[GENTING] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Annualized Quarter Result
Revenue	14,810,697	8,764,693	8,923,113	8,312,316	5,620,426	5,319,542	4,604,001	21.48%
YoY %	68.98%	-1.78%	7.35%	47.89%	5.66%	15.54%	-	-
Horiz. %	321.69%	190.37%	193.81%	180.55%	122.08%	115.54%	100.00%	-
PBT	4,282,065	2,590,385	2,458,304	3,313,205	2,375,873	2,411,670	1,945,028	14.04%
YoY %	65.31%	5.37%	-25.80%	39.45%	-1.48%	23.99%	-	-
Horiz. %	220.15%	133.18%	126.39%	170.34%	122.15%	123.99%	100.00%	-
Tax	-809,366	-741,330	-747,250	-911,908	-354,982	-602,716	-1,026,669	-3.88%
YoY %	-9.18%	0.79%	18.06%	-156.89%	41.10%	41.29%	-	-
Horiz. %	78.83%	72.21%	72.78%	88.82%	34.58%	58.71%	100.00%	-
NP	3,472,698	1,849,054	1,711,053	2,401,297	2,020,890	1,808,954	918,358	24.80%
YoY %	87.81%	8.07%	-28.74%	18.82%	11.72%	96.98%	-	-
Horiz. %	378.14%	201.34%	186.32%	261.48%	220.05%	196.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,316,698	1,065,253	920,106	1,965,897	1,330,946	1,200,368	918,358	16.66%
YoY %	117.48%	15.78%	-53.20%	47.71%	10.88%	30.71%	-	-
Horiz. %	252.27%	116.00%	100.19%	214.07%	144.93%	130.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.90%	28.62%	30.40%	27.52%	14.94%	24.99%	52.78%	-
YoY %	-33.96%	-5.86%	10.47%	84.20%	-40.22%	-52.65%	-	-
Horiz. %	35.81%	54.23%	57.60%	52.14%	28.31%	47.35%	100.00%	-
Total Cost	11,337,998	6,915,638	7,212,060	5,911,018	3,599,536	3,510,588	3,685,642	20.58%
YoY %	63.95%	-4.11%	22.01%	64.22%	2.53%	-4.75%	-	-
Horiz. %	307.63%	187.64%	195.68%	160.38%	97.66%	95.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	14,972,281	13,709,839	12,624,318	12,970,487	9,875,585	8,405,300	7,606,815	11.94%
YoY %	9.21%	8.60%	-2.67%	31.34%	17.49%	10.50%	-	-
Horiz. %	196.83%	180.23%	165.96%	170.51%	129.83%	110.50%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	162,661	147,814	148,085	133,030	22,572	93,940	75,129	13.73%
YoY %	10.04%	-0.18%	11.32%	489.36%	-75.97%	25.04%	-	-
Horiz. %	216.51%	196.75%	197.11%	177.07%	30.04%	125.04%	100.00%	-
Div Payout %	7.02%	13.88%	16.09%	6.77%	1.70%	7.83%	8.18%	-
YoY %	-49.42%	-13.74%	137.67%	298.24%	-78.29%	-4.28%	-	-
Horiz. %	85.82%	169.68%	196.70%	82.76%	20.78%	95.72%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	14,972,281	13,709,839	12,624,318	12,970,487	9,875,585	8,405,300	7,606,815	11.94%
YoY %	9.21%	8.60%	-2.67%	31.34%	17.49%	10.50%	-	-
Horiz. %	196.83%	180.23%	165.96%	170.51%	129.83%	110.50%	100.00%	-
NOSH	3,696,859	3,695,374	3,702,146	3,695,295	705,398	704,551	704,334	31.81%
YoY %	0.04%	-0.18%	0.19%	423.86%	0.12%	0.03%	-	-
Horiz. %	524.87%	524.66%	525.62%	524.65%	100.15%	100.03%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	23.45%	21.10%	19.18%	28.89%	35.96%	34.01%	19.95%	-
YoY %	11.14%	10.01%	-33.61%	-19.66%	5.73%	70.48%	-	-
Horiz. %	117.54%	105.76%	96.14%	144.81%	180.25%	170.48%	100.00%	-
ROE	15.47%	7.77%	7.29%	15.16%	13.48%	14.28%	12.07%	-
YoY %	99.10%	6.58%	-51.91%	12.46%	-5.60%	18.31%	-	-
Horiz. %	128.17%	64.37%	60.40%	125.60%	111.68%	118.31%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	400.63	237.18	241.03	224.94	796.77	755.03	653.67	-7.83%
YoY %	68.91%	-1.60%	7.15%	-71.77%	5.53%	15.51%	-	-
Horiz. %	61.29%	36.28%	36.87%	34.41%	121.89%	115.51%	100.00%	-
EPS	62.67	28.83	24.85	53.20	37.73	170.37	130.39	-11.48%
YoY %	117.38%	16.02%	-53.29%	41.00%	-77.85%	30.66%	-	-
Horiz. %	48.06%	22.11%	19.06%	40.80%	28.94%	130.66%	100.00%	-
DPS	4.40	4.00	4.00	3.60	3.20	13.33	10.67	-13.71%
YoY %	10.00%	0.00%	11.11%	12.50%	-75.99%	24.93%	-	-
Horiz. %	41.24%	37.49%	37.49%	33.74%	29.99%	124.93%	100.00%	-
NAPS	4.05	3.71	3.41	3.51	14.00	11.93	10.80	-15.07%
YoY %	9.16%	8.80%	-2.85%	-74.93%	17.35%	10.46%	-	-
Horiz. %	37.50%	34.35%	31.57%	32.50%	129.63%	110.46%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 3,694,308
RPS	382.02	226.08	230.16	214.41	144.97	137.21	118.75	21.48%
YoY %	68.98%	-1.77%	7.35%	47.90%	5.66%	15.55%	-	-
Horiz. %	321.70%	190.38%	193.82%	180.56%	122.08%	115.55%	100.00%	-
EPS	59.76	27.48	23.73	50.71	34.33	30.96	23.69	16.66%
YoY %	117.47%	15.80%	-53.20%	47.71%	10.89%	30.69%	-	-
Horiz. %	252.26%	116.00%	100.17%	214.06%	144.91%	130.69%	100.00%	-
DPS	4.20	3.81	3.82	3.43	0.58	2.42	1.94	13.73%
YoY %	10.24%	-0.26%	11.37%	491.38%	-76.03%	24.74%	-	-
Horiz. %	216.49%	196.39%	196.91%	176.80%	29.90%	124.74%	100.00%	-
NAPS	3.8619	3.5363	3.2563	3.3456	2.5473	2.168	1.9621	11.94%
YoY %	9.21%	8.60%	-2.67%	31.34%	17.50%	10.49%	-	-
Horiz. %	196.82%	180.23%	165.96%	170.51%	129.83%	110.49%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	9.92	6.86	5.25	8.05	4.82	4.28	3.38	-
P/RPS	2.48	2.89	2.18	3.58	0.60	0.57	0.52	29.72%
YoY %	-14.19%	32.57%	-39.11%	496.67%	5.26%	9.62%	-	-
Horiz. %	476.92%	555.77%	419.23%	688.46%	115.38%	109.62%	100.00%	-
P/EPS	15.83	23.80	21.12	15.13	2.55	2.51	2.59	35.19%
YoY %	-33.49%	12.69%	39.59%	493.33%	1.59%	-3.09%	-	-
Horiz. %	611.20%	918.92%	815.44%	584.17%	98.46%	96.91%	100.00%	-
EY	6.32	4.20	4.73	6.61	39.15	39.81	38.58	-26.01%
YoY %	50.48%	-11.21%	-28.44%	-83.12%	-1.66%	3.19%	-	-
Horiz. %	16.38%	10.89%	12.26%	17.13%	101.48%	103.19%	100.00%	-
DY	0.44	0.58	0.76	0.45	0.66	3.12	3.16	-27.99%
YoY %	-24.14%	-23.68%	68.89%	-31.82%	-78.85%	-1.27%	-	-
Horiz. %	13.92%	18.35%	24.05%	14.24%	20.89%	98.73%	100.00%	-
P/NAPS	2.45	1.85	1.54	2.29	0.34	0.36	0.31	41.11%
YoY %	32.43%	20.13%	-32.75%	573.53%	-5.56%	16.13%	-	-
Horiz. %	790.32%	596.77%	496.77%	738.71%	109.68%	116.13%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	25/11/10	25/11/09	27/11/08	22/11/07	23/11/06	25/11/05	30/11/04	-
Price	10.40	7.08	4.44	7.50	5.60	4.30	3.70	-
P/RPS	2.60	2.99	1.84	3.33	0.70	0.57	0.57	28.76%
YoY %	-13.04%	62.50%	-44.74%	375.71%	22.81%	0.00%	-	-
Horiz. %	456.14%	524.56%	322.81%	584.21%	122.81%	100.00%	100.00%	-
P/EPS	16.60	24.56	17.86	14.10	2.97	2.52	2.84	34.19%
YoY %	-32.41%	37.51%	26.67%	374.75%	17.86%	-11.27%	-	-
Horiz. %	584.51%	864.79%	628.87%	496.48%	104.58%	88.73%	100.00%	-
EY	6.03	4.07	5.60	7.09	33.69	39.62	35.24	-25.48%
YoY %	48.16%	-27.32%	-21.02%	-78.96%	-14.97%	12.43%	-	-
Horiz. %	17.11%	11.55%	15.89%	20.12%	95.60%	112.43%	100.00%	-
DY	0.42	0.56	0.90	0.48	0.57	3.10	2.88	-27.43%
YoY %	-25.00%	-37.78%	87.50%	-15.79%	-81.61%	7.64%	-	-
Horiz. %	14.58%	19.44%	31.25%	16.67%	19.79%	107.64%	100.00%	-
P/NAPS	2.57	1.91	1.30	2.14	0.40	0.36	0.34	40.06%
YoY %	34.55%	46.92%	-39.25%	435.00%	11.11%	5.88%	-	-
Horiz. %	755.88%	561.76%	382.35%	629.41%	117.65%	105.88%	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