[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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 24 June 2024

MQ Trader

MQ Trading Signals

2024-06-25 11:40:00

EMA 5

5 Mins

SELL

2024-06-25 11:35:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-06-25 11:20:00

ADX

5 Mins

SELL

2024-06-25 11:10:00

EMA 5

5 Mins

BUY

2024-06-25 11:10:00

ADX

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 >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

759

HLIND

HONG LEONG INDUSTRIES BHD

727

MPI

MALAYSIAN PACIFIC INDUSTRIES

717

DNEX

DAGANG NEXCHANGE BERHAD

608

YTLPOWR

YTL POWER INTERNATIONAL BHD

548

NOTION

NOTION VTEC BHD

547

GENTING

GENTING BHD

545

HEXCAP

HEXTAR CAPITAL BERHAD

493

PBBANK

PUBLIC BANK BHD

473

Daily Stocks

HSI-CXF

0.11

-0.015

373,497,100

HSI-HUZ

0.205

0.00

294,139,400

HSI-HU8

0.08

0.00

183,921,000

INIX-OR

0.02

0.00

141,839,900

INGENIEU

0.065

0.00

135,281,100

HSI-CXV

0.14

-0.005

85,455,000

AHB-WC

0.065

0.00

76,700,000

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

VELESTO

0.26

+0.01

48,467,600

More active Stocks

DLADY

36.50

+0.68

7,500

KLK

20.82

+0.38

898,800

TENAGA

13.98

+0.26

5,694,600

HLFG

17.20

+0.14

116,200

HEIM

23.20

+0.14

56,900

F&N

31.80

+0.14

30,500

HARTA

3.27

+0.10

1,900,200

ALLIANZ

22.12

+0.10

6,600

MAHSING

1.76

+0.09

21,145,800

KIMLUN

1.37

+0.09

475,700

More gainer Stocks

NESTLE

122.20

-0.80

6,900

PETGAS

18.00

-0.34

316,600

AJI

15.10

-0.24

101,200

MPI

38.58

-0.24

83,900

AXIATA-C1B

0.035

-0.225

1,380,000

KESM

7.20

-0.21

29,100

ECOWLD-C26

0.01

-0.20

100

KGB

3.32

-0.18

2,354,600

UNISEM

4.02

-0.18

738,300

PETDAG

17.28

-0.18

191,200

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