[GENTING] QoQ TTM Result on 31-Dec-2012 [#4]

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
TTM Result
Revenue	16,949,584	16,676,789	16,681,985	17,013,724	17,590,451	18,272,688	18,416,398	-5.37%
YoY %	1.64%	-0.03%	-1.95%	-3.28%	-3.73%	-0.78%	-	-
Horiz. %	92.04%	90.55%	90.58%	92.38%	95.52%	99.22%	100.00%	-
PBT	4,548,041	4,269,416	4,367,965	4,826,382	5,246,350	5,792,994	6,016,754	-17.00%
YoY %	6.53%	-2.26%	-9.50%	-8.00%	-9.44%	-3.72%	-	-
Horiz. %	75.59%	70.96%	72.60%	80.22%	87.20%	96.28%	100.00%	-
Tax	1,123,098	1,111,320	1,115,255	960,901	-1,013,739	-1,096,204	-1,174,120	-
YoY %	1.06%	-0.35%	16.06%	194.79%	7.52%	6.64%	-	-
Horiz. %	-95.65%	-94.65%	-94.99%	-81.84%	86.34%	93.36%	100.00%	-
NP	5,671,139	5,380,736	5,483,220	5,787,283	4,232,611	4,696,790	4,842,634	11.09%
YoY %	5.40%	-1.87%	-5.25%	36.73%	-9.88%	-3.01%	-	-
Horiz. %	117.11%	111.11%	113.23%	119.51%	87.40%	96.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,802,119	3,619,436	3,687,689	3,983,484	2,280,510	2,598,286	2,736,958	24.47%
YoY %	5.05%	-1.85%	-7.43%	74.68%	-12.23%	-5.07%	-	-
Horiz. %	138.92%	132.24%	134.74%	145.54%	83.32%	94.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-24.69%	-26.03%	-25.53%	-19.91%	19.32%	18.92%	19.51%	-
YoY %	5.15%	-1.96%	-28.23%	-203.05%	2.11%	-3.02%	-	-
Horiz. %	-126.55%	-133.42%	-130.86%	-102.05%	99.03%	96.98%	100.00%	-
Total Cost	11,278,445	11,296,053	11,198,765	11,226,441	13,357,840	13,575,898	13,573,764	-11.60%
YoY %	-0.16%	0.87%	-0.25%	-15.96%	-1.61%	0.02%	-	-
Horiz. %	83.09%	83.22%	82.50%	82.71%	98.41%	100.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	23,936,062	23,314,749	22,459,191	21,688,488	19,182,130	19,135,856	18,568,248	18.42%
YoY %	2.66%	3.81%	3.55%	13.07%	0.24%	3.06%	-	-
Horiz. %	128.91%	125.56%	120.95%	116.80%	103.31%	103.06%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Dividend
Div	2,013,184	166,266	295,562	295,562	295,395	295,395	295,777	258.73%
YoY %	1,110.82%	-43.75%	0.00%	0.06%	0.00%	-0.13%	-	-
Horiz. %	680.64%	56.21%	99.93%	99.93%	99.87%	99.87%	100.00%	-
Div Payout %	52.95%	4.59%	8.01%	7.42%	12.95%	11.37%	10.81%	-
YoY %	1,053.59%	-42.70%	7.95%	-42.70%	13.90%	5.18%	-	-
Horiz. %	489.82%	42.46%	74.10%	68.64%	119.80%	105.18%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Equity
Net Worth	23,936,062	23,314,749	22,459,191	21,688,488	19,182,130	19,135,856	18,568,248	18.42%
YoY %	2.66%	3.81%	3.55%	13.07%	0.24%	3.06%	-	-
Horiz. %	128.91%	125.56%	120.95%	116.80%	103.31%	103.06%	100.00%	-
NOSH	3,693,836	3,694,889	3,693,945	3,694,802	3,695,978	3,694,180	3,691,500	0.04%
YoY %	-0.03%	0.03%	-0.02%	-0.03%	0.05%	0.07%	-	-
Horiz. %	100.06%	100.09%	100.07%	100.09%	100.12%	100.07%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Ratio Analysis
NP Margin	33.46%	32.26%	32.87%	34.02%	24.06%	25.70%	26.30%	-
YoY %	3.72%	-1.86%	-3.38%	41.40%	-6.38%	-2.28%	-	-
Horiz. %	127.22%	122.66%	124.98%	129.35%	91.48%	97.72%	100.00%	-
ROE	15.88%	15.52%	16.42%	18.37%	11.89%	13.58%	14.74%	-
YoY %	2.32%	-5.48%	-10.62%	54.50%	-12.44%	-7.87%	-	-
Horiz. %	107.73%	105.29%	111.40%	124.63%	80.66%	92.13%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Per Share
RPS	458.86	451.35	451.60	460.48	475.93	494.63	498.89	-5.41%
YoY %	1.66%	-0.06%	-1.93%	-3.25%	-3.78%	-0.85%	-	-
Horiz. %	91.98%	90.47%	90.52%	92.30%	95.40%	99.15%	100.00%	-
EPS	102.93	97.96	99.83	107.81	61.70	70.33	74.14	24.42%
YoY %	5.07%	-1.87%	-7.40%	74.73%	-12.27%	-5.14%	-	-
Horiz. %	138.83%	132.13%	134.65%	145.41%	83.22%	94.86%	100.00%	-
DPS	54.50	4.50	8.00	8.00	8.00	8.00	8.00	258.94%
YoY %	1,111.11%	-43.75%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	681.25%	56.25%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	6.48	6.31	6.08	5.87	5.19	5.18	5.03	18.37%
YoY %	2.69%	3.78%	3.58%	13.10%	0.19%	2.98%	-	-
Horiz. %	128.83%	125.45%	120.87%	116.70%	103.18%	102.98%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Adjusted Per Share Value based on latest NOSH - 3,694,802
RPS	437.19	430.16	430.29	438.85	453.73	471.32	475.03	-5.37%
YoY %	1.63%	-0.03%	-1.95%	-3.28%	-3.73%	-0.78%	-	-
Horiz. %	92.03%	90.55%	90.58%	92.38%	95.52%	99.22%	100.00%	-
EPS	98.07	93.36	95.12	102.75	58.82	67.02	70.60	24.47%
YoY %	5.04%	-1.85%	-7.43%	74.69%	-12.24%	-5.07%	-	-
Horiz. %	138.91%	132.24%	134.73%	145.54%	83.31%	94.93%	100.00%	-
DPS	51.93	4.29	7.62	7.62	7.62	7.62	7.63	258.72%
YoY %	1,110.49%	-43.70%	0.00%	0.00%	0.00%	-0.13%	-	-
Horiz. %	680.60%	56.23%	99.87%	99.87%	99.87%	99.87%	100.00%	-
NAPS	6.174	6.0138	5.7931	5.5943	4.9478	4.9359	4.7895	18.42%
YoY %	2.66%	3.81%	3.55%	13.07%	0.24%	3.06%	-	-
Horiz. %	128.91%	125.56%	120.95%	116.80%	103.31%	103.06%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/06/13	29/03/13	31/12/12	28/09/12	29/06/12	30/03/12	-
Price	10.40	10.44	10.02	9.20	8.71	9.43	10.84	-
P/RPS	2.27	2.31	2.22	2.00	1.83	1.91	2.17	3.04%
YoY %	-1.73%	4.05%	11.00%	9.29%	-4.19%	-11.98%	-	-
Horiz. %	104.61%	106.45%	102.30%	92.17%	84.33%	88.02%	100.00%	-
P/EPS	10.10	10.66	10.04	8.53	14.12	13.41	14.62	-21.83%
YoY %	-5.25%	6.18%	17.70%	-39.59%	5.29%	-8.28%	-	-
Horiz. %	69.08%	72.91%	68.67%	58.34%	96.58%	91.72%	100.00%	-
EY	9.90	9.38	9.96	11.72	7.08	7.46	6.84	27.92%
YoY %	5.54%	-5.82%	-15.02%	65.54%	-5.09%	9.06%	-	-
Horiz. %	144.74%	137.13%	145.61%	171.35%	103.51%	109.06%	100.00%	-
DY	5.24	0.43	0.80	0.87	0.92	0.85	0.74	268.31%
YoY %	1,118.60%	-46.25%	-8.05%	-5.43%	8.24%	14.86%	-	-
Horiz. %	708.11%	58.11%	108.11%	117.57%	124.32%	114.86%	100.00%	-
P/NAPS	1.60	1.65	1.65	1.57	1.68	1.82	2.16	-18.11%
YoY %	-3.03%	0.00%	5.10%	-6.55%	-7.69%	-15.74%	-	-
Horiz. %	74.07%	76.39%	76.39%	72.69%	77.78%	84.26%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Price Multiplier on Announcement Date
Date	28/11/13	29/08/13	30/05/13	28/02/13	29/11/12	29/08/12	30/05/12	-
Price	10.36	9.18	10.26	9.49	8.82	9.02	9.99	-
P/RPS	2.26	2.03	2.27	2.06	1.85	1.82	2.00	8.48%
YoY %	11.33%	-10.57%	10.19%	11.35%	1.65%	-9.00%	-	-
Horiz. %	113.00%	101.50%	113.50%	103.00%	92.50%	91.00%	100.00%	-
P/EPS	10.06	9.37	10.28	8.80	14.29	12.82	13.47	-17.66%
YoY %	7.36%	-8.85%	16.82%	-38.42%	11.47%	-4.83%	-	-
Horiz. %	74.68%	69.56%	76.32%	65.33%	106.09%	95.17%	100.00%	-
EY	9.94	10.67	9.73	11.36	7.00	7.80	7.42	21.50%
YoY %	-6.84%	9.66%	-14.35%	62.29%	-10.26%	5.12%	-	-
Horiz. %	133.96%	143.80%	131.13%	153.10%	94.34%	105.12%	100.00%	-
DY	5.26	0.49	0.78	0.84	0.91	0.89	0.80	250.56%
YoY %	973.47%	-37.18%	-7.14%	-7.69%	2.25%	11.25%	-	-
Horiz. %	657.50%	61.25%	97.50%	105.00%	113.75%	111.25%	100.00%	-
P/NAPS	1.60	1.45	1.69	1.62	1.70	1.74	1.99	-13.52%
YoY %	10.34%	-14.20%	4.32%	-4.71%	-2.30%	-12.56%	-	-
Horiz. %	80.40%	72.86%	84.92%	81.41%	85.43%	87.44%	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

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 15 May 2024

MQ Trader

MQ Trading Signals

2024-05-15 16:40:00

EMA 5

5 Mins

BUY

2024-05-15 16:20:00

EMA 5

5 Mins

SELL

2024-05-15 14:50:00

EMA 5

5 Mins

BUY

2024-05-15 14:30:00

EMA 5

5 Mins

SELL

2024-05-15 12:15:00

TURTLE SYSTEM 20

5 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 >

TOPGLOV

TOP GLOVE CORPORATION BHD

1000

TASCO

TASCO BERHAD

644

HARTA

HARTALEGA HOLDINGS BHD

615

PTRANS

PERAK TRANSIT BERHAD

481

HLIND

HONG LEONG INDUSTRIES BHD

481

MPI

MALAYSIAN PACIFIC INDUSTRIES

478

YTLPOWR

YTL POWER INTERNATIONAL BHD

420

MYEG

MY E.G. SERVICES BHD

370

MBSB

MALAYSIA BUILDING SOCIETY BHD

329

SUPERMX

SUPERMAX CORPORATION BHD

329

Daily Stocks

TOPGLOV

1.26

+0.30

506,885,400

SINKUNG

0.14

+0.01

394,072,100

SUPERMX

1.08

+0.215

325,313,100

CAREPLS

0.38

+0.075

280,252,600

INIX-OR

0.02

0.00

141,839,900

MYEG

1.03

+0.05

138,784,100

AHB

0.145

+0.015

109,403,100

ICONIC

0.115

+0.005

97,995,900

SUPERMX-C4A

0.125

+0.11

95,416,100

0.38

+0.03

87,568,900

More active Stocks

HARTA

3.82

+0.86

84,894,700

HEIM

24.20

+0.52

349,400

KOSSAN

2.74

+0.36

59,575,000

HARTA-C1W

0.515

+0.335

1,848,200

TOPGLOV

1.26

+0.30

506,885,400

DLADY

32.94

+0.30

41,500

KOSSAN-C60

0.78

+0.27

56,000

SUPERMX

1.08

+0.215

325,313,100

TOPGLOV-C4D

0.275

+0.20

5,748,400

F&N

32.48

+0.20

377,800

More gainer Stocks

MSM

2.80

-0.34

8,953,900

AJI

16.56

-0.32

280,000

PPB

15.30

-0.30

433,100

MSM-CQ

0.74

-0.185

35,000

ORIENT

6.97

-0.18

1,220,900

CITAGLB-PA

1.03

-0.17

1,400

PCHEM

6.81

-0.16

3,552,200

SBAGAN

6.46

-0.15

117,800

PETDAG

20.86

-0.14

436,500

JISHAN

0.52

-0.14

100,000

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