[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

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