[GENTING] YoY Annualized Quarter Result on 30-Jun-2008 [#2]

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Annualized Quarter Result
Revenue	18,703,930	14,397,628	8,343,872	8,647,036	8,020,888	5,260,860	5,041,890	24.40%
YoY %	29.91%	72.55%	-3.51%	7.81%	52.46%	4.34%	-	-
Horiz. %	370.97%	285.56%	165.49%	171.50%	159.08%	104.34%	100.00%	-
PBT	6,878,156	3,586,312	2,274,582	3,247,968	4,238,430	2,078,852	2,064,658	22.19%
YoY %	91.79%	57.67%	-29.97%	-23.37%	103.88%	0.69%	-	-
Horiz. %	333.14%	173.70%	110.17%	157.31%	205.28%	100.69%	100.00%	-
Tax	-1,590,860	-822,718	-729,800	-818,376	-1,193,260	-337,366	-563,172	18.88%
YoY %	-93.37%	-12.73%	10.82%	31.42%	-253.70%	40.10%	-	-
Horiz. %	282.48%	146.09%	129.59%	145.32%	211.88%	59.90%	100.00%	-
NP	5,287,296	2,763,594	1,544,782	2,429,592	3,045,170	1,741,486	1,501,486	23.33%
YoY %	91.32%	78.90%	-36.42%	-20.21%	74.86%	15.98%	-	-
Horiz. %	352.14%	184.06%	102.88%	161.81%	202.81%	115.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,994,792	1,943,212	855,224	1,460,914	2,398,394	1,159,066	988,824	20.27%
YoY %	54.12%	127.22%	-41.46%	-39.09%	106.92%	17.22%	-	-
Horiz. %	302.86%	196.52%	86.49%	147.74%	242.55%	117.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.13%	22.94%	32.09%	25.20%	28.15%	16.23%	27.28%	-
YoY %	0.83%	-28.51%	27.34%	-10.48%	73.44%	-40.51%	-	-
Horiz. %	84.79%	84.09%	117.63%	92.38%	103.19%	59.49%	100.00%	-
Total Cost	13,416,634	11,634,034	6,799,090	6,217,444	4,975,718	3,519,374	3,540,404	24.84%
YoY %	15.32%	71.11%	9.36%	24.96%	41.38%	-0.59%	-	-
Horiz. %	378.96%	328.61%	192.04%	175.61%	140.54%	99.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	16,781,802	13,864,240	13,231,209	12,846,861	12,343,044	9,169,825	8,073,470	12.96%
YoY %	21.04%	4.78%	2.99%	4.08%	34.61%	13.58%	-	-
Horiz. %	207.86%	171.73%	163.89%	159.12%	152.88%	113.58%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	259,321	244,010	221,752	222,135	199,558	33,857	140,898	10.69%
YoY %	6.27%	10.04%	-0.17%	11.31%	489.41%	-75.97%	-	-
Horiz. %	184.05%	173.18%	157.38%	157.66%	141.63%	24.03%	100.00%	-
Div Payout %	8.66%	12.56%	25.93%	15.21%	8.32%	2.92%	14.25%	-
YoY %	-31.05%	-51.56%	70.48%	82.81%	184.93%	-79.51%	-	-
Horiz. %	60.77%	88.14%	181.96%	106.74%	58.39%	20.49%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	16,781,802	13,864,240	13,231,209	12,846,861	12,343,044	9,169,825	8,073,470	12.96%
YoY %	21.04%	4.78%	2.99%	4.08%	34.61%	13.58%	-	-
Horiz. %	207.86%	171.73%	163.89%	159.12%	152.88%	113.58%	100.00%	-
NOSH	3,704,591	3,697,130	3,695,868	3,702,265	3,695,522	705,371	704,491	31.85%
YoY %	0.20%	0.03%	-0.17%	0.18%	423.91%	0.12%	-	-
Horiz. %	525.85%	524.79%	524.62%	525.52%	524.57%	100.12%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	28.27%	19.19%	18.51%	28.10%	37.97%	33.10%	29.78%	-
YoY %	47.32%	3.67%	-34.13%	-25.99%	14.71%	11.15%	-	-
Horiz. %	94.93%	64.44%	62.16%	94.36%	127.50%	111.15%	100.00%	-
ROE	17.85%	14.02%	6.46%	11.37%	19.43%	12.64%	12.25%	-
YoY %	27.32%	117.03%	-43.18%	-41.48%	53.72%	3.18%	-	-
Horiz. %	145.71%	114.45%	52.73%	92.82%	158.61%	103.18%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	504.89	389.43	225.76	233.56	217.04	745.83	715.68	-5.64%
YoY %	29.65%	72.50%	-3.34%	7.61%	-70.90%	4.21%	-	-
Horiz. %	70.55%	54.41%	31.54%	32.63%	30.33%	104.21%	100.00%	-
EPS	80.84	52.56	23.14	39.46	64.90	32.86	140.36	-8.78%
YoY %	53.81%	127.14%	-41.36%	-39.20%	97.50%	-76.59%	-	-
Horiz. %	57.59%	37.45%	16.49%	28.11%	46.24%	23.41%	100.00%	-
DPS	7.00	6.60	6.00	6.00	5.40	4.80	20.00	-16.04%
YoY %	6.06%	10.00%	0.00%	11.11%	12.50%	-76.00%	-	-
Horiz. %	35.00%	33.00%	30.00%	30.00%	27.00%	24.00%	100.00%	-
NAPS	4.53	3.75	3.58	3.47	3.34	13.00	11.46	-14.32%
YoY %	20.80%	4.75%	3.17%	3.89%	-74.31%	13.44%	-	-
Horiz. %	39.53%	32.72%	31.24%	30.28%	29.14%	113.44%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 3,702,824
RPS	482.45	371.37	215.22	223.04	206.89	135.70	130.05	24.40%
YoY %	29.91%	72.55%	-3.51%	7.81%	52.46%	4.34%	-	-
Horiz. %	370.97%	285.56%	165.49%	171.50%	159.08%	104.34%	100.00%	-
EPS	77.25	50.12	22.06	37.68	61.86	29.90	25.51	20.27%
YoY %	54.13%	127.20%	-41.45%	-39.09%	106.89%	17.21%	-	-
Horiz. %	302.82%	196.47%	86.48%	147.71%	242.49%	117.21%	100.00%	-
DPS	6.69	6.29	5.72	5.73	5.15	0.87	3.63	10.72%
YoY %	6.36%	9.97%	-0.17%	11.26%	491.95%	-76.03%	-	-
Horiz. %	184.30%	173.28%	157.58%	157.85%	141.87%	23.97%	100.00%	-
NAPS	4.3287	3.5761	3.4128	3.3137	3.1837	2.3652	2.0825	12.96%
YoY %	21.05%	4.78%	2.99%	4.08%	34.61%	13.58%	-	-
Horiz. %	207.86%	171.72%	163.88%	159.12%	152.88%	113.58%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	11.22	7.12	5.65	5.60	8.25	4.74	3.78	-
P/RPS	2.22	1.83	2.50	2.40	3.80	0.64	0.53	26.94%
YoY %	21.31%	-26.80%	4.17%	-36.84%	493.75%	20.75%	-	-
Horiz. %	418.87%	345.28%	471.70%	452.83%	716.98%	120.75%	100.00%	-
P/EPS	13.88	13.55	24.42	14.19	12.71	2.88	2.69	31.43%
YoY %	2.44%	-44.51%	72.09%	11.64%	341.32%	7.06%	-	-
Horiz. %	515.99%	503.72%	907.81%	527.51%	472.49%	107.06%	100.00%	-
EY	7.20	7.38	4.10	7.05	7.87	34.67	37.13	-23.91%
YoY %	-2.44%	80.00%	-41.84%	-10.42%	-77.30%	-6.63%	-	-
Horiz. %	19.39%	19.88%	11.04%	18.99%	21.20%	93.37%	100.00%	-
DY	0.62	0.93	1.06	1.07	0.65	1.01	5.29	-30.03%
YoY %	-33.33%	-12.26%	-0.93%	64.62%	-35.64%	-80.91%	-	-
Horiz. %	11.72%	17.58%	20.04%	20.23%	12.29%	19.09%	100.00%	-
P/NAPS	2.48	1.90	1.58	1.61	2.47	0.36	0.33	39.93%
YoY %	30.53%	20.25%	-1.86%	-34.82%	586.11%	9.09%	-	-
Horiz. %	751.52%	575.76%	478.79%	487.88%	748.48%	109.09%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	25/08/11	26/08/10	26/08/09	28/08/08	23/08/07	30/08/06	26/08/05	-
Price	9.78	9.00	6.60	5.30	7.25	4.92	3.88	-
P/RPS	1.94	2.31	2.92	2.27	3.34	0.66	0.54	23.74%
YoY %	-16.02%	-20.89%	28.63%	-32.04%	406.06%	22.22%	-	-
Horiz. %	359.26%	427.78%	540.74%	420.37%	618.52%	122.22%	100.00%	-
P/EPS	12.10	17.12	28.52	13.43	11.17	2.99	2.76	27.91%
YoY %	-29.32%	-39.97%	112.36%	20.23%	273.58%	8.33%	-	-
Horiz. %	438.41%	620.29%	1,033.33%	486.59%	404.71%	108.33%	100.00%	-
EY	8.27	5.84	3.51	7.45	8.95	33.40	36.18	-21.79%
YoY %	41.61%	66.38%	-52.89%	-16.76%	-73.20%	-7.68%	-	-
Horiz. %	22.86%	16.14%	9.70%	20.59%	24.74%	92.32%	100.00%	-
DY	0.72	0.73	0.91	1.13	0.74	0.98	5.15	-27.94%
YoY %	-1.37%	-19.78%	-19.47%	52.70%	-24.49%	-80.97%	-	-
Horiz. %	13.98%	14.17%	17.67%	21.94%	14.37%	19.03%	100.00%	-
P/NAPS	2.16	2.40	1.84	1.53	2.17	0.38	0.34	36.07%
YoY %	-10.00%	30.43%	20.26%	-29.49%	471.05%	11.76%	-	-
Horiz. %	635.29%	705.88%	541.18%	450.00%	638.24%	111.76%	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 - 24 June 2024

MQ Trader

MQ Trading Signals

2024-06-25 11:40:00

EMA 5

5 Mins

SELL

2024-06-25 11:35:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-06-25 11:20:00

ADX

5 Mins

SELL

2024-06-25 11:10:00

EMA 5

5 Mins

BUY

2024-06-25 11:10:00

ADX

5 Mins

BUY

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 >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

759

HLIND

HONG LEONG INDUSTRIES BHD

727

MPI

MALAYSIAN PACIFIC INDUSTRIES

717

DNEX

DAGANG NEXCHANGE BERHAD

608

YTLPOWR

YTL POWER INTERNATIONAL BHD

548

NOTION

NOTION VTEC BHD

547

GENTING

GENTING BHD

545

HEXCAP

HEXTAR CAPITAL BERHAD

493

PBBANK

PUBLIC BANK BHD

473

Daily Stocks

HSI-CXF

0.115

-0.01

373,397,100

HSI-HUZ

0.205

0.00

294,139,400

HSI-HU8

0.08

0.00

183,921,000

INIX-OR

0.02

0.00

141,839,900

INGENIEU

0.065

0.00

135,281,100

HSI-CXV

0.14

-0.005

85,455,000

AHB-WC

0.065

0.00

76,700,000

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

VELESTO

0.255

+0.005

48,435,600

More active Stocks

DLADY

36.50

+0.68

7,500

KLK

20.84

+0.40

896,700

TENAGA

13.98

+0.26

5,665,300

HLFG

17.20

+0.14

116,200

HEIM

23.20

+0.14

56,900

F&N

31.80

+0.14

30,500

HARTA

3.27

+0.10

1,900,200

ALLIANZ

22.12

+0.10

6,600

MAHSING

1.76

+0.09

21,107,500

KIMLUN

1.37

+0.09

475,700

More gainer Stocks

NESTLE

122.20

-0.80

6,900

PETGAS

18.00

-0.34

316,600

AJI

15.10

-0.24

101,200

MPI

38.58

-0.24

83,900

AXIATA-C1B

0.035

-0.225

1,380,000

KESM

7.20

-0.21

29,100

ECOWLD-C26

0.01

-0.20

100

UNISEM

4.02

-0.18

738,300

PETDAG

17.28

-0.18

189,200

KGB

3.33

-0.17

2,350,600

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