[GENTING] YoY Quarter Result on 31-Dec-2008 [#4]

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Quarter Result
Revenue	4,819,006	4,086,714	2,320,097	2,390,173	2,249,584	2,203,308	1,464,484	21.94%
YoY %	17.92%	76.14%	-2.93%	6.25%	2.10%	50.45%	-	-
Horiz. %	329.06%	279.05%	158.42%	163.21%	153.61%	150.45%	100.00%	-
PBT	1,726,505	1,182,775	585,660	-108,934	909,605	921,968	625,569	18.42%
YoY %	45.97%	101.96%	637.63%	-111.98%	-1.34%	47.38%	-	-
Horiz. %	275.99%	189.07%	93.62%	-17.41%	145.40%	147.38%	100.00%	-
Tax	-311,483	-376,600	-189,605	-190,937	-148,285	-195,145	-170,607	10.54%
YoY %	17.29%	-98.62%	0.70%	-28.76%	24.01%	-14.38%	-	-
Horiz. %	182.57%	220.74%	111.14%	111.92%	86.92%	114.38%	100.00%	-
NP	1,415,022	806,175	396,055	-299,871	761,320	726,823	454,962	20.80%
YoY %	75.52%	103.55%	232.08%	-139.39%	4.75%	59.75%	-	-
Horiz. %	311.02%	177.20%	87.05%	-65.91%	167.34%	159.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	772,913	465,433	245,400	-120,784	514,442	506,034	346,671	14.29%
YoY %	66.06%	89.66%	303.17%	-123.48%	1.66%	45.97%	-	-
Horiz. %	222.95%	134.26%	70.79%	-34.84%	148.39%	145.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.04%	31.84%	32.37%	-	16.30%	21.17%	27.27%	-
YoY %	-43.34%	-1.64%	0.00%	-	-23.00%	-22.37%	-	-
Horiz. %	66.15%	116.76%	118.70%	-	59.77%	77.63%	100.00%	-
Total Cost	3,403,984	3,280,539	1,924,042	2,690,044	1,488,264	1,476,485	1,009,522	22.44%
YoY %	3.76%	70.50%	-28.48%	80.75%	0.80%	46.26%	-	-
Horiz. %	337.19%	324.96%	190.59%	266.47%	147.42%	146.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	17,606,470	15,477,405	13,896,144	12,447,769	12,352,525	10,654,843	13,861,200	4.06%
YoY %	13.76%	11.38%	11.64%	0.77%	15.93%	-23.13%	-	-
Horiz. %	127.02%	111.66%	100.25%	89.80%	89.12%	76.87%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Dividend
Div	166,098	166,622	155,222	147,748	159,029	28,412	133,958	3.64%
YoY %	-0.31%	7.34%	5.06%	-7.09%	459.72%	-78.79%	-	-
Horiz. %	123.99%	124.38%	115.87%	110.29%	118.72%	21.21%	100.00%	-
Div Payout %	21.49%	35.80%	63.25%	0.00%	30.91%	5.61%	38.64%	-
YoY %	-39.97%	-43.40%	0.00%	0.00%	450.98%	-85.48%	-	-
Horiz. %	55.62%	92.65%	163.69%	0.00%	79.99%	14.52%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Equity
Net Worth	17,606,470	15,477,405	13,896,144	12,447,769	12,352,525	10,654,843	13,861,200	4.06%
YoY %	13.76%	11.38%	11.64%	0.77%	15.93%	-23.13%	-	-
Horiz. %	127.02%	111.66%	100.25%	89.80%	89.12%	76.87%	100.00%	-
NOSH	3,691,083	3,702,728	3,695,783	3,693,700	3,698,360	710,322	705,045	31.75%
YoY %	-0.31%	0.19%	0.06%	-0.13%	420.66%	0.75%	-	-
Horiz. %	523.52%	525.18%	524.19%	523.90%	524.56%	100.75%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Ratio Analysis
NP Margin	29.36%	19.73%	17.07%	-12.55%	33.84%	32.99%	31.07%	-
YoY %	48.81%	15.58%	236.02%	-137.09%	2.58%	6.18%	-	-
Horiz. %	94.50%	63.50%	54.94%	-40.39%	108.92%	106.18%	100.00%	-
ROE	4.39%	3.01%	1.77%	-0.97%	4.16%	4.75%	2.50%	-
YoY %	45.85%	70.06%	282.47%	-123.32%	-12.42%	90.00%	-	-
Horiz. %	175.60%	120.40%	70.80%	-38.80%	166.40%	190.00%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Per Share
RPS	130.56	110.37	62.78	64.71	60.83	310.18	207.71	-7.44%
YoY %	18.29%	75.80%	-2.98%	6.38%	-80.39%	49.33%	-	-
Horiz. %	62.86%	53.14%	30.22%	31.15%	29.29%	149.33%	100.00%	-
EPS	20.94	12.57	6.64	-3.27	13.91	14.25	49.17	-13.25%
YoY %	66.59%	89.31%	303.06%	-123.51%	-2.39%	-71.02%	-	-
Horiz. %	42.59%	25.56%	13.50%	-6.65%	28.29%	28.98%	100.00%	-
DPS	4.50	4.50	4.20	4.00	4.30	4.00	19.00	-21.33%
YoY %	0.00%	7.14%	5.00%	-6.98%	7.50%	-78.95%	-	-
Horiz. %	23.68%	23.68%	22.11%	21.05%	22.63%	21.05%	100.00%	-
NAPS	4.77	4.18	3.76	3.37	3.34	15.00	19.66	-21.01%
YoY %	14.11%	11.17%	11.57%	0.90%	-77.73%	-23.70%	-	-
Horiz. %	24.26%	21.26%	19.13%	17.14%	16.99%	76.30%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Adjusted Per Share Value based on latest NOSH - 3,693,700
RPS	124.30	105.41	59.84	61.65	58.03	56.83	37.77	21.94%
YoY %	17.92%	76.15%	-2.94%	6.24%	2.11%	50.46%	-	-
Horiz. %	329.10%	279.08%	158.43%	163.22%	153.64%	150.46%	100.00%	-
EPS	19.94	12.01	6.33	-3.12	13.27	13.05	8.94	14.29%
YoY %	66.03%	89.73%	302.88%	-123.51%	1.69%	45.97%	-	-
Horiz. %	223.04%	134.34%	70.81%	-34.90%	148.43%	145.97%	100.00%	-
DPS	4.28	4.30	4.00	3.81	4.10	0.73	3.46	3.60%
YoY %	-0.47%	7.50%	4.99%	-7.07%	461.64%	-78.90%	-	-
Horiz. %	123.70%	124.28%	115.61%	110.12%	118.50%	21.10%	100.00%	-
NAPS	4.5414	3.9922	3.5843	3.2108	3.1862	2.7483	3.5753	4.06%
YoY %	13.76%	11.38%	11.63%	0.77%	15.93%	-23.13%	-	-
Horiz. %	127.02%	111.66%	100.25%	89.81%	89.12%	76.87%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/11	30/12/10	31/12/09	31/12/08	31/12/07	29/12/06	30/12/05	-
Price	11.00	11.18	7.34	3.70	7.90	6.60	4.28	-
P/RPS	8.43	10.13	11.69	5.72	12.99	2.13	2.06	26.45%
YoY %	-16.78%	-13.34%	104.37%	-55.97%	509.86%	3.40%	-	-
Horiz. %	409.22%	491.75%	567.48%	277.67%	630.58%	103.40%	100.00%	-
P/EPS	52.53	88.94	110.54	-113.15	56.79	9.26	8.70	34.92%
YoY %	-40.94%	-19.54%	197.69%	-299.24%	513.28%	6.44%	-	-
Horiz. %	603.79%	1,022.30%	1,270.57%	-1,300.57%	652.76%	106.44%	100.00%	-
EY	1.90	1.12	0.90	-0.88	1.76	10.79	11.49	-25.90%
YoY %	69.64%	24.44%	202.27%	-150.00%	-83.69%	-6.09%	-	-
Horiz. %	16.54%	9.75%	7.83%	-7.66%	15.32%	93.91%	100.00%	-
DY	0.41	0.40	0.57	1.08	0.54	0.61	4.44	-32.75%
YoY %	2.50%	-29.82%	-47.22%	100.00%	-11.48%	-86.26%	-	-
Horiz. %	9.23%	9.01%	12.84%	24.32%	12.16%	13.74%	100.00%	-
P/NAPS	2.31	2.67	1.95	1.10	2.37	0.44	0.22	47.95%
YoY %	-13.48%	36.92%	77.27%	-53.59%	438.64%	100.00%	-	-
Horiz. %	1,050.00%	1,213.64%	886.36%	500.00%	1,077.27%	200.00%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Price Multiplier on Announcement Date
Date	28/02/12	23/02/11	25/02/10	26/02/09	28/02/08	28/02/07	22/02/06	-
Price	10.54	10.38	6.31	3.54	6.85	7.10	4.60	-
P/RPS	8.07	9.40	10.05	5.47	11.26	2.29	2.21	24.08%
YoY %	-14.15%	-6.47%	83.73%	-51.42%	391.70%	3.62%	-	-
Horiz. %	365.16%	425.34%	454.75%	247.51%	509.50%	103.62%	100.00%	-
P/EPS	50.33	82.58	95.03	-108.26	49.25	9.97	9.36	32.34%
YoY %	-39.05%	-13.10%	187.78%	-319.82%	393.98%	6.52%	-	-
Horiz. %	537.71%	882.26%	1,015.28%	-1,156.62%	526.18%	106.52%	100.00%	-
EY	1.99	1.21	1.05	-0.92	2.03	10.03	10.69	-24.42%
YoY %	64.46%	15.24%	214.13%	-145.32%	-79.76%	-6.17%	-	-
Horiz. %	18.62%	11.32%	9.82%	-8.61%	18.99%	93.83%	100.00%	-
DY	0.43	0.43	0.67	1.13	0.63	0.56	4.13	-31.39%
YoY %	0.00%	-35.82%	-40.71%	79.37%	12.50%	-86.44%	-	-
Horiz. %	10.41%	10.41%	16.22%	27.36%	15.25%	13.56%	100.00%	-
P/NAPS	2.21	2.48	1.68	1.05	2.05	0.47	0.23	45.78%
YoY %	-10.89%	47.62%	60.00%	-48.78%	336.17%	104.35%	-	-
Horiz. %	960.87%	1,078.26%	730.43%	456.52%	891.30%	204.35%	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 - 31 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 >

PBBANK

PUBLIC BANK BHD

1000

HLIND

HONG LEONG INDUSTRIES BHD

309

MPI

MALAYSIAN PACIFIC INDUSTRIES

284

PTRANS

PERAK TRANSIT BERHAD

253

GENTING

GENTING BHD

144

YTLPOWR

YTL POWER INTERNATIONAL BHD

126

DSONIC

DATASONIC GROUP BERHAD

121

DUFU

DUFU TECHNOLOGY CORP. BHD

121

MAHSING

MAH SING GROUP BHD

105

GENM

GENTING MALAYSIA BERHAD

Daily Stocks

HSI-CV7

0.135

-0.015

317,584,100

HSI-HUT

0.155

+0.02

189,186,500

INIX-OR

0.02

0.00

141,839,900

MYEG

1.10

+0.04

138,808,200

DSONIC

0.485

-0.03

99,532,900

CIMB

6.84

0.00

76,896,400

EDUSPEC-OR

0.005

0.00

75,002,700

MAHSING

1.50

-0.21

74,108,800

EWINT

0.38

-0.035

73,798,000

VELESTO

0.265

-0.01

73,093,900

More active Stocks

CARLSBG

19.80

+0.60

336,200

BAT

8.90

+0.46

346,900

PETDAG

19.80

+0.38

4,532,900

ALLIANZ

22.30

+0.36

23,600

GASMSIA

3.69

+0.20

1,234,900

TIMECOM

5.28

+0.18

2,278,500

HSI-HWP

0.76

+0.18

37,000

BIPORT

6.40

+0.15

300

PANAMY

20.20

+0.14

218,500

PTT

2.30

+0.12

2,198,900

More gainer Stocks

MPI

37.10

-1.64

319,100

KLK

20.86

-0.60

8,941,600

HLFG

17.02

-0.48

602,300

BLDPLNT

10.60

-0.38

4,500

GCB

4.07

-0.23

5,489,200

VITROX

7.58

-0.22

440,200

MAHSING

1.50

-0.21

74,108,800

YTL

3.59

-0.19

57,686,500

ORIENT

6.97

-0.18

1,220,900

YTLPOWR

4.91

-0.16

34,657,400

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