.16	2.31	-20.11%
YoY %	0.00%	5.10%	-6.55%	-7.69%	-15.74%	-6.49%	-	-
Horiz. %	71.43%	71.43%	67.97%	72.73%	78.79%	93.51%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Price Multiplier on Announcement Date
Date	29/08/13	30/05/13	28/02/13	29/11/12	29/08/12	30/05/12	28/02/12	-
Price	9.18	10.26	9.49	8.82	9.02	9.99	10.54	-
P/RPS	2.03	2.27	2.06	1.85	1.82	2.00	2.04	-0.32%
YoY %	-10.57%	10.19%	11.35%	1.65%	-9.00%	-1.96%	-	-
Horiz. %	99.51%	111.27%	100.98%	90.69%	89.22%	98.04%	100.00%	-
P/EPS	9.37	10.28	8.80	14.29	12.82	13.47	13.57	-21.89%
YoY %	-8.85%	16.82%	-38.42%	11.47%	-4.83%	-0.74%	-	-
Horiz. %	69.05%	75.76%	64.85%	105.31%	94.47%	99.26%	100.00%	-
EY	10.67	9.73	11.36	7.00	7.80	7.42	7.37	28.00%
YoY %	9.66%	-14.35%	62.29%	-10.26%	5.12%	0.68%	-	-
Horiz. %	144.78%	132.02%	154.14%	94.98%	105.83%	100.68%	100.00%	-
DY	0.49	0.78	0.84	0.91	0.89	0.80	0.76	-25.38%
YoY %	-37.18%	-7.14%	-7.69%	2.25%	11.25%	5.26%	-	-
Horiz. %	64.47%	102.63%	110.53%	119.74%	117.11%	105.26%	100.00%	-
P/NAPS	1.45	1.69	1.62	1.70	1.74	1.99	2.21	-24.51%
YoY %	-14.20%	4.32%	-4.71%	-2.30%	-12.56%	-9.95%	-	-
Horiz. %	65.61%	76.47%	73.30%	76.92%	78.73%	90.05%	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

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 26 April 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 >

OPENSYS

OPENSYS (M) BHD

1000

TASCO

TASCO BERHAD

876

MPI

MALAYSIAN PACIFIC INDUSTRIES

551

PTRANS

PERAK TRANSIT BERHAD

542

HLIND

HONG LEONG INDUSTRIES BHD

534

YTLPOWR

YTL POWER INTERNATIONAL BHD

321

MYEG

MY E.G. SERVICES BHD

295

CAPITALA

CAPITAL A BERHAD

223

PBBANK

PUBLIC BANK BHD

205

SAPNRG

SAPURA ENERGY BERHAD

205

Daily Stocks

HSI-CVZ

0.17

0.00

122,928,700

TWL

0.03

0.00

84,106,000

MYEG

0.935

+0.02

80,383,500

HSI-HUS

0.085

-0.005

36,308,000

CAPITALA

0.765

+0.03

27,594,900

INGENIEU

0.115

0.00

21,891,200

PWRWELL

0.47

+0.025

20,113,000

WONG-WA

0.09

0.00

17,564,300

MINETEC

0.16

+0.015

16,924,900

VIZIONE

0.035

-0.005

16,849,100

More active Stocks

MPI

29.96

+0.46

6,300

HUMEIND-LA

3.90

+0.40

6,100

DLADY

34.50

+0.30

1,700

HEIM

23.38

+0.24

18,200

UNIMECH

1.83

+0.21

100

CHINHIN

5.20

+0.20

65,400

PANAMY

19.20

+0.20

1,500

PBA

1.97

+0.15

803,000

MSM

3.25

+0.11

419,600

AAX

1.47

+0.10

8,312,200

More gainer Stocks

UTDPLT

24.42

-0.48

160,400

NESTLE

126.90

-0.30

6,700

HSI-HS4

0.255

-0.225

5,000

HSI-HUZ

0.50

-0.22

33,500

HSI-HS3

0.45

-0.155

1,200

KUAISHO-C17

0.08

-0.12

58,800

ALLIANZ

20.80

-0.10

5,900

NIKKEI-HC

0.655

-0.095

20,700

MFCB

4.58

-0.09

155,200

KUAISHO-C16

0.01

-0.085

20,000

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