[GENTING] YoY Cumulative 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
Cumulative Result
Revenue	9,351,965	7,198,814	4,171,936	4,323,518	4,010,444	2,630,430	2,520,945	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	3,439,078	1,793,156	1,137,291	1,623,984	2,119,215	1,039,426	1,032,329	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	-795,430	-411,359	-364,900	-409,188	-596,630	-168,683	-281,586	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	2,643,648	1,381,797	772,391	1,214,796	1,522,585	870,743	750,743	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	1,497,396	971,606	427,612	730,457	1,199,197	579,533	494,412	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	6,708,317	5,817,017	3,399,545	3,108,722	2,487,859	1,759,687	1,770,202	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	129,660	122,005	110,876	111,067	99,779	16,928	70,449	10.69%
YoY %	6.27%	10.04%	-0.17%	11.31%	489.43%	-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	8.92%	7.01%	3.23%	5.69%	9.72%	6.32%	6.12%	-
YoY %	27.25%	117.03%	-43.23%	-41.46%	53.80%	3.27%	-	-
Horiz. %	145.75%	114.54%	52.78%	92.97%	158.82%	103.27%	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	252.44	194.71	112.88	116.78	108.52	372.91	357.84	-5.64%
YoY %	29.65%	72.49%	-3.34%	7.61%	-70.90%	4.21%	-	-
Horiz. %	70.55%	54.41%	31.54%	32.63%	30.33%	104.21%	100.00%	-
EPS	40.42	26.28	11.57	19.73	32.45	16.43	70.18	-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	3.50	3.30	3.00	3.00	2.70	2.40	10.00	-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	241.22	185.68	107.61	111.52	103.44	67.85	65.02	24.40%
YoY %	29.91%	72.55%	-3.51%	7.81%	52.45%	4.35%	-	-
Horiz. %	370.99%	285.57%	165.50%	171.52%	159.09%	104.35%	100.00%	-
EPS	38.62	25.06	11.03	18.84	30.93	14.95	12.75	20.27%
YoY %	54.11%	127.20%	-41.45%	-39.09%	106.89%	17.25%	-	-
Horiz. %	302.90%	196.55%	86.51%	147.76%	242.59%	117.25%	100.00%	-
DPS	3.34	3.15	2.86	2.86	2.57	0.44	1.82	10.64%
YoY %	6.03%	10.14%	0.00%	11.28%	484.09%	-75.82%	-	-
Horiz. %	183.52%	173.08%	157.14%	157.14%	141.21%	24.18%	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	4.44	3.66	5.01	4.80	7.60	1.27	1.06	26.94%
YoY %	21.31%	-26.95%	4.37%	-36.84%	498.43%	19.81%	-	-
Horiz. %	418.87%	345.28%	472.64%	452.83%	716.98%	119.81%	100.00%	-
P/EPS	27.76	27.09	48.83	28.38	25.42	5.77	5.39	31.39%
YoY %	2.47%	-44.52%	72.06%	11.64%	340.55%	7.05%	-	-
Horiz. %	515.03%	502.60%	905.94%	526.53%	471.61%	107.05%	100.00%	-
EY	3.60	3.69	2.05	3.52	3.93	17.33	18.57	-23.91%
YoY %	-2.44%	80.00%	-41.76%	-10.43%	-77.32%	-6.68%	-	-
Horiz. %	19.39%	19.87%	11.04%	18.96%	21.16%	93.32%	100.00%	-
DY	0.31	0.46	0.53	0.54	0.33	0.51	2.65	-30.05%
YoY %	-32.61%	-13.21%	-1.85%	63.64%	-35.29%	-80.75%	-	-
Horiz. %	11.70%	17.36%	20.00%	20.38%	12.45%	19.25%	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	3.87	4.62	5.85	4.54	6.68	1.32	1.08	23.69%
YoY %	-16.23%	-21.03%	28.85%	-32.04%	406.06%	22.22%	-	-
Horiz. %	358.33%	427.78%	541.67%	420.37%	618.52%	122.22%	100.00%	-
P/EPS	24.20	34.25	57.04	26.86	22.34	5.99	5.53	27.87%
YoY %	-29.34%	-39.95%	112.36%	20.23%	272.95%	8.32%	-	-
Horiz. %	437.61%	619.35%	1,031.46%	485.71%	403.98%	108.32%	100.00%	-
EY	4.13	2.92	1.75	3.72	4.48	16.70	18.09	-21.81%
YoY %	41.44%	66.86%	-52.96%	-16.96%	-73.17%	-7.68%	-	-
Horiz. %	22.83%	16.14%	9.67%	20.56%	24.77%	92.32%	100.00%	-
DY	0.36	0.37	0.45	0.57	0.37	0.49	2.58	-27.97%
YoY %	-2.70%	-17.78%	-21.05%	54.05%	-24.49%	-81.01%	-	-
Horiz. %	13.95%	14.34%	17.44%	22.09%	14.34%	18.99%	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