[GENTING] QoQ TTM Result on 31-Dec-2008 [#4]

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
TTM Result
Revenue	8,963,693	8,930,926	8,987,434	9,082,508	8,941,919	8,796,895	8,618,497	2.65%
YoY %	0.37%	-0.63%	-1.05%	1.57%	1.65%	2.07%	-	-
Horiz. %	104.01%	103.63%	104.28%	105.38%	103.75%	102.07%	100.00%	-
PBT	1,833,855	1,248,101	1,448,449	1,734,794	2,753,333	2,899,278	3,044,856	-28.66%
YoY %	46.93%	-13.83%	-16.51%	-36.99%	-5.03%	-4.78%	-	-
Horiz. %	60.23%	40.99%	47.57%	56.97%	90.43%	95.22%	100.00%	-
Tax	-746,935	-707,087	-744,379	-751,375	-708,723	-644,774	-621,378	13.04%
YoY %	-5.64%	5.01%	0.93%	-6.02%	-9.92%	-3.77%	-	-
Horiz. %	120.21%	113.79%	119.79%	120.92%	114.06%	103.77%	100.00%	-
NP	1,086,920	541,014	704,070	983,419	2,044,610	2,254,504	2,423,478	-41.37%
YoY %	100.90%	-23.16%	-28.41%	-51.90%	-9.31%	-6.97%	-	-
Horiz. %	44.85%	22.32%	29.05%	40.58%	84.37%	93.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	678,156	266,451	343,000	569,296	1,204,522	1,520,125	1,771,585	-47.24%
YoY %	154.51%	-22.32%	-39.75%	-52.74%	-20.76%	-14.19%	-	-
Horiz. %	38.28%	15.04%	19.36%	32.13%	67.99%	85.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	40.73%	56.65%	51.39%	43.31%	25.74%	22.24%	20.41%	-
YoY %	-28.10%	10.24%	18.66%	68.26%	15.74%	8.97%	-	-
Horiz. %	199.56%	277.56%	251.79%	212.20%	126.11%	108.97%	100.00%	-
Total Cost	7,876,773	8,389,912	8,283,364	8,099,089	6,897,309	6,542,391	6,195,019	17.34%
YoY %	-6.12%	1.29%	2.28%	17.42%	5.42%	5.61%	-	-
Horiz. %	127.15%	135.43%	133.71%	130.74%	111.34%	105.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	13,707,730	13,239,394	12,890,560	12,447,769	12,631,703	12,848,800	12,327,311	7.32%
YoY %	3.54%	2.71%	3.56%	-1.46%	-1.69%	4.23%	-	-
Horiz. %	111.20%	107.40%	104.57%	100.98%	102.47%	104.23%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	258,692	258,692	258,832	258,832	270,114	270,114	258,808	-0.02%
YoY %	0.00%	-0.05%	0.00%	-4.18%	0.00%	4.37%	-	-
Horiz. %	99.96%	99.96%	100.01%	100.01%	104.37%	104.37%	100.00%	-
Div Payout %	38.15%	97.09%	75.46%	45.47%	22.43%	17.77%	14.61%	-
YoY %	-60.71%	28.66%	65.96%	102.72%	26.22%	21.63%	-	-
Horiz. %	261.12%	664.54%	516.50%	311.23%	153.52%	121.63%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	13,707,730	13,239,394	12,890,560	12,447,769	12,631,703	12,848,800	12,327,311	7.32%
YoY %	3.54%	2.71%	3.56%	-1.46%	-1.69%	4.23%	-	-
Horiz. %	111.20%	107.40%	104.57%	100.98%	102.47%	104.23%	100.00%	-
NOSH	3,694,805	3,698,155	3,693,570	3,693,700	3,704,311	3,702,824	3,701,895	-0.12%
YoY %	-0.09%	0.12%	-0.00%	-0.29%	0.04%	0.03%	-	-
Horiz. %	99.81%	99.90%	99.78%	99.78%	100.07%	100.03%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	12.13%	6.06%	7.83%	10.83%	22.87%	25.63%	28.12%	-
YoY %	100.17%	-22.61%	-27.70%	-52.65%	-10.77%	-8.85%	-	-
Horiz. %	43.14%	21.55%	27.84%	38.51%	81.33%	91.15%	100.00%	-
ROE	4.95%	2.01%	2.66%	4.57%	9.54%	11.83%	14.37%	-
YoY %	146.27%	-24.44%	-41.79%	-52.10%	-19.36%	-17.68%	-	-
Horiz. %	34.45%	13.99%	18.51%	31.80%	66.39%	82.32%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	242.60	241.50	243.33	245.89	241.39	237.57	232.81	2.78%
YoY %	0.46%	-0.75%	-1.04%	1.86%	1.61%	2.04%	-	-
Horiz. %	104.21%	103.73%	104.52%	105.62%	103.69%	102.04%	100.00%	-
EPS	18.35	7.20	9.29	15.41	32.52	41.05	47.86	-47.19%
YoY %	154.86%	-22.50%	-39.71%	-52.61%	-20.78%	-14.23%	-	-
Horiz. %	38.34%	15.04%	19.41%	32.20%	67.95%	85.77%	100.00%	-
DPS	7.00	7.00	7.00	7.00	7.30	7.30	7.00	0.00%
YoY %	0.00%	0.00%	0.00%	-4.11%	0.00%	4.29%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	104.29%	104.29%	100.00%	-
NAPS	3.71	3.58	3.49	3.37	3.41	3.47	3.33	7.46%
YoY %	3.63%	2.58%	3.56%	-1.17%	-1.73%	4.20%	-	-
Horiz. %	111.41%	107.51%	104.80%	101.20%	102.40%	104.20%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 3,693,700
RPS	231.21	230.36	231.82	234.27	230.65	226.91	222.30	2.65%
YoY %	0.37%	-0.63%	-1.05%	1.57%	1.65%	2.07%	-	-
Horiz. %	104.01%	103.63%	104.28%	105.38%	103.76%	102.07%	100.00%	-
EPS	17.49	6.87	8.85	14.68	31.07	39.21	45.70	-47.25%
YoY %	154.59%	-22.37%	-39.71%	-52.75%	-20.76%	-14.20%	-	-
Horiz. %	38.27%	15.03%	19.37%	32.12%	67.99%	85.80%	100.00%	-
DPS	6.67	6.67	6.68	6.68	6.97	6.97	6.68	-0.09%
YoY %	0.00%	-0.15%	0.00%	-4.16%	0.00%	4.34%	-	-
Horiz. %	99.85%	99.85%	100.00%	100.00%	104.34%	104.34%	100.00%	-
NAPS	3.5357	3.4149	3.325	3.2108	3.2582	3.3142	3.1797	7.32%
YoY %	3.54%	2.70%	3.56%	-1.45%	-1.69%	4.23%	-	-
Horiz. %	111.20%	107.40%	104.57%	100.98%	102.47%	104.23%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	-
Price	6.86	5.65	3.68	3.70	5.25	5.60	6.55	-
P/RPS	2.83	2.34	1.51	1.50	2.17	2.36	2.81	0.47%
YoY %	20.94%	54.97%	0.67%	-30.88%	-8.05%	-16.01%	-	-
Horiz. %	100.71%	83.27%	53.74%	53.38%	77.22%	83.99%	100.00%	-
P/EPS	37.38	78.42	39.63	24.01	16.15	13.64	13.69	95.23%
YoY %	-52.33%	97.88%	65.06%	48.67%	18.40%	-0.37%	-	-
Horiz. %	273.05%	572.83%	289.48%	175.38%	117.97%	99.63%	100.00%	-
EY	2.68	1.28	2.52	4.17	6.19	7.33	7.31	-48.74%
YoY %	109.38%	-49.21%	-39.57%	-32.63%	-15.55%	0.27%	-	-
Horiz. %	36.66%	17.51%	34.47%	57.05%	84.68%	100.27%	100.00%	-
DY	1.02	1.24	1.90	1.89	1.39	1.30	1.07	-3.13%
YoY %	-17.74%	-34.74%	0.53%	35.97%	6.92%	21.50%	-	-
Horiz. %	95.33%	115.89%	177.57%	176.64%	129.91%	121.50%	100.00%	-
P/NAPS	1.85	1.58	1.05	1.10	1.54	1.61	1.97	-4.09%
YoY %	17.09%	50.48%	-4.55%	-28.57%	-4.35%	-18.27%	-	-
Horiz. %	93.91%	80.20%	53.30%	55.84%	78.17%	81.73%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	25/11/09	26/08/09	28/05/09	26/02/09	27/11/08	28/08/08	29/05/08	-
Price	7.08	6.60	5.45	3.54	4.44	5.30	5.85	-
P/RPS	2.92	2.73	2.24	1.44	1.84	2.23	2.51	10.60%
YoY %	6.96%	21.87%	55.56%	-21.74%	-17.49%	-11.16%	-	-
Horiz. %	116.33%	108.76%	89.24%	57.37%	73.31%	88.84%	100.00%	-
P/EPS	38.57	91.60	58.69	22.97	13.65	12.91	12.22	115.02%
YoY %	-57.89%	56.07%	155.51%	68.28%	5.73%	5.65%	-	-
Horiz. %	315.63%	749.59%	480.28%	187.97%	111.70%	105.65%	100.00%	-
EY	2.59	1.09	1.70	4.35	7.32	7.75	8.18	-53.51%
YoY %	137.61%	-35.88%	-60.92%	-40.57%	-5.55%	-5.26%	-	-
Horiz. %	31.66%	13.33%	20.78%	53.18%	89.49%	94.74%	100.00%	-
DY	0.99	1.06	1.28	1.98	1.64	1.38	1.20	-12.02%
YoY %	-6.60%	-17.19%	-35.35%	20.73%	18.84%	15.00%	-	-
Horiz. %	82.50%	88.33%	106.67%	165.00%	136.67%	115.00%	100.00%	-
P/NAPS	1.91	1.84	1.56	1.05	1.30	1.53	1.76	5.59%
YoY %	3.80%	17.95%	48.57%	-19.23%	-15.03%	-13.07%	-	-
Horiz. %	108.52%	104.55%	88.64%	59.66%	73.86%	86.93%	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