[GENTING] YoY Annualized Quarter Result on 31-Dec-2010 [#4]

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Annualized Quarter Result
Revenue	17,111,661	16,461,861	18,580,142	15,194,737	8,893,617	9,082,508	8,483,821	12.39%
YoY %	3.95%	-11.40%	22.28%	70.85%	-2.08%	7.06%	-	-
Horiz. %	201.70%	194.04%	219.01%	179.10%	104.83%	107.06%	100.00%	-
PBT	4,344,226	4,825,995	6,364,744	4,394,324	2,528,449	1,734,794	3,394,509	4.19%
YoY %	-9.98%	-24.18%	44.84%	73.80%	45.75%	-48.89%	-	-
Horiz. %	127.98%	142.17%	187.50%	129.45%	74.49%	51.11%	100.00%	-
Tax	-639,124	961,288	-1,219,563	-983,625	-745,603	-751,375	-832,216	-4.30%
YoY %	-166.49%	178.82%	-23.99%	-31.92%	0.77%	9.71%	-	-
Horiz. %	76.80%	-115.51%	146.54%	118.19%	89.59%	90.29%	100.00%	-
NP	3,705,102	5,787,283	5,145,181	3,410,699	1,782,846	983,419	2,562,293	6.33%
YoY %	-35.98%	12.48%	50.85%	91.31%	81.29%	-61.62%	-	-
Horiz. %	144.60%	225.86%	200.80%	133.11%	69.58%	38.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,810,066	3,983,484	2,867,501	2,202,957	1,044,340	569,296	1,988,865	-1.55%
YoY %	-54.56%	38.92%	30.17%	110.94%	83.44%	-71.38%	-	-
Horiz. %	91.01%	200.29%	144.18%	110.76%	52.51%	28.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.71%	-19.92%	19.16%	22.38%	29.49%	43.31%	24.52%	-
YoY %	173.85%	-203.97%	-14.39%	-24.11%	-31.91%	76.63%	-	-
Horiz. %	59.99%	-81.24%	78.14%	91.27%	120.27%	176.63%	100.00%	-
Total Cost	13,406,559	10,674,578	13,434,961	11,784,038	7,110,771	8,099,089	5,921,528	14.57%
YoY %	25.59%	-20.55%	14.01%	65.72%	-12.20%	36.77%	-	-
Horiz. %	226.40%	180.27%	226.88%	199.00%	120.08%	136.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	25,309,147	21,681,085	17,644,453	15,458,049	13,894,969	12,474,170	12,344,933	12.69%
YoY %	16.73%	22.88%	14.14%	11.25%	11.39%	1.05%	-	-
Horiz. %	205.02%	175.63%	142.93%	125.22%	112.56%	101.05%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Dividend
Div	1,847,383	295,483	295,923	288,451	266,073	259,107	1,367,552	5.13%
YoY %	525.21%	-0.15%	2.59%	8.41%	2.69%	-81.05%	-	-
Horiz. %	135.09%	21.61%	21.64%	21.09%	19.46%	18.95%	100.00%	-
Div Payout %	102.06%	7.42%	10.32%	13.09%	25.48%	45.51%	68.76%	-
YoY %	1,275.47%	-28.10%	-21.16%	-48.63%	-44.01%	-33.81%	-	-
Horiz. %	148.43%	10.79%	15.01%	19.04%	37.06%	66.19%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Equity
Net Worth	25,309,147	21,681,085	17,644,453	15,458,049	13,894,969	12,474,170	12,344,933	12.69%
YoY %	16.73%	22.88%	14.14%	11.25%	11.39%	1.05%	-	-
Horiz. %	205.02%	175.63%	142.93%	125.22%	112.56%	101.05%	100.00%	-
NOSH	3,694,766	3,693,541	3,699,046	3,698,098	3,695,470	3,701,534	3,696,087	-0.00%
YoY %	0.03%	-0.15%	0.03%	0.07%	-0.16%	0.15%	-	-
Horiz. %	99.96%	99.93%	100.08%	100.05%	99.98%	100.15%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Ratio Analysis
NP Margin	21.65%	35.16%	27.69%	22.45%	20.05%	10.83%	30.20%	-
YoY %	-38.42%	26.98%	23.34%	11.97%	85.13%	-64.14%	-	-
Horiz. %	71.69%	116.42%	91.69%	74.34%	66.39%	35.86%	100.00%	-
ROE	7.15%	18.37%	16.25%	14.25%	7.52%	4.56%	16.11%	-
YoY %	-61.08%	13.05%	14.04%	89.49%	64.91%	-71.69%	-	-
Horiz. %	44.38%	114.03%	100.87%	88.45%	46.68%	28.31%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Per Share
RPS	463.13	445.69	502.30	410.88	240.66	245.37	229.54	12.39%
YoY %	3.91%	-11.27%	22.25%	70.73%	-1.92%	6.90%	-	-
Horiz. %	201.76%	194.17%	218.83%	179.00%	104.84%	106.90%	100.00%	-
EPS	48.99	107.85	77.52	59.57	28.26	15.38	53.81	-1.55%
YoY %	-54.58%	39.13%	30.13%	110.79%	83.75%	-71.42%	-	-
Horiz. %	91.04%	200.43%	144.06%	110.70%	52.52%	28.58%	100.00%	-
DPS	50.00	8.00	8.00	7.80	7.20	7.00	37.00	5.14%
YoY %	525.00%	0.00%	2.56%	8.33%	2.86%	-81.08%	-	-
Horiz. %	135.14%	21.62%	21.62%	21.08%	19.46%	18.92%	100.00%	-
NAPS	6.85	5.87	4.77	4.18	3.76	3.37	3.34	12.70%
YoY %	16.70%	23.06%	14.11%	11.17%	11.57%	0.90%	-	-
Horiz. %	205.09%	175.75%	142.81%	125.15%	112.57%	100.90%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 3,702,728
RPS	441.38	424.61	479.25	391.93	229.40	234.27	218.83	12.39%
YoY %	3.95%	-11.40%	22.28%	70.85%	-2.08%	7.06%	-	-
Horiz. %	201.70%	194.04%	219.01%	179.10%	104.83%	107.06%	100.00%	-
EPS	46.69	102.75	73.96	56.82	26.94	14.68	51.30	-1.55%
YoY %	-54.56%	38.93%	30.17%	110.91%	83.51%	-71.38%	-	-
Horiz. %	91.01%	200.29%	144.17%	110.76%	52.51%	28.62%	100.00%	-
DPS	47.65	7.62	7.63	7.44	6.86	6.68	35.27	5.13%
YoY %	525.33%	-0.13%	2.55%	8.45%	2.69%	-81.06%	-	-
Horiz. %	135.10%	21.60%	21.63%	21.09%	19.45%	18.94%	100.00%	-
NAPS	6.5282	5.5924	4.5512	3.9872	3.584	3.2176	3.1842	12.69%
YoY %	16.73%	22.88%	14.15%	11.25%	11.39%	1.05%	-	-
Horiz. %	205.02%	175.63%	142.93%	125.22%	112.56%	101.05%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/13	31/12/12	30/12/11	30/12/10	31/12/09	31/12/08	31/12/07	-
Price	10.26	9.20	11.00	11.18	7.34	3.70	7.90	-
P/RPS	2.22	2.06	2.19	2.72	3.05	1.51	3.44	-7.03%
YoY %	7.77%	-5.94%	-19.49%	-10.82%	101.99%	-56.10%	-	-
Horiz. %	64.53%	59.88%	63.66%	79.07%	88.66%	43.90%	100.00%	-
P/EPS	20.94	8.53	14.19	18.77	25.97	24.06	14.68	6.09%
YoY %	145.49%	-39.89%	-24.40%	-27.72%	7.94%	63.90%	-	-
Horiz. %	142.64%	58.11%	96.66%	127.86%	176.91%	163.90%	100.00%	-
EY	4.77	11.72	7.05	5.33	3.85	4.16	6.81	-5.75%
YoY %	-59.30%	66.24%	32.27%	38.44%	-7.45%	-38.91%	-	-
Horiz. %	70.04%	172.10%	103.52%	78.27%	56.53%	61.09%	100.00%	-
DY	4.87	0.87	0.73	0.70	0.98	1.89	4.68	0.66%
YoY %	459.77%	19.18%	4.29%	-28.57%	-48.15%	-59.62%	-	-
Horiz. %	104.06%	18.59%	15.60%	14.96%	20.94%	40.38%	100.00%	-
P/NAPS	1.50	1.57	2.31	2.67	1.95	1.10	2.37	-7.33%
YoY %	-4.46%	-32.03%	-13.48%	36.92%	77.27%	-53.59%	-	-
Horiz. %	63.29%	66.24%	97.47%	112.66%	82.28%	46.41%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	27/02/14	28/02/13	28/02/12	23/02/11	25/02/10	26/02/09	28/02/08	-
Price	10.08	9.49	10.54	10.38	6.31	3.54	6.85	-
P/RPS	2.18	2.13	2.10	2.53	2.62	1.44	2.98	-5.07%
YoY %	2.35%	1.43%	-17.00%	-3.44%	81.94%	-51.68%	-	-
Horiz. %	73.15%	71.48%	70.47%	84.90%	87.92%	48.32%	100.00%	-
P/EPS	20.58	8.80	13.60	17.42	22.33	23.02	12.73	8.32%
YoY %	133.86%	-35.29%	-21.93%	-21.99%	-3.00%	80.83%	-	-
Horiz. %	161.67%	69.13%	106.83%	136.84%	175.41%	180.83%	100.00%	-
EY	4.86	11.36	7.35	5.74	4.48	4.34	7.86	-7.69%
YoY %	-57.22%	54.56%	28.05%	28.12%	3.23%	-44.78%	-	-
Horiz. %	61.83%	144.53%	93.51%	73.03%	57.00%	55.22%	100.00%	-
DY	4.96	0.84	0.76	0.75	1.14	1.98	5.40	-1.40%
YoY %	490.48%	10.53%	1.33%	-34.21%	-42.42%	-63.33%	-	-
Horiz. %	91.85%	15.56%	14.07%	13.89%	21.11%	36.67%	100.00%	-
P/NAPS	1.47	1.62	2.21	2.48	1.68	1.05	2.05	-5.38%
YoY %	-9.26%	-26.70%	-10.89%	47.62%	60.00%	-48.78%	-	-
Horiz. %	71.71%	79.02%	107.80%	120.98%	81.95%	51.22%	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