[GENTING] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Cumulative Result
Revenue	12,707,305	12,771,445	13,761,136	11,108,023	6,573,520	6,692,335	6,234,237	12.58%
YoY %	-0.50%	-7.19%	23.88%	68.98%	-1.78%	7.35%	-	-
Horiz. %	203.83%	204.86%	220.73%	178.18%	105.44%	107.35%	100.00%	-
PBT	3,241,504	3,519,845	4,638,239	3,211,549	1,942,789	1,843,728	2,484,904	4.52%
YoY %	-7.91%	-24.11%	44.42%	65.31%	5.37%	-25.80%	-	-
Horiz. %	130.45%	141.65%	186.66%	129.24%	78.18%	74.20%	100.00%	-
Tax	-540,059	-702,256	-908,080	-607,025	-555,998	-560,438	-683,931	-3.85%
YoY %	23.10%	22.67%	-49.60%	-9.18%	0.79%	18.06%	-	-
Horiz. %	78.96%	102.68%	132.77%	88.76%	81.29%	81.94%	100.00%	-
NP	2,701,445	2,817,589	3,730,159	2,604,524	1,386,791	1,283,290	1,800,973	6.98%
YoY %	-4.12%	-24.46%	43.22%	87.81%	8.07%	-28.74%	-	-
Horiz. %	150.00%	156.45%	207.12%	144.62%	77.00%	71.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,326,232	1,507,597	2,094,588	1,737,524	798,940	690,080	1,474,423	-1.74%
YoY %	-12.03%	-28.02%	20.55%	117.48%	15.77%	-53.20%	-	-
Horiz. %	89.95%	102.25%	142.06%	117.84%	54.19%	46.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.66%	19.95%	19.58%	18.90%	28.62%	30.40%	27.52%	-
YoY %	-16.49%	1.89%	3.60%	-33.96%	-5.86%	10.47%	-	-
Horiz. %	60.54%	72.49%	71.15%	68.68%	104.00%	110.47%	100.00%	-
Total Cost	10,005,860	9,953,856	10,030,977	8,503,499	5,186,729	5,409,045	4,433,264	14.51%
YoY %	0.52%	-0.77%	17.96%	63.95%	-4.11%	22.01%	-	-
Horiz. %	225.70%	224.53%	226.27%	191.81%	117.00%	122.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	23,938,671	19,168,124	16,955,130	14,972,281	13,709,839	12,624,318	12,970,487	10.74%
YoY %	24.89%	13.05%	13.24%	9.21%	8.60%	-2.67%	-	-
Horiz. %	184.56%	147.78%	130.72%	115.43%	105.70%	97.33%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Dividend
Div	1,847,119	129,264	129,569	121,996	110,861	111,064	99,772	62.57%
YoY %	1,328.95%	-0.24%	6.21%	10.04%	-0.18%	11.32%	-	-
Horiz. %	1,851.34%	129.56%	129.87%	122.27%	111.11%	111.32%	100.00%	-
Div Payout %	139.28%	8.57%	6.19%	7.02%	13.88%	16.09%	6.77%	-
YoY %	1,525.20%	38.45%	-11.82%	-49.42%	-13.74%	137.67%	-	-
Horiz. %	2,057.31%	126.59%	91.43%	103.69%	205.02%	237.67%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Equity
Net Worth	23,938,671	19,168,124	16,955,130	14,972,281	13,709,839	12,624,318	12,970,487	10.74%
YoY %	24.89%	13.05%	13.24%	9.21%	8.60%	-2.67%	-	-
Horiz. %	184.56%	147.78%	130.72%	115.43%	105.70%	97.33%	100.00%	-
NOSH	3,694,239	3,693,280	3,701,993	3,696,859	3,695,374	3,702,146	3,695,295	-0.00%
YoY %	0.03%	-0.24%	0.14%	0.04%	-0.18%	0.19%	-	-
Horiz. %	99.97%	99.95%	100.18%	100.04%	100.00%	100.19%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Ratio Analysis
NP Margin	21.26%	22.06%	27.11%	23.45%	21.10%	19.18%	28.89%	-
YoY %	-3.63%	-18.63%	15.61%	11.14%	10.01%	-33.61%	-	-
Horiz. %	73.59%	76.36%	93.84%	81.17%	73.04%	66.39%	100.00%	-
ROE	5.54%	7.87%	12.35%	11.60%	5.83%	5.47%	11.37%	-
YoY %	-29.61%	-36.28%	6.47%	98.97%	6.58%	-51.89%	-	-
Horiz. %	48.72%	69.22%	108.62%	102.02%	51.28%	48.11%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Per Share
RPS	343.98	345.80	371.72	300.47	177.89	180.77	168.71	12.59%
YoY %	-0.53%	-6.97%	23.71%	68.91%	-1.59%	7.15%	-	-
Horiz. %	203.89%	204.97%	220.33%	178.10%	105.44%	107.15%	100.00%	-
EPS	35.90	40.82	56.58	47.00	21.62	18.64	39.90	-1.74%
YoY %	-12.05%	-27.85%	20.38%	117.39%	15.99%	-53.28%	-	-
Horiz. %	89.97%	102.31%	141.80%	117.79%	54.19%	46.72%	100.00%	-
DPS	50.00	3.50	3.50	3.30	3.00	3.00	2.70	62.58%
YoY %	1,328.57%	0.00%	6.06%	10.00%	0.00%	11.11%	-	-
Horiz. %	1,851.85%	129.63%	129.63%	122.22%	111.11%	111.11%	100.00%	-
NAPS	6.48	5.19	4.58	4.05	3.71	3.41	3.51	10.74%
YoY %	24.86%	13.32%	13.09%	9.16%	8.80%	-2.85%	-	-
Horiz. %	184.62%	147.86%	130.48%	115.38%	105.70%	97.15%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 3,696,515
RPS	327.77	329.42	354.95	286.52	169.56	172.62	160.80	12.59%
YoY %	-0.50%	-7.19%	23.88%	68.98%	-1.77%	7.35%	-	-
Horiz. %	203.84%	204.86%	220.74%	178.18%	105.45%	107.35%	100.00%	-
EPS	34.21	38.89	54.03	44.82	20.61	17.80	38.03	-1.74%
YoY %	-12.03%	-28.02%	20.55%	117.47%	15.79%	-53.19%	-	-
Horiz. %	89.96%	102.26%	142.07%	117.85%	54.19%	46.81%	100.00%	-
DPS	47.64	3.33	3.34	3.15	2.86	2.86	2.57	62.60%
YoY %	1,330.63%	-0.30%	6.03%	10.14%	0.00%	11.28%	-	-
Horiz. %	1,853.70%	129.57%	129.96%	122.57%	111.28%	111.28%	100.00%	-
NAPS	6.1747	4.9442	4.3734	3.8619	3.5363	3.2563	3.3456	10.74%
YoY %	24.89%	13.05%	13.24%	9.21%	8.60%	-2.67%	-	-
Horiz. %	184.56%	147.78%	130.72%	115.43%	105.70%	97.33%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	-
Price	10.40	8.71	9.10	9.92	6.86	5.25	8.05	-
P/RPS	3.02	2.52	2.45	3.30	3.86	2.90	4.77	-7.32%
YoY %	19.84%	2.86%	-25.76%	-14.51%	33.10%	-39.20%	-	-
Horiz. %	63.31%	52.83%	51.36%	69.18%	80.92%	60.80%	100.00%	-
P/EPS	28.97	21.34	16.08	21.11	31.73	28.17	20.18	6.20%
YoY %	35.75%	32.71%	-23.83%	-33.47%	12.64%	39.59%	-	-
Horiz. %	143.56%	105.75%	79.68%	104.61%	157.23%	139.59%	100.00%	-
EY	3.45	4.69	6.22	4.74	3.15	3.55	4.96	-5.86%
YoY %	-26.44%	-24.60%	31.22%	50.48%	-11.27%	-28.43%	-	-
Horiz. %	69.56%	94.56%	125.40%	95.56%	63.51%	71.57%	100.00%	-
DY	4.81	0.40	0.38	0.33	0.44	0.57	0.34	55.45%
YoY %	1,102.50%	5.26%	15.15%	-25.00%	-22.81%	67.65%	-	-
Horiz. %	1,414.71%	117.65%	111.76%	97.06%	129.41%	167.65%	100.00%	-
P/NAPS	1.60	1.68	1.99	2.45	1.85	1.54	2.29	-5.79%
YoY %	-4.76%	-15.58%	-18.78%	32.43%	20.13%	-32.75%	-	-
Horiz. %	69.87%	73.36%	86.90%	106.99%	80.79%	67.25%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	28/11/13	29/11/12	24/11/11	25/11/10	25/11/09	27/11/08	22/11/07	-
Price	10.36	8.82	10.28	10.40	7.08	4.44	7.50	-
P/RPS	3.01	2.55	2.77	3.46	3.98	2.46	4.45	-6.30%
YoY %	18.04%	-7.94%	-19.94%	-13.07%	61.79%	-44.72%	-	-
Horiz. %	67.64%	57.30%	62.25%	77.75%	89.44%	55.28%	100.00%	-
P/EPS	28.86	21.61	18.17	22.13	32.75	23.82	18.80	7.39%
YoY %	33.55%	18.93%	-17.89%	-32.43%	37.49%	26.70%	-	-
Horiz. %	153.51%	114.95%	96.65%	117.71%	174.20%	126.70%	100.00%	-
EY	3.47	4.63	5.50	4.52	3.05	4.20	5.32	-6.86%
YoY %	-25.05%	-15.82%	21.68%	48.20%	-27.38%	-21.05%	-	-
Horiz. %	65.23%	87.03%	103.38%	84.96%	57.33%	78.95%	100.00%	-
DY	4.83	0.40	0.34	0.32	0.42	0.68	0.36	54.08%
YoY %	1,107.50%	17.65%	6.25%	-23.81%	-38.24%	88.89%	-	-
Horiz. %	1,341.67%	111.11%	94.44%	88.89%	116.67%	188.89%	100.00%	-
P/NAPS	1.60	1.70	2.24	2.57	1.91	1.30	2.14	-4.72%
YoY %	-5.88%	-24.11%	-12.84%	34.55%	46.92%	-39.25%	-	-
Horiz. %	74.77%	79.44%	104.67%	120.09%	89.25%	60.75%	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

2024-05-10 16:50:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-10 16:30:00

EMA 5

10 Mins

SELL

2024-05-10 16:25:00

EMA 5

5 Mins

SELL

2024-05-10 15:50:00

EMA 5

10 Mins

BUY

2024-05-10 15:30:00

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

MPI

MALAYSIAN PACIFIC INDUSTRIES

616

PTRANS

PERAK TRANSIT BERHAD

615

HLIND

HONG LEONG INDUSTRIES BHD

611

GENTING

GENTING BHD

391

VSTECS

VSTECS BERHAD

380

MYEG

MY E.G. SERVICES BHD

353

YTLPOWR

YTL POWER INTERNATIONAL BHD

342

TOPGLOV

TOP GLOVE CORPORATION BHD

312

SNS

SNS NETWORK TECHNOLOGY BERHAD

291

Daily Stocks

HSI-CXG

0.215

+0.05

217,838,000

HSI-HUT

0.145

-0.045

155,573,100

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

HSI-HS2

0.06

-0.035

64,799,400

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