[GENTING] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Annualized Quarter Result
Revenue	18,100,356	18,216,498	17,111,661	16,461,861	18,580,142	15,194,737	8,893,617	12.56%
YoY %	-0.64%	6.46%	3.95%	-11.40%	22.28%	70.85%	-	-
Horiz. %	203.52%	204.83%	192.40%	185.10%	208.92%	170.85%	100.00%	-
PBT	3,445,997	4,262,349	4,344,226	4,825,995	6,364,744	4,394,324	2,528,449	5.29%
YoY %	-19.15%	-1.88%	-9.98%	-24.18%	44.84%	73.80%	-	-
Horiz. %	136.29%	168.58%	171.81%	190.87%	251.73%	173.80%	100.00%	-
Tax	-848,320	-1,116,223	-639,124	961,288	-1,219,563	-983,625	-745,603	2.17%
YoY %	24.00%	-74.65%	-166.49%	178.82%	-23.99%	-31.92%	-	-
Horiz. %	113.78%	149.71%	85.72%	-128.93%	163.57%	131.92%	100.00%	-
NP	2,597,677	3,146,126	3,705,102	5,787,283	5,145,181	3,410,699	1,782,846	6.47%
YoY %	-17.43%	-15.09%	-35.98%	12.48%	50.85%	91.31%	-	-
Horiz. %	145.70%	176.47%	207.82%	324.61%	288.59%	191.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,388,012	1,496,133	1,810,066	3,983,484	2,867,501	2,202,957	1,044,340	4.85%
YoY %	-7.23%	-17.34%	-54.56%	38.92%	30.17%	110.94%	-	-
Horiz. %	132.91%	143.26%	173.32%	381.44%	274.58%	210.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.62%	26.19%	14.71%	-19.92%	19.16%	22.38%	29.49%	-
YoY %	-5.99%	78.04%	173.85%	-203.97%	-14.39%	-24.11%	-	-
Horiz. %	83.49%	88.81%	49.88%	-67.55%	64.97%	75.89%	100.00%	-
Total Cost	15,502,679	15,070,372	13,406,559	10,674,578	13,434,961	11,784,038	7,110,771	13.86%
YoY %	2.87%	12.41%	25.59%	-20.55%	14.01%	65.72%	-	-
Horiz. %	218.02%	211.94%	188.54%	150.12%	188.94%	165.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	32,637,238	26,824,136	25,309,147	21,681,085	17,644,453	15,458,049	13,894,969	15.28%
YoY %	21.67%	5.99%	16.73%	22.88%	14.14%	11.25%	-	-
Horiz. %	234.89%	193.05%	182.15%	156.04%	126.98%	111.25%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Dividend
Div	130,102	148,610	1,847,383	295,483	295,923	288,451	266,073	-11.23%
YoY %	-12.45%	-91.96%	525.21%	-0.15%	2.59%	8.41%	-	-
Horiz. %	48.90%	55.85%	694.31%	111.05%	111.22%	108.41%	100.00%	-
Div Payout %	9.37%	9.93%	102.06%	7.42%	10.32%	13.09%	25.48%	-
YoY %	-5.64%	-90.27%	1,275.47%	-28.10%	-21.16%	-48.63%	-	-
Horiz. %	36.77%	38.97%	400.55%	29.12%	40.50%	51.37%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Equity
Net Worth	32,637,238	26,824,136	25,309,147	21,681,085	17,644,453	15,458,049	13,894,969	15.28%
YoY %	21.67%	5.99%	16.73%	22.88%	14.14%	11.25%	-	-
Horiz. %	234.89%	193.05%	182.15%	156.04%	126.98%	111.25%	100.00%	-
NOSH	3,717,225	3,715,254	3,694,766	3,693,541	3,699,046	3,698,098	3,695,470	0.09%
YoY %	0.05%	0.55%	0.03%	-0.15%	0.03%	0.07%	-	-
Horiz. %	100.59%	100.54%	99.98%	99.95%	100.10%	100.07%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Ratio Analysis
NP Margin	14.35%	17.27%	21.65%	35.16%	27.69%	22.45%	20.05%	-
YoY %	-16.91%	-20.23%	-38.42%	26.98%	23.34%	11.97%	-	-
Horiz. %	71.57%	86.13%	107.98%	175.36%	138.10%	111.97%	100.00%	-
ROE	4.25%	5.58%	7.15%	18.37%	16.25%	14.25%	7.52%	-
YoY %	-23.84%	-21.96%	-61.08%	13.05%	14.04%	89.49%	-	-
Horiz. %	56.52%	74.20%	95.08%	244.28%	216.09%	189.49%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Per Share
RPS	486.93	490.32	463.13	445.69	502.30	410.88	240.66	12.45%
YoY %	-0.69%	5.87%	3.91%	-11.27%	22.25%	70.73%	-	-
Horiz. %	202.33%	203.74%	192.44%	185.19%	208.72%	170.73%	100.00%	-
EPS	37.34	40.27	48.99	107.85	77.52	59.57	28.26	4.75%
YoY %	-7.28%	-17.80%	-54.58%	39.13%	30.13%	110.79%	-	-
Horiz. %	132.13%	142.50%	173.35%	381.63%	274.31%	210.79%	100.00%	-
DPS	3.50	4.00	50.00	8.00	8.00	7.80	7.20	-11.32%
YoY %	-12.50%	-92.00%	525.00%	0.00%	2.56%	8.33%	-	-
Horiz. %	48.61%	55.56%	694.44%	111.11%	111.11%	108.33%	100.00%	-
NAPS	8.78	7.22	6.85	5.87	4.77	4.18	3.76	15.17%
YoY %	21.61%	5.40%	16.70%	23.06%	14.11%	11.17%	-	-
Horiz. %	233.51%	192.02%	182.18%	156.12%	126.86%	111.17%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Adjusted Per Share Value based on latest NOSH - 3,694,802
RPS	466.88	469.87	441.38	424.61	479.25	391.93	229.40	12.56%
YoY %	-0.64%	6.45%	3.95%	-11.40%	22.28%	70.85%	-	-
Horiz. %	203.52%	204.83%	192.41%	185.10%	208.91%	170.85%	100.00%	-
EPS	35.80	38.59	46.69	102.75	73.96	56.82	26.94	4.85%
YoY %	-7.23%	-17.35%	-54.56%	38.93%	30.17%	110.91%	-	-
Horiz. %	132.89%	143.24%	173.31%	381.40%	274.54%	210.91%	100.00%	-
DPS	3.36	3.83	47.65	7.62	7.63	7.44	6.86	-11.21%
YoY %	-12.27%	-91.96%	525.33%	-0.13%	2.55%	8.45%	-	-
Horiz. %	48.98%	55.83%	694.61%	111.08%	111.22%	108.45%	100.00%	-
NAPS	8.4184	6.919	6.5282	5.5924	4.5512	3.9872	3.584	15.28%
YoY %	21.67%	5.99%	16.73%	22.88%	14.15%	11.25%	-	-
Horiz. %	234.89%	193.05%	182.15%	156.04%	126.99%	111.25%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/15	31/12/14	31/12/13	31/12/12	30/12/11	30/12/10	31/12/09	-
Price	7.34	8.87	10.26	9.20	11.00	11.18	7.34	-
P/RPS	1.51	1.81	2.22	2.06	2.19	2.72	3.05	-11.05%
YoY %	-16.57%	-18.47%	7.77%	-5.94%	-19.49%	-10.82%	-	-
Horiz. %	49.51%	59.34%	72.79%	67.54%	71.80%	89.18%	100.00%	-
P/EPS	19.66	22.03	20.94	8.53	14.19	18.77	25.97	-4.53%
YoY %	-10.76%	5.21%	145.49%	-39.89%	-24.40%	-27.72%	-	-
Horiz. %	75.70%	84.83%	80.63%	32.85%	54.64%	72.28%	100.00%	-
EY	5.09	4.54	4.77	11.72	7.05	5.33	3.85	4.76%
YoY %	12.11%	-4.82%	-59.30%	66.24%	32.27%	38.44%	-	-
Horiz. %	132.21%	117.92%	123.90%	304.42%	183.12%	138.44%	100.00%	-
DY	0.48	0.45	4.87	0.87	0.73	0.70	0.98	-11.21%
YoY %	6.67%	-90.76%	459.77%	19.18%	4.29%	-28.57%	-	-
Horiz. %	48.98%	45.92%	496.94%	88.78%	74.49%	71.43%	100.00%	-
P/NAPS	0.84	1.23	1.50	1.57	2.31	2.67	1.95	-13.09%
YoY %	-31.71%	-18.00%	-4.46%	-32.03%	-13.48%	36.92%	-	-
Horiz. %	43.08%	63.08%	76.92%	80.51%	118.46%	136.92%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Price Multiplier on Announcement Date
Date	23/02/16	26/02/15	27/02/14	28/02/13	28/02/12	23/02/11	25/02/10	-
Price	8.10	8.98	10.08	9.49	10.54	10.38	6.31	-
P/RPS	1.66	1.83	2.18	2.13	2.10	2.53	2.62	-7.32%
YoY %	-9.29%	-16.06%	2.35%	1.43%	-17.00%	-3.44%	-	-
Horiz. %	63.36%	69.85%	83.21%	81.30%	80.15%	96.56%	100.00%	-
P/EPS	21.69	22.30	20.58	8.80	13.60	17.42	22.33	-0.48%
YoY %	-2.74%	8.36%	133.86%	-35.29%	-21.93%	-21.99%	-	-
Horiz. %	97.13%	99.87%	92.16%	39.41%	60.90%	78.01%	100.00%	-
EY	4.61	4.48	4.86	11.36	7.35	5.74	4.48	0.47%
YoY %	2.90%	-7.82%	-57.22%	54.56%	28.05%	28.12%	-	-
Horiz. %	102.90%	100.00%	108.48%	253.57%	164.06%	128.12%	100.00%	-
DY	0.43	0.45	4.96	0.84	0.76	0.75	1.14	-14.99%
YoY %	-4.44%	-90.93%	490.48%	10.53%	1.33%	-34.21%	-	-
Horiz. %	37.72%	39.47%	435.09%	73.68%	66.67%	65.79%	100.00%	-
P/NAPS	0.92	1.24	1.47	1.62	2.21	2.48	1.68	-9.54%
YoY %	-25.81%	-15.65%	-9.26%	-26.70%	-10.89%	47.62%	-	-
Horiz. %	54.76%	73.81%	87.50%	96.43%	131.55%	147.62%	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

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 10 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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

HLIND

HONG LEONG INDUSTRIES BHD

506

PTRANS

PERAK TRANSIT BERHAD

497

MPI

MALAYSIAN PACIFIC INDUSTRIES

493

GENTING

GENTING BHD

213

YTLPOWR

YTL POWER INTERNATIONAL BHD

173

GENM

GENTING MALAYSIA BERHAD

164

VSTECS

VSTECS BERHAD

150

MYEG

MY E.G. SERVICES BHD

144

TOPGLOV

TOP GLOVE CORPORATION BHD

144

Daily Stocks

HSI-CXG

0.215

+0.05

217,838,000

HSI-HUT

0.145

-0.045

155,573,100

INIX-OR

0.02

0.00

141,839,900

TOPGLOV

0.95

+0.035

134,943,100

TWL

0.025

-0.005

120,951,000

ICONIC-WA

0.04

-0.005

93,720,600

MRCB

0.695

+0.005

87,856,300

ICONIC

0.12

0.00

81,049,200

PMHLDG

0.29

-0.005

80,849,100

MYEG

0.985

0.00

76,825,400

More active Stocks

SBAGAN

5.60

+0.63

679,500

KLUANG

5.31

+0.50

213,000

NESTLE

129.00

+0.50

20,900

KOBAY

2.40

+0.47

26,014,600

SAM

5.70

+0.33

3,114,400

KUCHAI

2.14

+0.31

2,143,500

MNRB

2.48

+0.25

12,210,200

MCEHLDG

1.94

+0.23

8,191,500

MANULFE

2.35

+0.22

836,100

HSI-CVK

1.42

+0.21

100

More gainer Stocks

DLADY

32.42

-0.96

130,700

PPB

15.48

-0.32

607,900

HEIM

23.58

-0.32

78,700

KLK

22.66

-0.26

356,800

HSI-HS6

0.35

-0.215

323,000

PETGAS

18.06

-0.20

217,700

IOICORP-C60

0.055

-0.195

20,000

ORIENT

6.97

-0.18

1,220,900

AJI

19.10

-0.18

446,000

HSI-HUY

0.69

-0.18

22,700

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