[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 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