[GENTING] YoY Annual (Unaudited) Result on 31-Dec-2009 [#4]

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Annual (Unaudited) Result
Revenue	16,461,861	18,580,142	15,194,737	8,893,617	9,082,508	8,483,821	6,418,628	16.97%
YoY %	-11.40%	22.28%	70.85%	-2.08%	7.06%	32.17%	-	-
Horiz. %	256.47%	289.47%	236.73%	138.56%	141.50%	132.17%	100.00%	-
PBT	4,825,995	6,364,744	4,394,324	2,528,449	1,734,794	3,394,509	2,703,873	10.12%
YoY %	-24.18%	44.84%	73.80%	45.75%	-48.89%	25.54%	-	-
Horiz. %	178.48%	235.39%	162.52%	93.51%	64.16%	125.54%	100.00%	-
Tax	961,288	-1,219,563	-983,625	-745,603	-751,375	-832,216	-461,382	-
YoY %	178.82%	-23.99%	-31.92%	0.77%	9.71%	-80.37%	-	-
Horiz. %	-208.35%	264.33%	213.19%	161.60%	162.85%	180.37%	100.00%	-
NP	5,787,283	5,145,181	3,410,699	1,782,846	983,419	2,562,293	2,242,491	17.10%
YoY %	12.48%	50.85%	91.31%	81.29%	-61.62%	14.26%	-	-
Horiz. %	258.07%	229.44%	152.09%	79.50%	43.85%	114.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,983,484	2,867,501	2,202,957	1,044,340	569,296	1,988,865	1,504,244	17.60%
YoY %	38.92%	30.17%	110.94%	83.44%	-71.38%	32.22%	-	-
Horiz. %	264.82%	190.63%	146.45%	69.43%	37.85%	132.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-19.92%	19.16%	22.38%	29.49%	43.31%	24.52%	17.06%	-
YoY %	-203.97%	-14.39%	-24.11%	-31.91%	76.63%	43.73%	-	-
Horiz. %	-116.76%	112.31%	131.18%	172.86%	253.87%	143.73%	100.00%	-
Total Cost	10,674,578	13,434,961	11,784,038	7,110,771	8,099,089	5,921,528	4,176,137	16.91%
YoY %	-20.55%	14.01%	65.72%	-12.20%	36.77%	41.79%	-	-
Horiz. %	255.61%	321.71%	282.18%	170.27%	193.94%	141.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	21,681,085	17,644,453	15,458,049	13,894,969	12,474,170	12,344,933	2,162,346	46.79%
YoY %	22.88%	14.14%	11.25%	11.39%	1.05%	470.90%	-	-
Horiz. %	1,002.66%	815.99%	714.87%	642.59%	576.88%	570.90%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Dividend
Div	295,483	295,923	288,451	266,073	259,107	1,367,552	45,225	36.68%
YoY %	-0.15%	2.59%	8.41%	2.69%	-81.05%	2,923.89%	-	-
Horiz. %	653.36%	654.33%	637.81%	588.33%	572.93%	3,023.89%	100.00%	-
Div Payout %	7.42%	10.32%	13.09%	25.48%	45.51%	68.76%	3.01%	-
YoY %	-28.10%	-21.16%	-48.63%	-44.01%	-33.81%	2,184.39%	-	-
Horiz. %	246.51%	342.86%	434.88%	846.51%	1,511.96%	2,284.39%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Equity
Net Worth	21,681,085	17,644,453	15,458,049	13,894,969	12,474,170	12,344,933	2,162,346	46.79%
YoY %	22.88%	14.14%	11.25%	11.39%	1.05%	470.90%	-	-
Horiz. %	1,002.66%	815.99%	714.87%	642.59%	576.88%	570.90%	100.00%	-
NOSH	3,693,541	3,699,046	3,698,098	3,695,470	3,701,534	3,696,087	706,649	31.70%
YoY %	-0.15%	0.03%	0.07%	-0.16%	0.15%	423.04%	-	-
Horiz. %	522.68%	523.46%	523.33%	522.96%	523.82%	523.04%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Ratio Analysis
NP Margin	35.16%	27.69%	22.45%	20.05%	10.83%	30.20%	34.94%	-
YoY %	26.98%	23.34%	11.97%	85.13%	-64.14%	-13.57%	-	-
Horiz. %	100.63%	79.25%	64.25%	57.38%	31.00%	86.43%	100.00%	-
ROE	18.37%	16.25%	14.25%	7.52%	4.56%	16.11%	69.57%	-
YoY %	13.05%	14.04%	89.49%	64.91%	-71.69%	-76.84%	-	-
Horiz. %	26.41%	23.36%	20.48%	10.81%	6.55%	23.16%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Per Share
RPS	445.69	502.30	410.88	240.66	245.37	229.54	908.32	-11.17%
YoY %	-11.27%	22.25%	70.73%	-1.92%	6.90%	-74.73%	-	-
Horiz. %	49.07%	55.30%	45.24%	26.50%	27.01%	25.27%	100.00%	-
EPS	107.85	77.52	59.57	28.26	15.38	53.81	42.57	16.74%
YoY %	39.13%	30.13%	110.79%	83.75%	-71.42%	26.40%	-	-
Horiz. %	253.35%	182.10%	139.93%	66.38%	36.13%	126.40%	100.00%	-
DPS	8.00	8.00	7.80	7.20	7.00	37.00	6.40	3.78%
YoY %	0.00%	2.56%	8.33%	2.86%	-81.08%	478.12%	-	-
Horiz. %	125.00%	125.00%	121.88%	112.50%	109.38%	578.12%	100.00%	-
NAPS	5.87	4.77	4.18	3.76	3.37	3.34	3.06	11.45%
YoY %	23.06%	14.11%	11.17%	11.57%	0.90%	9.15%	-	-
Horiz. %	191.83%	155.88%	136.60%	122.88%	110.13%	109.15%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Adjusted Per Share Value based on latest NOSH - 3,695,783
RPS	424.61	479.25	391.93	229.40	234.27	218.83	165.56	16.97%
YoY %	-11.40%	22.28%	70.85%	-2.08%	7.06%	32.18%	-	-
Horiz. %	256.47%	289.47%	236.73%	138.56%	141.50%	132.18%	100.00%	-
EPS	102.75	73.96	56.82	26.94	14.68	51.30	38.80	17.60%
YoY %	38.93%	30.17%	110.91%	83.51%	-71.38%	32.22%	-	-
Horiz. %	264.82%	190.62%	146.44%	69.43%	37.84%	132.22%	100.00%	-
DPS	7.62	7.63	7.44	6.86	6.68	35.27	1.17	36.61%
YoY %	-0.13%	2.55%	8.45%	2.69%	-81.06%	2,914.53%	-	-
Horiz. %	651.28%	652.14%	635.90%	586.32%	570.94%	3,014.53%	100.00%	-
NAPS	5.5924	4.5512	3.9872	3.584	3.2176	3.1842	0.5578	46.79%
YoY %	22.88%	14.15%	11.25%	11.39%	1.05%	470.85%	-	-
Horiz. %	1,002.58%	815.92%	714.81%	642.52%	576.84%	570.85%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/12	30/12/11	30/12/10	31/12/09	31/12/08	31/12/07	29/12/06	-
Price	9.20	11.00	11.18	7.34	3.70	7.90	6.60	-
P/RPS	2.06	2.19	2.72	3.05	1.51	3.44	0.73	18.85%
YoY %	-5.94%	-19.49%	-10.82%	101.99%	-56.10%	371.23%	-	-
Horiz. %	282.19%	300.00%	372.60%	417.81%	206.85%	471.23%	100.00%	-
P/EPS	8.53	14.19	18.77	25.97	24.06	14.68	3.10	18.35%
YoY %	-39.89%	-24.40%	-27.72%	7.94%	63.90%	373.55%	-	-
Horiz. %	275.16%	457.74%	605.48%	837.74%	776.13%	473.55%	100.00%	-
EY	11.72	7.05	5.33	3.85	4.16	6.81	32.25	-15.51%
YoY %	66.24%	32.27%	38.44%	-7.45%	-38.91%	-78.88%	-	-
Horiz. %	36.34%	21.86%	16.53%	11.94%	12.90%	21.12%	100.00%	-
DY	0.87	0.73	0.70	0.98	1.89	4.68	0.97	-1.79%
YoY %	19.18%	4.29%	-28.57%	-48.15%	-59.62%	382.47%	-	-
Horiz. %	89.69%	75.26%	72.16%	101.03%	194.85%	482.47%	100.00%	-
P/NAPS	1.57	2.31	2.67	1.95	1.10	2.37	2.16	-5.17%
YoY %	-32.03%	-13.48%	36.92%	77.27%	-53.59%	9.72%	-	-
Horiz. %	72.69%	106.94%	123.61%	90.28%	50.93%	109.72%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Price Multiplier on Announcement Date
Date	28/02/13	28/02/12	23/02/11	25/02/10	26/02/09	28/02/08	28/02/07	-
Price	9.49	10.54	10.38	6.31	3.54	6.85	7.10	-
P/RPS	2.13	2.10	2.53	2.62	1.44	2.98	0.78	18.20%
YoY %	1.43%	-17.00%	-3.44%	81.94%	-51.68%	282.05%	-	-
Horiz. %	273.08%	269.23%	324.36%	335.90%	184.62%	382.05%	100.00%	-
P/EPS	8.80	13.60	17.42	22.33	23.02	12.73	3.34	17.50%
YoY %	-35.29%	-21.93%	-21.99%	-3.00%	80.83%	281.14%	-	-
Horiz. %	263.47%	407.19%	521.56%	668.56%	689.22%	381.14%	100.00%	-
EY	11.36	7.35	5.74	4.48	4.34	7.86	29.98	-14.92%
YoY %	54.56%	28.05%	28.12%	3.23%	-44.78%	-73.78%	-	-
Horiz. %	37.89%	24.52%	19.15%	14.94%	14.48%	26.22%	100.00%	-
DY	0.84	0.76	0.75	1.14	1.98	5.40	0.90	-1.14%
YoY %	10.53%	1.33%	-34.21%	-42.42%	-63.33%	500.00%	-	-
Horiz. %	93.33%	84.44%	83.33%	126.67%	220.00%	600.00%	100.00%	-
P/NAPS	1.62	2.21	2.48	1.68	1.05	2.05	2.32	-5.80%
YoY %	-26.70%	-10.89%	47.62%	60.00%	-48.78%	-11.64%	-	-
Horiz. %	69.83%	95.26%	106.90%	72.41%	45.26%	88.36%	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