[GENTING] YoY Cumulative Quarter Result on 30-Sep-2008 [#3]

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Cumulative Result
Revenue	13,761,136	11,108,023	6,573,520	6,692,335	6,234,237	4,215,320	3,989,657	22.90%
YoY %	23.88%	68.98%	-1.78%	7.35%	47.89%	5.66%	-	-
Horiz. %	344.92%	278.42%	164.76%	167.74%	156.26%	105.66%	100.00%	-
PBT	4,638,239	3,211,549	1,942,789	1,843,728	2,484,904	1,781,905	1,808,753	16.98%
YoY %	44.42%	65.31%	5.37%	-25.80%	39.45%	-1.48%	-	-
Horiz. %	256.43%	177.56%	107.41%	101.93%	137.38%	98.52%	100.00%	-
Tax	-908,080	-607,025	-555,998	-560,438	-683,931	-266,237	-452,037	12.32%
YoY %	-49.60%	-9.18%	0.79%	18.06%	-156.89%	41.10%	-	-
Horiz. %	200.89%	134.29%	123.00%	123.98%	151.30%	58.90%	100.00%	-
NP	3,730,159	2,604,524	1,386,791	1,283,290	1,800,973	1,515,668	1,356,716	18.35%
YoY %	43.22%	87.81%	8.07%	-28.74%	18.82%	11.72%	-	-
Horiz. %	274.94%	191.97%	102.22%	94.59%	132.75%	111.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,094,588	1,737,524	798,940	690,080	1,474,423	998,210	900,276	15.10%
YoY %	20.55%	117.48%	15.77%	-53.20%	47.71%	10.88%	-	-
Horiz. %	232.66%	193.00%	88.74%	76.65%	163.77%	110.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.58%	18.90%	28.62%	30.40%	27.52%	14.94%	24.99%	-
YoY %	3.60%	-33.96%	-5.86%	10.47%	84.20%	-40.22%	-	-
Horiz. %	78.35%	75.63%	114.53%	121.65%	110.12%	59.78%	100.00%	-
Total Cost	10,030,977	8,503,499	5,186,729	5,409,045	4,433,264	2,699,652	2,632,941	24.96%
YoY %	17.96%	63.95%	-4.11%	22.01%	64.22%	2.53%	-	-
Horiz. %	380.98%	322.97%	196.99%	205.44%	168.38%	102.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	16,955,130	14,972,281	13,709,839	12,624,318	12,970,487	9,875,585	8,405,300	12.40%
YoY %	13.24%	9.21%	8.60%	-2.67%	31.34%	17.49%	-	-
Horiz. %	201.72%	178.13%	163.11%	150.19%	154.31%	117.49%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Dividend
Div	129,569	121,996	110,861	111,064	99,772	16,929	70,455	10.68%
YoY %	6.21%	10.04%	-0.18%	11.32%	489.36%	-75.97%	-	-
Horiz. %	183.90%	173.15%	157.35%	157.64%	141.61%	24.03%	100.00%	-
Div Payout %	6.19%	7.02%	13.88%	16.09%	6.77%	1.70%	7.83%	-
YoY %	-11.82%	-49.42%	-13.74%	137.67%	298.24%	-78.29%	-	-
Horiz. %	79.05%	89.66%	177.27%	205.49%	86.46%	21.71%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Equity
Net Worth	16,955,130	14,972,281	13,709,839	12,624,318	12,970,487	9,875,585	8,405,300	12.40%
YoY %	13.24%	9.21%	8.60%	-2.67%	31.34%	17.49%	-	-
Horiz. %	201.72%	178.13%	163.11%	150.19%	154.31%	117.49%	100.00%	-
NOSH	3,701,993	3,696,859	3,695,374	3,702,146	3,695,295	705,398	704,551	31.83%
YoY %	0.14%	0.04%	-0.18%	0.19%	423.86%	0.12%	-	-
Horiz. %	525.44%	524.71%	524.50%	525.46%	524.49%	100.12%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Ratio Analysis
NP Margin	27.11%	23.45%	21.10%	19.18%	28.89%	35.96%	34.01%	-
YoY %	15.61%	11.14%	10.01%	-33.61%	-19.66%	5.73%	-	-
Horiz. %	79.71%	68.95%	62.04%	56.40%	84.95%	105.73%	100.00%	-
ROE	12.35%	11.60%	5.83%	5.47%	11.37%	10.11%	10.71%	-
YoY %	6.47%	98.97%	6.58%	-51.89%	12.46%	-5.60%	-	-
Horiz. %	115.31%	108.31%	54.44%	51.07%	106.16%	94.40%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Per Share
RPS	371.72	300.47	177.89	180.77	168.71	597.58	566.27	-6.77%
YoY %	23.71%	68.91%	-1.59%	7.15%	-71.77%	5.53%	-	-
Horiz. %	65.64%	53.06%	31.41%	31.92%	29.79%	105.53%	100.00%	-
EPS	56.58	47.00	21.62	18.64	39.90	28.30	127.78	-12.69%
YoY %	20.38%	117.39%	15.99%	-53.28%	40.99%	-77.85%	-	-
Horiz. %	44.28%	36.78%	16.92%	14.59%	31.23%	22.15%	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	4.58	4.05	3.71	3.41	3.51	14.00	11.93	-14.74%
YoY %	13.09%	9.16%	8.80%	-2.85%	-74.93%	17.35%	-	-
Horiz. %	38.39%	33.95%	31.10%	28.58%	29.42%	117.35%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 3,704,311
RPS	354.95	286.52	169.56	172.62	160.80	108.73	102.91	22.90%
YoY %	23.88%	68.98%	-1.77%	7.35%	47.89%	5.66%	-	-
Horiz. %	344.91%	278.42%	164.77%	167.74%	156.25%	105.66%	100.00%	-
EPS	54.03	44.82	20.61	17.80	38.03	25.75	23.22	15.10%
YoY %	20.55%	117.47%	15.79%	-53.19%	47.69%	10.90%	-	-
Horiz. %	232.69%	193.02%	88.76%	76.66%	163.78%	110.90%	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	4.3734	3.8619	3.5363	3.2563	3.3456	2.5473	2.168	12.40%
YoY %	13.24%	9.21%	8.60%	-2.67%	31.34%	17.50%	-	-
Horiz. %	201.73%	178.13%	163.11%	150.20%	154.32%	117.50%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	-
Price	9.10	9.92	6.86	5.25	8.05	4.82	4.28	-
P/RPS	2.45	3.30	3.86	2.90	4.77	0.81	0.76	21.53%
YoY %	-25.76%	-14.51%	33.10%	-39.20%	488.89%	6.58%	-	-
Horiz. %	322.37%	434.21%	507.89%	381.58%	627.63%	106.58%	100.00%	-
P/EPS	16.08	21.11	31.73	28.17	20.18	3.41	3.35	29.86%
YoY %	-23.83%	-33.47%	12.64%	39.59%	491.79%	1.79%	-	-
Horiz. %	480.00%	630.15%	947.16%	840.90%	602.39%	101.79%	100.00%	-
EY	6.22	4.74	3.15	3.55	4.96	29.36	29.86	-22.99%
YoY %	31.22%	50.48%	-11.27%	-28.43%	-83.11%	-1.67%	-	-
Horiz. %	20.83%	15.87%	10.55%	11.89%	16.61%	98.33%	100.00%	-
DY	0.38	0.33	0.44	0.57	0.34	0.50	2.34	-26.12%
YoY %	15.15%	-25.00%	-22.81%	67.65%	-32.00%	-78.63%	-	-
Horiz. %	16.24%	14.10%	18.80%	24.36%	14.53%	21.37%	100.00%	-
P/NAPS	1.99	2.45	1.85	1.54	2.29	0.34	0.36	32.95%
YoY %	-18.78%	32.43%	20.13%	-32.75%	573.53%	-5.56%	-	-
Horiz. %	552.78%	680.56%	513.89%	427.78%	636.11%	94.44%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	24/11/11	25/11/10	25/11/09	27/11/08	22/11/07	23/11/06	25/11/05	-
Price	10.28	10.40	7.08	4.44	7.50	5.60	4.30	-
P/RPS	2.77	3.46	3.98	2.46	4.45	0.94	0.76	24.04%
YoY %	-19.94%	-13.07%	61.79%	-44.72%	373.40%	23.68%	-	-
Horiz. %	364.47%	455.26%	523.68%	323.68%	585.53%	123.68%	100.00%	-
P/EPS	18.17	22.13	32.75	23.82	18.80	3.96	3.37	32.40%
YoY %	-17.89%	-32.43%	37.49%	26.70%	374.75%	17.51%	-	-
Horiz. %	539.17%	656.68%	971.81%	706.82%	557.86%	117.51%	100.00%	-
EY	5.50	4.52	3.05	4.20	5.32	25.27	29.72	-24.50%
YoY %	21.68%	48.20%	-27.38%	-21.05%	-78.95%	-14.97%	-	-
Horiz. %	18.51%	15.21%	10.26%	14.13%	17.90%	85.03%	100.00%	-
DY	0.34	0.32	0.42	0.68	0.36	0.43	2.33	-27.43%
YoY %	6.25%	-23.81%	-38.24%	88.89%	-16.28%	-81.55%	-	-
Horiz. %	14.59%	13.73%	18.03%	29.18%	15.45%	18.45%	100.00%	-
P/NAPS	2.24	2.57	1.91	1.30	2.14	0.40	0.36	35.60%
YoY %	-12.84%	34.55%	46.92%	-39.25%	435.00%	11.11%	-	-
Horiz. %	622.22%	713.89%	530.56%	361.11%	594.44%	111.11%	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