[GENTING] YoY TTM 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
TTM Result
Revenue	17,347,888	11,920,495	8,930,926	8,796,895	7,798,642	5,563,626	4,856,994	23.62%
YoY %	45.53%	33.47%	1.52%	12.80%	40.17%	14.55%	-	-
Horiz. %	357.17%	245.43%	183.88%	181.12%	160.57%	114.55%	100.00%	-
PBT	6,040,246	3,184,314	1,248,101	2,899,278	3,783,662	2,441,419	1,853,121	21.75%
YoY %	89.69%	155.13%	-56.95%	-23.37%	54.98%	31.75%	-	-
Horiz. %	325.95%	171.84%	67.35%	156.45%	204.18%	131.75%	100.00%	-
Tax	-1,367,696	-792,062	-707,087	-644,774	-889,329	-509,741	-743,302	10.69%
YoY %	-72.68%	-12.02%	-9.66%	27.50%	-74.47%	31.42%	-	-
Horiz. %	184.00%	106.56%	95.13%	86.74%	119.65%	68.58%	100.00%	-
NP	4,672,550	2,392,252	541,014	2,254,504	2,894,333	1,931,678	1,109,819	27.05%
YoY %	95.32%	342.18%	-76.00%	-22.11%	49.84%	74.05%	-	-
Horiz. %	421.02%	215.55%	48.75%	203.14%	260.79%	174.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,728,747	1,588,334	266,451	1,520,125	2,123,908	1,332,068	975,026	18.70%
YoY %	71.80%	496.11%	-82.47%	-28.43%	59.44%	36.62%	-	-
Horiz. %	279.86%	162.90%	27.33%	155.91%	217.83%	136.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.64%	24.87%	56.65%	22.24%	23.50%	20.88%	40.11%	-
YoY %	-8.97%	-56.10%	154.72%	-5.36%	12.55%	-47.94%	-	-
Horiz. %	56.44%	62.00%	141.24%	55.45%	58.59%	52.06%	100.00%	-
Total Cost	12,675,338	9,528,243	8,389,912	6,542,391	4,904,309	3,631,948	3,747,175	22.50%
YoY %	33.03%	13.57%	28.24%	33.40%	35.03%	-3.08%	-	-
Horiz. %	338.26%	254.28%	223.90%	174.60%	130.88%	96.92%	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	296,301	277,186	258,692	270,114	128,191	150,887	183,143	8.34%
YoY %	6.90%	7.15%	-4.23%	110.71%	-15.04%	-17.61%	-	-
Horiz. %	161.79%	151.35%	141.25%	147.49%	70.00%	82.39%	100.00%	-
Div Payout %	10.86%	17.45%	97.09%	17.77%	6.04%	11.33%	18.78%	-
YoY %	-37.77%	-82.03%	446.37%	194.21%	-46.69%	-39.67%	-	-
Horiz. %	57.83%	92.92%	516.99%	94.62%	32.16%	60.33%	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	26.93%	20.07%	6.06%	25.63%	37.11%	34.72%	22.85%	-
YoY %	34.18%	231.19%	-76.36%	-30.94%	6.88%	51.95%	-	-
Horiz. %	117.86%	87.83%	26.52%	112.17%	162.41%	151.95%	100.00%	-
ROE	16.26%	11.46%	2.01%	11.83%	17.21%	14.53%	12.08%	-
YoY %	41.88%	470.15%	-83.01%	-31.26%	18.44%	20.28%	-	-
Horiz. %	134.60%	94.87%	16.64%	97.93%	142.47%	120.28%	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	468.21	322.54	241.50	237.57	211.03	788.77	689.48	-6.24%
YoY %	45.16%	33.56%	1.65%	12.58%	-73.25%	14.40%	-	-
Horiz. %	67.91%	46.78%	35.03%	34.46%	30.61%	114.40%	100.00%	-
EPS	73.65	42.98	7.20	41.05	57.47	188.85	138.41	-9.97%
YoY %	71.36%	496.94%	-82.46%	-28.57%	-69.57%	36.44%	-	-
Horiz. %	53.21%	31.05%	5.20%	29.66%	41.52%	136.44%	100.00%	-
DPS	8.00	7.50	7.00	7.30	3.47	21.40	26.00	-17.82%
YoY %	6.67%	7.14%	-4.11%	110.37%	-83.79%	-17.69%	-	-
Horiz. %	30.77%	28.85%	26.92%	28.08%	13.35%	82.31%	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	447.47	307.48	230.36	226.91	201.16	143.51	125.28	23.62%
YoY %	45.53%	33.48%	1.52%	12.80%	40.17%	14.55%	-	-
Horiz. %	357.18%	245.43%	183.88%	181.12%	160.57%	114.55%	100.00%	-
EPS	70.38	40.97	6.87	39.21	54.78	34.36	25.15	18.70%
YoY %	71.78%	496.36%	-82.48%	-28.42%	59.43%	36.62%	-	-
Horiz. %	279.84%	162.90%	27.32%	155.90%	217.81%	136.62%	100.00%	-
DPS	7.64	7.15	6.67	6.97	3.31	3.89	4.72	8.35%
YoY %	6.85%	7.20%	-4.30%	110.57%	-14.91%	-17.58%	-	-
Horiz. %	161.86%	151.48%	141.31%	147.67%	70.13%	82.42%	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	2.40	2.21	2.34	2.36	3.91	0.60	0.55	27.81%
YoY %	8.60%	-5.56%	-0.85%	-39.64%	551.67%	9.09%	-	-
Horiz. %	436.36%	401.82%	425.45%	429.09%	710.91%	109.09%	100.00%	-
P/EPS	15.23	16.57	78.42	13.64	14.35	2.51	2.73	33.15%
YoY %	-8.09%	-78.87%	474.93%	-4.95%	471.71%	-8.06%	-	-
Horiz. %	557.88%	606.96%	2,872.53%	499.63%	525.64%	91.94%	100.00%	-
EY	6.56	6.04	1.28	7.33	6.97	39.84	36.62	-24.90%
YoY %	8.61%	371.88%	-82.54%	5.16%	-82.51%	8.79%	-	-
Horiz. %	17.91%	16.49%	3.50%	20.02%	19.03%	108.79%	100.00%	-
DY	0.71	1.05	1.24	1.30	0.42	4.51	6.88	-31.50%
YoY %	-32.38%	-15.32%	-4.62%	209.52%	-90.69%	-34.45%	-	-
Horiz. %	10.32%	15.26%	18.02%	18.90%	6.10%	65.55%	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	2.09	2.79	2.73	2.23	3.44	0.62	0.56	24.53%
YoY %	-25.09%	2.20%	22.42%	-35.17%	454.84%	10.71%	-	-
Horiz. %	373.21%	498.21%	487.50%	398.21%	614.29%	110.71%	100.00%	-
P/EPS	13.28	20.94	91.60	12.91	12.61	2.61	2.80	29.60%
YoY %	-36.58%	-77.14%	609.53%	2.38%	383.14%	-6.79%	-	-
Horiz. %	474.29%	747.86%	3,271.43%	461.07%	450.36%	93.21%	100.00%	-
EY	7.53	4.78	1.09	7.75	7.93	38.38	35.67	-22.82%
YoY %	57.53%	338.53%	-85.94%	-2.27%	-79.34%	7.60%	-	-
Horiz. %	21.11%	13.40%	3.06%	21.73%	22.23%	107.60%	100.00%	-
DY	0.82	0.83	1.06	1.38	0.48	4.35	6.70	-29.52%
YoY %	-1.20%	-21.70%	-23.19%	187.50%	-88.97%	-35.07%	-	-
Horiz. %	12.24%	12.39%	15.82%	20.60%	7.16%	64.93%	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