[GENTING] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Annualized Quarter Result
Revenue	17,574,580	18,125,961	16,943,073	17,028,593	18,348,181	14,810,697	8,764,693	12.28%
YoY %	-3.04%	6.98%	-0.50%	-7.19%	23.88%	68.98%	-	-
Horiz. %	200.52%	206.81%	193.31%	194.29%	209.34%	168.98%	100.00%	-
PBT	3,625,741	4,465,541	4,322,005	4,693,126	6,184,318	4,282,065	2,590,385	5.76%
YoY %	-18.81%	3.32%	-7.91%	-24.11%	44.42%	65.31%	-	-
Horiz. %	139.97%	172.39%	166.85%	181.17%	238.74%	165.31%	100.00%	-
Tax	-979,025	-1,163,105	-720,078	-936,341	-1,210,773	-809,366	-741,330	4.74%
YoY %	15.83%	-61.52%	23.10%	22.67%	-49.60%	-9.18%	-	-
Horiz. %	132.06%	156.89%	97.13%	126.31%	163.32%	109.18%	100.00%	-
NP	2,646,716	3,302,436	3,601,926	3,756,785	4,973,545	3,472,698	1,849,054	6.15%
YoY %	-19.86%	-8.31%	-4.12%	-24.46%	43.22%	87.81%	-	-
Horiz. %	143.14%	178.60%	194.80%	203.17%	268.98%	187.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,398,754	1,629,729	1,768,309	2,010,129	2,792,784	2,316,698	1,065,253	4.64%
YoY %	-14.17%	-7.84%	-12.03%	-28.02%	20.55%	117.48%	-	-
Horiz. %	131.31%	152.99%	166.00%	188.70%	262.17%	217.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.00%	26.05%	16.66%	19.95%	19.58%	18.90%	28.62%	-
YoY %	3.65%	56.36%	-16.49%	1.89%	3.60%	-33.96%	-	-
Horiz. %	94.34%	91.02%	58.21%	69.71%	68.41%	66.04%	100.00%	-
Total Cost	14,927,864	14,823,525	13,341,146	13,271,808	13,374,636	11,337,998	6,915,638	13.67%
YoY %	0.70%	11.11%	0.52%	-0.77%	17.96%	63.95%	-	-
Horiz. %	215.86%	214.35%	192.91%	191.91%	193.40%	163.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	32,230,340	25,812,712	23,938,671	19,168,124	16,955,130	14,972,281	13,709,839	15.30%
YoY %	24.86%	7.83%	24.89%	13.05%	13.24%	9.21%	-	-
Horiz. %	235.09%	188.28%	174.61%	139.81%	123.67%	109.21%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Dividend
Div	-	49,520	2,462,826	172,353	172,759	162,661	147,814	-
YoY %	-	-97.99%	1,328.94%	-0.24%	6.21%	10.04%	-	-
Horiz. %	-	33.50%	1,666.17%	116.60%	116.88%	110.04%	100.00%	-
Div Payout %	-	3.04%	139.28%	8.57%	6.19%	7.02%	13.88%	-
YoY %	-	-97.82%	1,525.20%	38.45%	-11.82%	-49.42%	-	-
Horiz. %	-	21.90%	1,003.46%	61.74%	44.60%	50.58%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Equity
Net Worth	32,230,340	25,812,712	23,938,671	19,168,124	16,955,130	14,972,281	13,709,839	15.30%
YoY %	24.86%	7.83%	24.89%	13.05%	13.24%	9.21%	-	-
Horiz. %	235.09%	188.28%	174.61%	139.81%	123.67%	109.21%	100.00%	-
NOSH	3,717,455	3,714,059	3,694,239	3,693,280	3,701,993	3,696,859	3,695,374	0.09%
YoY %	0.09%	0.54%	0.03%	-0.24%	0.14%	0.04%	-	-
Horiz. %	100.60%	100.51%	99.97%	99.94%	100.18%	100.04%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Ratio Analysis
NP Margin	15.06%	18.22%	21.26%	22.06%	27.11%	23.45%	21.10%	-
YoY %	-17.34%	-14.30%	-3.63%	-18.63%	15.61%	11.14%	-	-
Horiz. %	71.37%	86.35%	100.76%	104.55%	128.48%	111.14%	100.00%	-
ROE	4.34%	6.31%	7.39%	10.49%	16.47%	15.47%	7.77%	-
YoY %	-31.22%	-14.61%	-29.55%	-36.31%	6.46%	99.10%	-	-
Horiz. %	55.86%	81.21%	95.11%	135.01%	211.97%	199.10%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Per Share
RPS	472.76	488.04	458.63	461.07	495.63	400.63	237.18	12.17%
YoY %	-3.13%	6.41%	-0.53%	-6.97%	23.71%	68.91%	-	-
Horiz. %	199.33%	205.77%	193.37%	194.40%	208.97%	168.91%	100.00%	-
EPS	37.63	43.88	47.87	54.43	75.44	62.67	28.83	4.53%
YoY %	-14.24%	-8.34%	-12.05%	-27.85%	20.38%	117.38%	-	-
Horiz. %	130.52%	152.20%	166.04%	188.80%	261.67%	217.38%	100.00%	-
DPS	0.00	1.33	66.67	4.67	4.67	4.40	4.00	-
YoY %	0.00%	-98.01%	1,327.62%	0.00%	6.14%	10.00%	-	-
Horiz. %	0.00%	33.25%	1,666.75%	116.75%	116.75%	110.00%	100.00%	-
NAPS	8.67	6.95	6.48	5.19	4.58	4.05	3.71	15.18%
YoY %	24.75%	7.25%	24.86%	13.32%	13.09%	9.16%	-	-
Horiz. %	233.69%	187.33%	174.66%	139.89%	123.45%	109.16%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 3,695,978
RPS	453.32	467.54	437.03	439.23	473.27	382.02	226.08	12.28%
YoY %	-3.04%	6.98%	-0.50%	-7.19%	23.89%	68.98%	-	-
Horiz. %	200.51%	206.80%	193.31%	194.28%	209.34%	168.98%	100.00%	-
EPS	36.08	42.04	45.61	51.85	72.04	59.76	27.48	4.64%
YoY %	-14.18%	-7.83%	-12.03%	-28.03%	20.55%	117.47%	-	-
Horiz. %	131.30%	152.98%	165.98%	188.68%	262.15%	217.47%	100.00%	-
DPS	0.00	1.28	63.53	4.45	4.46	4.20	3.81	-
YoY %	0.00%	-97.99%	1,327.64%	-0.22%	6.19%	10.24%	-	-
Horiz. %	0.00%	33.60%	1,667.45%	116.80%	117.06%	110.24%	100.00%	-
NAPS	8.3134	6.6581	6.1747	4.9442	4.3734	3.8619	3.5363	15.30%
YoY %	24.86%	7.83%	24.89%	13.05%	13.24%	9.21%	-	-
Horiz. %	235.09%	188.28%	174.61%	139.81%	123.67%	109.21%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	-
Price	7.27	9.49	10.40	8.71	9.10	9.92	6.86	-
P/RPS	1.54	1.94	2.27	1.89	1.84	2.48	2.89	-9.95%
YoY %	-20.62%	-14.54%	20.11%	2.72%	-25.81%	-14.19%	-	-
Horiz. %	53.29%	67.13%	78.55%	65.40%	63.67%	85.81%	100.00%	-
P/EPS	19.32	21.63	21.73	16.00	12.06	15.83	23.80	-3.41%
YoY %	-10.68%	-0.46%	35.81%	32.67%	-23.82%	-33.49%	-	-
Horiz. %	81.18%	90.88%	91.30%	67.23%	50.67%	66.51%	100.00%	-
EY	5.18	4.62	4.60	6.25	8.29	6.32	4.20	3.55%
YoY %	12.12%	0.43%	-26.40%	-24.61%	31.17%	50.48%	-	-
Horiz. %	123.33%	110.00%	109.52%	148.81%	197.38%	150.48%	100.00%	-
DY	0.00	0.14	6.41	0.54	0.51	0.44	0.58	-
YoY %	0.00%	-97.82%	1,087.04%	5.88%	15.91%	-24.14%	-	-
Horiz. %	0.00%	24.14%	1,105.17%	93.10%	87.93%	75.86%	100.00%	-
P/NAPS	0.84	1.37	1.60	1.68	1.99	2.45	1.85	-12.32%
YoY %	-38.69%	-14.37%	-4.76%	-15.58%	-18.78%	32.43%	-	-
Horiz. %	45.41%	74.05%	86.49%	90.81%	107.57%	132.43%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	26/11/15	21/11/14	28/11/13	29/11/12	24/11/11	25/11/10	25/11/09	-
Price	7.30	9.40	10.36	8.82	10.28	10.40	7.08	-
P/RPS	1.54	1.93	2.26	1.91	2.07	2.60	2.99	-10.46%
YoY %	-20.21%	-14.60%	18.32%	-7.73%	-20.38%	-13.04%	-	-
Horiz. %	51.51%	64.55%	75.59%	63.88%	69.23%	86.96%	100.00%	-
P/EPS	19.40	21.42	21.64	16.21	13.63	16.60	24.56	-3.85%
YoY %	-9.43%	-1.02%	33.50%	18.93%	-17.89%	-32.41%	-	-
Horiz. %	78.99%	87.21%	88.11%	66.00%	55.50%	67.59%	100.00%	-
EY	5.15	4.67	4.62	6.17	7.34	6.03	4.07	3.99%
YoY %	10.28%	1.08%	-25.12%	-15.94%	21.72%	48.16%	-	-
Horiz. %	126.54%	114.74%	113.51%	151.60%	180.34%	148.16%	100.00%	-
DY	0.00	0.14	6.44	0.53	0.45	0.42	0.56	-
YoY %	0.00%	-97.83%	1,115.09%	17.78%	7.14%	-25.00%	-	-
Horiz. %	0.00%	25.00%	1,150.00%	94.64%	80.36%	75.00%	100.00%	-
P/NAPS	0.84	1.35	1.60	1.70	2.24	2.57	1.91	-12.78%
YoY %	-37.78%	-15.62%	-5.88%	-24.11%	-12.84%	34.55%	-	-
Horiz. %	43.98%	70.68%	83.77%	89.01%	117.28%	134.55%	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

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

New IPO: FARM PRICE HOLDINGS BERHAD

MQ Trader

MQ Trading Signals

2024-04-29 12:00:00

EMA 5

30 Mins

BUY

2024-04-29 11:35:00

VOLUME BREAKOUT

5 Mins

BUY

2024-04-29 11:35:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-04-29 11:30:00

VOLUME BREAKOUT

10 Mins

BUY

2024-04-29 11:30:00

EMA 5

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 >

TASCO

TASCO BERHAD

1000

OPENSYS

OPENSYS (M) BHD

932

MPI

MALAYSIAN PACIFIC INDUSTRIES

569

PTRANS

PERAK TRANSIT BERHAD

557

HLIND

HONG LEONG INDUSTRIES BHD

542

YTLPOWR

YTL POWER INTERNATIONAL BHD

472

MYEG

MY E.G. SERVICES BHD

433

YTL

YTL CORPORATION BHD

345

CAPITALA

CAPITAL A BERHAD

310

SAPNRG

SAPURA ENERGY BERHAD

252

Daily Stocks

HSI-CVZ

0.19

+0.02

248,954,300

HSI-HUS

0.075

-0.015

195,800,100

MYEG

0.91

-0.005

153,000,800

TWL

0.03

0.00

92,858,600

CAPITALA

0.79

+0.055

52,889,400

BPURI

0.075

0.00

51,608,000

TOPGLOV

0.885

+0.055

44,143,600

0.12

+0.01

34,949,100

YTL

3.20

+0.17

34,500,900

YTLPOWR

4.81

+0.39

31,982,000

More active Stocks

HUMEIND-LA

3.90

+0.40

8,700

YTLPOWR

4.81

+0.39

31,982,000

APOLLO

6.85

+0.36

110,400

MPI

29.80

+0.30

15,100

PBA

2.04

+0.22

2,649,400

YTLPOWR-C30

1.76

+0.20

3,000

HSI-CXD

1.27

+0.18

610,000

EUROSP

1.58

+0.18

6,000

YTL

3.20

+0.17

34,500,900

YTLPOWR-C36

0.985

+0.16

544,000

More gainer Stocks

UTDPLT

24.50

-0.40

361,200

HSI-HS4

0.225

-0.255

16,000

AIRPORT

9.98

-0.22

1,818,500

HSI-HS3

0.385

-0.22

7,800

HSI-HUZ

0.505

-0.215

35,500

NESTLE

127.00

-0.20

38,700

PETDAG

21.64

-0.20

7,700

KLCC

7.53

-0.18

26,900

KUAISHO-C17

0.08

-0.12

58,800

DLADY

34.08

-0.12

10,700

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