[GENTING] QoQ TTM Result on 31-Mar-2010 [#1]

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
TTM Result
Revenue	15,194,737	13,428,120	11,920,495	9,938,123	8,893,617	8,963,693	8,930,926	42.37%
YoY %	13.16%	12.65%	19.95%	11.74%	-0.78%	0.37%	-	-
Horiz. %	170.14%	150.36%	133.47%	111.28%	99.58%	100.37%	100.00%	-
PBT	4,394,324	3,797,209	3,184,314	2,161,635	2,528,449	1,833,855	1,248,101	130.90%
YoY %	15.73%	19.25%	47.31%	-14.51%	37.88%	46.93%	-	-
Horiz. %	352.08%	304.24%	255.13%	173.19%	202.58%	146.93%	100.00%	-
Tax	-983,625	-796,630	-792,062	-796,918	-745,603	-746,935	-707,087	24.54%
YoY %	-23.47%	-0.58%	0.61%	-6.88%	0.18%	-5.64%	-	-
Horiz. %	139.11%	112.66%	112.02%	112.70%	105.45%	105.64%	100.00%	-
NP	3,410,699	3,000,579	2,392,252	1,364,717	1,782,846	1,086,920	541,014	240.12%
YoY %	13.67%	25.43%	75.29%	-23.45%	64.03%	100.90%	-	-
Horiz. %	630.43%	554.62%	442.18%	252.25%	329.54%	200.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,202,957	1,982,924	1,588,334	1,063,655	1,044,340	678,156	266,451	307.30%
YoY %	11.10%	24.84%	49.33%	1.85%	54.00%	154.51%	-	-
Horiz. %	826.78%	744.20%	596.11%	399.19%	391.94%	254.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.38%	20.98%	24.87%	36.87%	29.49%	40.73%	56.65%	-
YoY %	6.67%	-15.64%	-32.55%	25.03%	-27.60%	-28.10%	-	-
Horiz. %	39.51%	37.03%	43.90%	65.08%	52.06%	71.90%	100.00%	-
Total Cost	11,784,038	10,427,541	9,528,243	8,573,406	7,110,771	7,876,773	8,389,912	25.33%
YoY %	13.01%	9.44%	11.14%	20.57%	-9.72%	-6.12%	-	-
Horiz. %	140.45%	124.29%	113.57%	102.19%	84.75%	93.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	15,477,405	14,970,888	13,859,475	13,413,918	13,896,144	13,707,730	13,239,394	10.94%
YoY %	3.38%	8.02%	3.32%	-3.47%	1.37%	3.54%	-	-
Horiz. %	116.90%	113.08%	104.68%	101.32%	104.96%	103.54%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Dividend
Div	288,586	277,186	277,186	266,167	266,167	258,692	258,692	7.54%
YoY %	4.11%	0.00%	4.14%	0.00%	2.89%	0.00%	-	-
Horiz. %	111.56%	107.15%	107.15%	102.89%	102.89%	100.00%	100.00%	-
Div Payout %	13.10%	13.98%	17.45%	25.02%	25.49%	38.15%	97.09%	-
YoY %	-6.29%	-19.89%	-30.26%	-1.84%	-33.18%	-60.71%	-	-
Horiz. %	13.49%	14.40%	17.97%	25.77%	26.25%	39.29%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Equity
Net Worth	15,477,405	14,970,888	13,859,475	13,413,918	13,896,144	13,707,730	13,239,394	10.94%
YoY %	3.38%	8.02%	3.32%	-3.47%	1.37%	3.54%	-	-
Horiz. %	116.90%	113.08%	104.68%	101.32%	104.96%	103.54%	100.00%	-
NOSH	3,702,728	3,696,515	3,695,860	3,695,294	3,695,783	3,694,805	3,698,155	0.08%
YoY %	0.17%	0.02%	0.02%	-0.01%	0.03%	-0.09%	-	-
Horiz. %	100.12%	99.96%	99.94%	99.92%	99.94%	99.91%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Ratio Analysis
NP Margin	22.45%	22.35%	20.07%	13.73%	20.05%	12.13%	6.06%	-
YoY %	0.45%	11.36%	46.18%	-31.52%	65.29%	100.17%	-	-
Horiz. %	370.46%	368.81%	331.19%	226.57%	330.86%	200.17%	100.00%	-
ROE	14.23%	13.25%	11.46%	7.93%	7.52%	4.95%	2.01%	-
YoY %	7.40%	15.62%	44.51%	5.45%	51.92%	146.27%	-	-
Horiz. %	707.96%	659.20%	570.15%	394.53%	374.13%	246.27%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Per Share
RPS	410.37	363.26	322.54	268.94	240.64	242.60	241.50	42.26%
YoY %	12.97%	12.62%	19.93%	11.76%	-0.81%	0.46%	-	-
Horiz. %	169.93%	150.42%	133.56%	111.36%	99.64%	100.46%	100.00%	-
EPS	59.50	53.64	42.98	28.78	28.26	18.35	7.20	307.17%
YoY %	10.92%	24.80%	49.34%	1.84%	54.01%	154.86%	-	-
Horiz. %	826.39%	745.00%	596.94%	399.72%	392.50%	254.86%	100.00%	-
DPS	7.80	7.50	7.50	7.20	7.20	7.00	7.00	7.45%
YoY %	4.00%	0.00%	4.17%	0.00%	2.86%	0.00%	-	-
Horiz. %	111.43%	107.14%	107.14%	102.86%	102.86%	100.00%	100.00%	-
NAPS	4.18	4.05	3.75	3.63	3.76	3.71	3.58	10.85%
YoY %	3.21%	8.00%	3.31%	-3.46%	1.35%	3.63%	-	-
Horiz. %	116.76%	113.13%	104.75%	101.40%	105.03%	103.63%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 3,695,294
RPS	391.93	346.36	307.48	256.34	229.40	231.21	230.36	42.37%
YoY %	13.16%	12.64%	19.95%	11.74%	-0.78%	0.37%	-	-
Horiz. %	170.14%	150.36%	133.48%	111.28%	99.58%	100.37%	100.00%	-
EPS	56.82	51.15	40.97	27.44	26.94	17.49	6.87	307.40%
YoY %	11.09%	24.85%	49.31%	1.86%	54.03%	154.59%	-	-
Horiz. %	827.07%	744.54%	596.36%	399.42%	392.14%	254.59%	100.00%	-
DPS	7.44	7.15	7.15	6.87	6.87	6.67	6.67	7.53%
YoY %	4.06%	0.00%	4.08%	0.00%	3.00%	0.00%	-	-
Horiz. %	111.54%	107.20%	107.20%	103.00%	103.00%	100.00%	100.00%	-
NAPS	3.9922	3.8616	3.5749	3.46	3.5843	3.5357	3.4149	10.94%
YoY %	3.38%	8.02%	3.32%	-3.47%	1.37%	3.54%	-	-
Horiz. %	116.91%	113.08%	104.69%	101.32%	104.96%	103.54%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	-
Price	11.18	9.92	7.12	6.60	7.34	6.86	5.65	-
P/RPS	2.72	2.73	2.21	2.45	3.05	2.83	2.34	10.52%
YoY %	-0.37%	23.53%	-9.80%	-19.67%	7.77%	20.94%	-	-
Horiz. %	116.24%	116.67%	94.44%	104.70%	130.34%	120.94%	100.00%	-
P/EPS	18.79	18.49	16.57	22.93	25.98	37.38	78.42	-61.32%
YoY %	1.62%	11.59%	-27.74%	-11.74%	-30.50%	-52.33%	-	-
Horiz. %	23.96%	23.58%	21.13%	29.24%	33.13%	47.67%	100.00%	-
EY	5.32	5.41	6.04	4.36	3.85	2.68	1.28	157.83%
YoY %	-1.66%	-10.43%	38.53%	13.25%	43.66%	109.38%	-	-
Horiz. %	415.62%	422.66%	471.88%	340.62%	300.78%	209.38%	100.00%	-
DY	0.70	0.76	1.05	1.09	0.98	1.02	1.24	-31.62%
YoY %	-7.89%	-27.62%	-3.67%	11.22%	-3.92%	-17.74%	-	-
Horiz. %	56.45%	61.29%	84.68%	87.90%	79.03%	82.26%	100.00%	-
P/NAPS	2.67	2.45	1.90	1.82	1.95	1.85	1.58	41.73%
YoY %	8.98%	28.95%	4.40%	-6.67%	5.41%	17.09%	-	-
Horiz. %	168.99%	155.06%	120.25%	115.19%	123.42%	117.09%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	23/02/11	25/11/10	26/08/10	27/05/10	25/02/10	25/11/09	26/08/09	-
Price	10.38	10.40	9.00	6.73	6.31	7.08	6.60	-
P/RPS	2.53	2.86	2.79	2.50	2.62	2.92	2.73	-4.93%
YoY %	-11.54%	2.51%	11.60%	-4.58%	-10.27%	6.96%	-	-
Horiz. %	92.67%	104.76%	102.20%	91.58%	95.97%	106.96%	100.00%	-
P/EPS	17.45	19.39	20.94	23.38	22.33	38.57	91.60	-66.79%
YoY %	-10.01%	-7.40%	-10.44%	4.70%	-42.11%	-57.89%	-	-
Horiz. %	19.05%	21.17%	22.86%	25.52%	24.38%	42.11%	100.00%	-
EY	5.73	5.16	4.78	4.28	4.48	2.59	1.09	201.42%
YoY %	11.05%	7.95%	11.68%	-4.46%	72.97%	137.61%	-	-
Horiz. %	525.69%	473.39%	438.53%	392.66%	411.01%	237.61%	100.00%	-
DY	0.75	0.72	0.83	1.07	1.14	0.99	1.06	-20.54%
YoY %	4.17%	-13.25%	-22.43%	-6.14%	15.15%	-6.60%	-	-
Horiz. %	70.75%	67.92%	78.30%	100.94%	107.55%	93.40%	100.00%	-
P/NAPS	2.48	2.57	2.40	1.85	1.68	1.91	1.84	21.95%
YoY %	-3.50%	7.08%	29.73%	10.12%	-12.04%	3.80%	-	-
Horiz. %	134.78%	139.67%	130.43%	100.54%	91.30%	103.80%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 07 June 2024

MQ Trader

MQ Trading Signals

2024-06-07 16:45:00

EMA 5

5 Mins

SELL

2024-06-07 16:30:00

EMA 5

5 Mins

BUY

2024-06-07 16:20:00

EMA 5

5 Mins

SELL

2024-06-07 16:05:00

EMA 5

5 Mins

BUY

2024-06-07 14:40:00

OBV

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 >

DSONIC

DATASONIC GROUP BERHAD

1000

JCY

JCY INTERNATIONAL BERHAD

324

PTRANS

PERAK TRANSIT BERHAD

322

MPI

MALAYSIAN PACIFIC INDUSTRIES

315

HLIND

HONG LEONG INDUSTRIES BHD

302

GENTING

GENTING BHD

261

YTLPOWR

YTL POWER INTERNATIONAL BHD

210

GENM

GENTING MALAYSIA BERHAD

203

MAYBANK

MALAYAN BANKING BHD

200

DNEX

DAGANG NEXCHANGE BERHAD

193

Daily Stocks

JAKS

0.155

+0.025

290,569,100

HSI-HUZ

0.235

+0.01

169,628,200

YNHPROP

0.64

+0.16

133,726,300

JTGROUP

0.435

+0.08

131,729,600

HSI-CV7

0.135

-0.02

106,981,000

WIDAD

0.08

+0.02

90,491,700

WCT

0.83

+0.055

80,521,700

DSONIC

0.565

+0.015

62,194,500

TOPGLOV

1.12

+0.06

59,175,600

JCY

0.64

+0.025

57,627,800

More active Stocks

NESTLE

125.50

+0.70

40,700

TOYOVEN

1.53

+0.29

4,348,900

MBMR

5.44

+0.29

858,600

PETDAG

18.58

+0.28

460,800

HEIM

23.94

+0.24

51,000

HARTA

3.41

+0.22

9,303,900

LYSAGHT

3.00

+0.19

2,000

AJI

15.78

+0.18

107,300

SUNCON

3.30

+0.17

6,385,100

YNHPROP

0.64

+0.16

133,726,300

More gainer Stocks

F&N

32.00

-0.36

233,500

MPI

38.20

-0.30

46,900

APOLLO

6.81

-0.24

258,500

ALLIANZ

21.68

-0.22

75,300

ORIENT

6.97

-0.18

1,220,900

KUAISHO-C17

0.08

-0.12

58,800

PCHEM

6.64

-0.10

4,382,700

KAB-CH

0.055

-0.095

150,000

MRDIY-C27

0.065

-0.085

732,800

UCHITEC-CT

0.065

-0.085

50,000

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