[GENTING] YoY 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
Quarter Result
Revenue	4,462,807	4,085,070	2,102,698	2,159,206	1,980,808	1,396,776	1,272,311	23.25%
YoY %	9.25%	94.28%	-2.62%	9.01%	41.81%	9.78%	-	-
Horiz. %	350.76%	321.07%	165.27%	169.71%	155.69%	109.78%	100.00%	-
PBT	1,548,429	1,593,130	570,451	770,799	916,377	548,307	546,521	18.94%
YoY %	-2.81%	179.28%	-25.99%	-15.89%	67.13%	0.33%	-	-
Horiz. %	283.32%	291.50%	104.38%	141.04%	167.67%	100.33%	100.00%	-
Tax	-350,831	-176,777	-181,633	-218,925	-195,529	-144,117	-155,168	14.55%
YoY %	-98.46%	2.67%	17.03%	-11.97%	-35.67%	7.12%	-	-
Horiz. %	226.10%	113.93%	117.06%	141.09%	126.01%	92.88%	100.00%	-
NP	1,197,598	1,416,353	388,818	551,874	720,848	404,190	391,353	20.48%
YoY %	-15.44%	264.27%	-29.55%	-23.44%	78.34%	3.28%	-	-
Horiz. %	306.01%	361.91%	99.35%	141.02%	184.19%	103.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	673,220	739,172	214,493	291,042	542,502	272,056	256,560	17.43%
YoY %	-8.92%	244.61%	-26.30%	-46.35%	99.41%	6.04%	-	-
Horiz. %	262.40%	288.11%	83.60%	113.44%	211.45%	106.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.66%	11.10%	31.84%	28.40%	21.34%	26.28%	28.39%	-
YoY %	104.14%	-65.14%	12.11%	33.08%	-18.80%	-7.43%	-	-
Horiz. %	79.82%	39.10%	112.15%	100.04%	75.17%	92.57%	100.00%	-
Total Cost	3,265,209	2,668,717	1,713,880	1,607,332	1,259,960	992,586	880,958	24.38%
YoY %	22.35%	55.71%	6.63%	27.57%	26.94%	12.67%	-	-
Horiz. %	370.64%	302.93%	194.55%	182.45%	143.02%	112.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	16,784,186	13,859,475	13,239,394	12,848,800	12,343,028	9,169,634	8,072,975	12.96%
YoY %	21.10%	4.68%	3.04%	4.10%	34.61%	13.58%	-	-
Horiz. %	207.91%	171.68%	164.00%	159.16%	152.89%	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	129,679	121,963	110,944	111,084	99,778	16,928	70,444	10.70%
YoY %	6.33%	9.93%	-0.13%	11.33%	489.43%	-75.97%	-	-
Horiz. %	184.09%	173.13%	157.49%	157.69%	141.64%	24.03%	100.00%	-
Div Payout %	19.26%	16.50%	51.72%	38.17%	18.39%	6.22%	27.46%	-
YoY %	16.73%	-68.10%	35.50%	107.56%	195.66%	-77.35%	-	-
Horiz. %	70.14%	60.09%	188.35%	139.00%	66.97%	22.65%	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	16,784,186	13,859,475	13,239,394	12,848,800	12,343,028	9,169,634	8,072,975	12.96%
YoY %	21.10%	4.68%	3.04%	4.10%	34.61%	13.58%	-	-
Horiz. %	207.91%	171.68%	164.00%	159.16%	152.89%	113.58%	100.00%	-
NOSH	3,705,118	3,695,860	3,698,155	3,702,824	3,695,517	705,356	704,448	31.85%
YoY %	0.25%	-0.06%	-0.13%	0.20%	423.92%	0.13%	-	-
Horiz. %	525.96%	524.65%	524.97%	525.63%	524.60%	100.13%	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	26.84%	34.67%	18.49%	25.56%	36.39%	28.94%	30.76%	-
YoY %	-22.58%	87.51%	-27.66%	-29.76%	25.74%	-5.92%	-	-
Horiz. %	87.26%	112.71%	60.11%	83.09%	118.30%	94.08%	100.00%	-
ROE	4.01%	5.33%	1.62%	2.27%	4.40%	2.97%	3.18%	-
YoY %	-24.77%	229.01%	-28.63%	-48.41%	48.15%	-6.60%	-	-
Horiz. %	126.10%	167.61%	50.94%	71.38%	138.36%	93.40%	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	120.45	110.53	56.86	58.31	53.60	198.02	180.61	-6.52%
YoY %	8.97%	94.39%	-2.49%	8.79%	-72.93%	9.64%	-	-
Horiz. %	66.69%	61.20%	31.48%	32.29%	29.68%	109.64%	100.00%	-
EPS	18.17	20.00	5.80	7.86	14.68	7.71	36.42	-10.93%
YoY %	-9.15%	244.83%	-26.21%	-46.46%	90.40%	-78.83%	-	-
Horiz. %	49.89%	54.91%	15.93%	21.58%	40.31%	21.17%	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	115.11	105.37	54.24	55.69	51.09	36.03	32.82	23.25%
YoY %	9.24%	94.27%	-2.60%	9.00%	41.80%	9.78%	-	-
Horiz. %	350.73%	321.05%	165.27%	169.68%	155.67%	109.78%	100.00%	-
EPS	17.36	19.07	5.53	7.51	13.99	7.02	6.62	17.42%
YoY %	-8.97%	244.85%	-26.36%	-46.32%	99.29%	6.04%	-	-
Horiz. %	262.24%	288.07%	83.53%	113.44%	211.33%	106.04%	100.00%	-
DPS	3.34	3.15	2.86	2.87	2.57	0.44	1.82	10.64%
YoY %	6.03%	10.14%	-0.35%	11.67%	484.09%	-75.82%	-	-
Horiz. %	183.52%	173.08%	157.14%	157.69%	141.21%	24.18%	100.00%	-
NAPS	4.3293	3.5749	3.4149	3.3142	3.1837	2.3652	2.0823	12.96%
YoY %	21.10%	4.69%	3.04%	4.10%	34.61%	13.59%	-	-
Horiz. %	207.91%	171.68%	164.00%	159.16%	152.89%	113.59%	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	9.32	6.44	9.94	9.60	15.39	2.39	2.09	28.28%
YoY %	44.72%	-35.21%	3.54%	-37.62%	543.93%	14.35%	-	-
Horiz. %	445.93%	308.13%	475.60%	459.33%	736.36%	114.35%	100.00%	-
P/EPS	61.75	35.60	97.41	71.25	56.20	12.29	10.38	34.59%
YoY %	73.46%	-63.45%	36.72%	26.78%	357.28%	18.40%	-	-
Horiz. %	594.89%	342.97%	938.44%	686.42%	541.43%	118.40%	100.00%	-
EY	1.62	2.81	1.03	1.40	1.78	8.14	9.63	-25.69%
YoY %	-42.35%	172.82%	-26.43%	-21.35%	-78.13%	-15.47%	-	-
Horiz. %	16.82%	29.18%	10.70%	14.54%	18.48%	84.53%	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	8.12	8.14	11.61	9.09	13.53	2.48	2.15	24.77%
YoY %	-0.25%	-29.89%	27.72%	-32.82%	445.56%	15.35%	-	-
Horiz. %	377.67%	378.60%	540.00%	422.79%	629.30%	115.35%	100.00%	-
P/EPS	53.82	45.00	113.79	67.43	49.39	12.76	10.65	30.98%
YoY %	19.60%	-60.45%	68.75%	36.53%	287.07%	19.81%	-	-
Horiz. %	505.35%	422.54%	1,068.45%	633.15%	463.76%	119.81%	100.00%	-
EY	1.86	2.22	0.88	1.48	2.02	7.84	9.39	-23.64%
YoY %	-16.22%	152.27%	-40.54%	-26.73%	-74.23%	-16.51%	-	-
Horiz. %	19.81%	23.64%	9.37%	15.76%	21.51%	83.49%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 07 June 2024

MQ Trader

MQ Trading Signals

2024-06-07 16:45:00

EMA 5

5 Mins

SELL

2024-06-07 16:30:00

EMA 5

5 Mins

BUY

2024-06-07 16:20:00

EMA 5

5 Mins

SELL

2024-06-07 16:05:00

EMA 5

5 Mins

BUY

2024-06-07 14:40:00

OBV

10 Mins

SELL

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 >

DSONIC

DATASONIC GROUP BERHAD

1000

JCY

JCY INTERNATIONAL BERHAD

333

PTRANS

PERAK TRANSIT BERHAD

330

MPI

MALAYSIAN PACIFIC INDUSTRIES

324

HLIND

HONG LEONG INDUSTRIES BHD

318

GENTING

GENTING BHD

272

YTLPOWR

YTL POWER INTERNATIONAL BHD

222

GENM

GENTING MALAYSIA BERHAD

216

DNEX

DAGANG NEXCHANGE BERHAD

212

MAYBANK

MALAYAN BANKING BHD

208

Daily Stocks

JAKS

0.155

+0.025

290,569,100

HSI-HUZ

0.235

+0.01

169,628,200

YNHPROP

0.64

+0.16

133,726,300

JTGROUP

0.435

+0.08

131,729,600

HSI-CV7

0.135

-0.02

106,981,000

WIDAD

0.08

+0.02

90,491,700

WCT

0.83

+0.055

80,521,700

DSONIC

0.565

+0.015

62,194,500

TOPGLOV

1.12

+0.06

59,175,600

JCY

0.64

+0.025

57,627,800

More active Stocks

NESTLE

125.50

+0.70

40,700

TOYOVEN

1.53

+0.29

4,348,900

MBMR

5.44

+0.29

858,600

PETDAG

18.58

+0.28

460,800

HEIM

23.94

+0.24

51,000

HARTA

3.41

+0.22

9,303,900

LYSAGHT

3.00

+0.19

2,000

AJI

15.78

+0.18

107,300

SUNCON

3.30

+0.17

6,385,100

YNHPROP

0.64

+0.16

133,726,300

More gainer Stocks

F&N

32.00

-0.36

233,500

MPI

38.20

-0.30

46,900

APOLLO

6.81

-0.24

258,500

ALLIANZ

21.68

-0.22

75,300

ORIENT

6.97

-0.18

1,220,900

KUAISHO-C17

0.08

-0.12

58,800

PCHEM

6.64

-0.10

4,382,700

KAB-CH

0.055

-0.095

150,000

MRDIY-C27

0.065

-0.085

732,800

UCHITEC-CT

0.065

-0.085

50,000

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