[GENTING] QoQ TTM Result on 30-Sep-2014 [#3]

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
TTM Result
Revenue	17,649,838	17,890,762	18,216,498	17,998,827	17,984,954	17,890,067	17,111,661	2.09%
YoY %	-1.35%	-1.79%	1.21%	0.08%	0.53%	4.55%	-	-
Horiz. %	103.15%	104.55%	106.46%	105.18%	105.10%	104.55%	100.00%	-
PBT	3,508,437	4,013,699	4,262,349	4,451,878	4,580,031	4,875,165	4,344,226	-13.31%
YoY %	-12.59%	-5.83%	-4.26%	-2.80%	-6.05%	12.22%	-	-
Horiz. %	80.76%	92.39%	98.12%	102.48%	105.43%	112.22%	100.00%	-
Tax	-941,096	-981,331	-1,116,223	-971,394	-866,922	-934,084	-639,124	29.52%
YoY %	4.10%	12.08%	-14.91%	-12.05%	7.19%	-46.15%	-	-
Horiz. %	147.25%	153.54%	174.65%	151.99%	135.64%	146.15%	100.00%	-
NP	2,567,341	3,032,368	3,146,126	3,480,484	3,713,109	3,941,081	3,705,102	-21.74%
YoY %	-15.34%	-3.62%	-9.61%	-6.26%	-5.78%	6.37%	-	-
Horiz. %	69.29%	81.84%	84.91%	93.94%	100.22%	106.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,314,505	1,618,662	1,496,133	1,706,131	1,815,530	1,909,759	1,810,066	-19.25%
YoY %	-18.79%	8.19%	-12.31%	-6.03%	-4.93%	5.51%	-	-
Horiz. %	72.62%	89.43%	82.66%	94.26%	100.30%	105.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.82%	24.45%	26.19%	21.82%	18.93%	19.16%	14.71%	-
YoY %	9.69%	-6.64%	20.03%	15.27%	-1.20%	30.25%	-	-
Horiz. %	182.32%	166.21%	178.04%	148.33%	128.69%	130.25%	100.00%	-
Total Cost	15,082,497	14,858,394	15,070,372	14,518,343	14,271,845	13,948,986	13,406,559	8.19%
YoY %	1.51%	-1.41%	3.80%	1.73%	2.31%	4.05%	-	-
Horiz. %	112.50%	110.83%	112.41%	108.29%	106.45%	104.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	28,685,057	28,289,308	26,826,267	25,829,978	25,869,923	26,025,838	25,299,715	8.75%
YoY %	1.40%	5.45%	3.86%	-0.15%	-0.60%	2.87%	-	-
Horiz. %	113.38%	111.82%	106.03%	102.10%	102.25%	102.87%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Dividend
Div	111,466	148,635	148,635	37,169	1,884,087	1,846,918	1,846,918	-84.69%
YoY %	-25.01%	0.00%	299.89%	-98.03%	2.01%	0.00%	-	-
Horiz. %	6.04%	8.05%	8.05%	2.01%	102.01%	100.00%	100.00%	-
Div Payout %	8.48%	9.18%	9.93%	2.18%	103.78%	96.71%	102.04%	-
YoY %	-7.63%	-7.55%	355.50%	-97.90%	7.31%	-5.22%	-	-
Horiz. %	8.31%	9.00%	9.73%	2.14%	101.71%	94.78%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Equity
Net Worth	28,685,057	28,289,308	26,826,267	25,829,978	25,869,923	26,025,838	25,299,715	8.75%
YoY %	1.40%	5.45%	3.86%	-0.15%	-0.60%	2.87%	-	-
Horiz. %	113.38%	111.82%	106.03%	102.10%	102.25%	102.87%	100.00%	-
NOSH	3,710,874	3,717,386	3,715,549	3,716,543	3,716,942	3,707,384	3,693,389	0.31%
YoY %	-0.18%	0.05%	-0.03%	-0.01%	0.26%	0.38%	-	-
Horiz. %	100.47%	100.65%	100.60%	100.63%	100.64%	100.38%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Ratio Analysis
NP Margin	14.55%	16.95%	17.27%	19.34%	20.65%	22.03%	21.65%	-
YoY %	-14.16%	-1.85%	-10.70%	-6.34%	-6.26%	1.76%	-	-
Horiz. %	67.21%	78.29%	79.77%	89.33%	95.38%	101.76%	100.00%	-
ROE	4.58%	5.72%	5.58%	6.61%	7.02%	7.34%	7.15%	-
YoY %	-19.93%	2.51%	-15.58%	-5.84%	-4.36%	2.66%	-	-
Horiz. %	64.06%	80.00%	78.04%	92.45%	98.18%	102.66%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Per Share
RPS	475.62	481.27	490.28	484.29	483.86	482.55	463.31	1.76%
YoY %	-1.17%	-1.84%	1.24%	0.09%	0.27%	4.15%	-	-
Horiz. %	102.66%	103.88%	105.82%	104.53%	104.44%	104.15%	100.00%	-
EPS	35.42	43.54	40.27	45.91	48.84	51.51	49.01	-19.51%
YoY %	-18.65%	8.12%	-12.28%	-6.00%	-5.18%	5.10%	-	-
Horiz. %	72.27%	88.84%	82.17%	93.67%	99.65%	105.10%	100.00%	-
DPS	3.00	4.00	4.00	1.00	51.00	50.00	50.00	-84.75%
YoY %	-25.00%	0.00%	300.00%	-98.04%	2.00%	0.00%	-	-
Horiz. %	6.00%	8.00%	8.00%	2.00%	102.00%	100.00%	100.00%	-
NAPS	7.73	7.61	7.22	6.95	6.96	7.02	6.85	8.41%
YoY %	1.58%	5.40%	3.88%	-0.14%	-0.85%	2.48%	-	-
Horiz. %	112.85%	111.09%	105.40%	101.46%	101.61%	102.48%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Adjusted Per Share Value based on latest NOSH - 3,716,543
RPS	455.26	461.47	469.87	464.26	463.90	461.45	441.38	2.09%
YoY %	-1.35%	-1.79%	1.21%	0.08%	0.53%	4.55%	-	-
Horiz. %	103.14%	104.55%	106.45%	105.18%	105.10%	104.55%	100.00%	-
EPS	33.91	41.75	38.59	44.01	46.83	49.26	46.69	-19.24%
YoY %	-18.78%	8.19%	-12.32%	-6.02%	-4.93%	5.50%	-	-
Horiz. %	72.63%	89.42%	82.65%	94.26%	100.30%	105.50%	100.00%	-
DPS	2.88	3.83	3.83	0.96	48.60	47.64	47.64	-84.67%
YoY %	-24.80%	0.00%	298.96%	-98.02%	2.02%	0.00%	-	-
Horiz. %	6.05%	8.04%	8.04%	2.02%	102.02%	100.00%	100.00%	-
NAPS	7.399	7.2969	6.9195	6.6625	6.6728	6.7131	6.5258	8.75%
YoY %	1.40%	5.45%	3.86%	-0.15%	-0.60%	2.87%	-	-
Horiz. %	113.38%	111.82%	106.03%	102.09%	102.25%	102.87%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	-
Price	8.06	9.00	8.87	9.49	9.99	10.00	10.26	-
P/RPS	1.69	1.87	1.81	1.96	2.06	2.07	2.21	-16.41%
YoY %	-9.63%	3.31%	-7.65%	-4.85%	-0.48%	-6.33%	-	-
Horiz. %	76.47%	84.62%	81.90%	88.69%	93.21%	93.67%	100.00%	-
P/EPS	22.75	20.67	22.03	20.67	20.45	19.41	20.94	5.69%
YoY %	10.06%	-6.17%	6.58%	1.08%	5.36%	-7.31%	-	-
Horiz. %	108.64%	98.71%	105.21%	98.71%	97.66%	92.69%	100.00%	-
EY	4.39	4.84	4.54	4.84	4.89	5.15	4.78	-5.53%
YoY %	-9.30%	6.61%	-6.20%	-1.02%	-5.05%	7.74%	-	-
Horiz. %	91.84%	101.26%	94.98%	101.26%	102.30%	107.74%	100.00%	-
DY	0.37	0.44	0.45	0.11	5.11	5.00	4.87	-82.14%
YoY %	-15.91%	-2.22%	309.09%	-97.85%	2.20%	2.67%	-	-
Horiz. %	7.60%	9.03%	9.24%	2.26%	104.93%	102.67%	100.00%	-
P/NAPS	1.04	1.18	1.23	1.37	1.44	1.42	1.50	-21.71%
YoY %	-11.86%	-4.07%	-10.22%	-4.86%	1.41%	-5.33%	-	-
Horiz. %	69.33%	78.67%	82.00%	91.33%	96.00%	94.67%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Price Multiplier on Announcement Date
Date	26/08/15	28/05/15	26/02/15	21/11/14	28/08/14	29/05/14	27/02/14	-
Price	6.64	8.50	8.98	9.40	9.70	9.80	10.08	-
P/RPS	1.40	1.77	1.83	1.94	2.00	2.03	2.18	-25.62%
YoY %	-20.90%	-3.28%	-5.67%	-3.00%	-1.48%	-6.88%	-	-
Horiz. %	64.22%	81.19%	83.94%	88.99%	91.74%	93.12%	100.00%	-
P/EPS	18.74	19.52	22.30	20.48	19.86	19.02	20.57	-6.03%
YoY %	-4.00%	-12.47%	8.89%	3.12%	4.42%	-7.54%	-	-
Horiz. %	91.10%	94.90%	108.41%	99.56%	96.55%	92.46%	100.00%	-
EY	5.33	5.12	4.48	4.88	5.04	5.26	4.86	6.36%
YoY %	4.10%	14.29%	-8.20%	-3.17%	-4.18%	8.23%	-	-
Horiz. %	109.67%	105.35%	92.18%	100.41%	103.70%	108.23%	100.00%	-
DY	0.45	0.47	0.45	0.11	5.26	5.10	4.96	-79.89%
YoY %	-4.26%	4.44%	309.09%	-97.91%	3.14%	2.82%	-	-
Horiz. %	9.07%	9.48%	9.07%	2.22%	106.05%	102.82%	100.00%	-
P/NAPS	0.86	1.12	1.24	1.35	1.39	1.40	1.47	-30.11%
YoY %	-23.21%	-9.68%	-8.15%	-2.88%	-0.71%	-4.76%	-	-
Horiz. %	58.50%	76.19%	84.35%	91.84%	94.56%	95.24%	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

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 06 May 2024

MQ Trader

MQ Trading Signals

2024-05-06 16:25:00

EMA 5

5 Mins

BUY

2024-05-06 16:20:00

EMA 5

10 Mins

BUY

2024-05-06 16:20:00

ADX

10 Mins

BUY

2024-05-06 16:00:00

EMA 5

30 Mins

BUY

2024-05-06 15:50:00

EMA 5

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

MPI

MALAYSIAN PACIFIC INDUSTRIES

319

PTRANS

PERAK TRANSIT BERHAD

316

HLIND

HONG LEONG INDUSTRIES BHD

307

YTLPOWR

YTL POWER INTERNATIONAL BHD

270

MYEG

MY E.G. SERVICES BHD

199

SNS

SNS NETWORK TECHNOLOGY BERHAD

187

YTL

YTL CORPORATION BHD

179

PBBANK

PUBLIC BANK BHD

164

DNEX

DAGANG NEXCHANGE BERHAD

159

Daily Stocks

HSI-CXG

0.18

+0.01

275,023,500

SNS

0.47

+0.075

206,734,600

HSI-HUT

0.205

-0.025

187,309,600

INIX-OR

0.02

0.00

141,839,900

ICONIC-WA

0.045

+0.005

137,608,500

INGENIEU

0.11

-0.005

126,000,200

FINTEC

0.005

0.00

119,418,400

SENDAI

0.46

+0.07

96,592,500

DNEX

0.415

+0.015

87,811,600

ICONIC

0.115

+0.01

87,592,400

More active Stocks

SAM

5.54

+0.38

3,967,100

HSI-CVU

1.81

+0.36

100,000

NIKKEI-CF

1.60

+0.30

5,500

DLADY

34.50

+0.28

36,600

CHGP

2.41

+0.25

1,756,500

F&N

32.24

+0.24

147,700

PBA

2.16

+0.20

4,198,100

VSTECS

2.73

+0.20

2,274,700

HUMEIND-LA

4.38

+0.20

48,500

MFCB

4.79

+0.17

630,900

More gainer Stocks

NESTLE

128.00

-0.30

7,300

AJI

20.04

-0.26

549,500

PETDAG

21.66

-0.20

109,200

ORIENT

6.97

-0.18

1,220,900

LPI

12.20

-0.18

47,400

TAANN

3.93

-0.16

1,051,500

KUAISHO-C17

0.08

-0.12

58,800

WELLS

0.675

-0.10

5,391,100

GTRONIC-C32

0.055

-0.095

53,000

NIKKEI-HC

0.66

-0.095

35,000

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