[GENTING] YoY TTM Result on 30-Jun-2009 [#2]

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
TTM Result
Revenue	18,272,688	17,347,888	11,920,495	8,930,926	8,796,895	7,798,642	5,563,626	21.89%
YoY %	5.33%	45.53%	33.47%	1.52%	12.80%	40.17%	-	-
Horiz. %	328.43%	311.81%	214.26%	160.52%	158.11%	140.17%	100.00%	-
PBT	5,792,994	6,040,246	3,184,314	1,248,101	2,899,278	3,783,662	2,441,419	15.47%
YoY %	-4.09%	89.69%	155.13%	-56.95%	-23.37%	54.98%	-	-
Horiz. %	237.28%	247.41%	130.43%	51.12%	118.75%	154.98%	100.00%	-
Tax	-1,096,204	-1,367,696	-792,062	-707,087	-644,774	-889,329	-509,741	13.59%
YoY %	19.85%	-72.68%	-12.02%	-9.66%	27.50%	-74.47%	-	-
Horiz. %	215.05%	268.31%	155.39%	138.71%	126.49%	174.47%	100.00%	-
NP	4,696,790	4,672,550	2,392,252	541,014	2,254,504	2,894,333	1,931,678	15.94%
YoY %	0.52%	95.32%	342.18%	-76.00%	-22.11%	49.84%	-	-
Horiz. %	243.15%	241.89%	123.84%	28.01%	116.71%	149.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,598,286	2,728,747	1,588,334	266,451	1,520,125	2,123,908	1,332,068	11.76%
YoY %	-4.78%	71.80%	496.11%	-82.47%	-28.43%	59.44%	-	-
Horiz. %	195.06%	204.85%	119.24%	20.00%	114.12%	159.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.92%	22.64%	24.87%	56.65%	22.24%	23.50%	20.88%	-
YoY %	-16.43%	-8.97%	-56.10%	154.72%	-5.36%	12.55%	-	-
Horiz. %	90.61%	108.43%	119.11%	271.31%	106.51%	112.55%	100.00%	-
Total Cost	13,575,898	12,675,338	9,528,243	8,389,912	6,542,391	4,904,309	3,631,948	24.55%
YoY %	7.10%	33.03%	13.57%	28.24%	33.40%	35.03%	-	-
Horiz. %	373.79%	349.00%	262.35%	231.00%	180.13%	135.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	19,135,856	16,784,186	13,859,475	13,239,394	12,848,800	12,343,028	9,169,634	13.03%
YoY %	14.01%	21.10%	4.68%	3.04%	4.10%	34.61%	-	-
Horiz. %	208.69%	183.04%	151.15%	144.38%	140.12%	134.61%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	295,395	296,301	277,186	258,692	270,114	128,191	150,887	11.83%
YoY %	-0.31%	6.90%	7.15%	-4.23%	110.71%	-15.04%	-	-
Horiz. %	195.77%	196.37%	183.70%	171.45%	179.02%	84.96%	100.00%	-
Div Payout %	11.37%	10.86%	17.45%	97.09%	17.77%	6.04%	11.33%	-
YoY %	4.70%	-37.77%	-82.03%	446.37%	194.21%	-46.69%	-	-
Horiz. %	100.35%	95.85%	154.02%	856.93%	156.84%	53.31%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	19,135,856	16,784,186	13,859,475	13,239,394	12,848,800	12,343,028	9,169,634	13.03%
YoY %	14.01%	21.10%	4.68%	3.04%	4.10%	34.61%	-	-
Horiz. %	208.69%	183.04%	151.15%	144.38%	140.12%	134.61%	100.00%	-
NOSH	3,694,180	3,705,118	3,695,860	3,698,155	3,702,824	3,695,517	705,356	31.74%
YoY %	-0.30%	0.25%	-0.06%	-0.13%	0.20%	423.92%	-	-
Horiz. %	523.73%	525.28%	523.97%	524.30%	524.96%	523.92%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	25.70%	26.93%	20.07%	6.06%	25.63%	37.11%	34.72%	-
YoY %	-4.57%	34.18%	231.19%	-76.36%	-30.94%	6.88%	-	-
Horiz. %	74.02%	77.56%	57.81%	17.45%	73.82%	106.88%	100.00%	-
ROE	13.58%	16.26%	11.46%	2.01%	11.83%	17.21%	14.53%	-
YoY %	-16.48%	41.88%	470.15%	-83.01%	-31.26%	18.44%	-	-
Horiz. %	93.46%	111.91%	78.87%	13.83%	81.42%	118.44%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	494.63	468.21	322.54	241.50	237.57	211.03	788.77	-7.47%
YoY %	5.64%	45.16%	33.56%	1.65%	12.58%	-73.25%	-	-
Horiz. %	62.71%	59.36%	40.89%	30.62%	30.12%	26.75%	100.00%	-
EPS	70.33	73.65	42.98	7.20	41.05	57.47	188.85	-15.16%
YoY %	-4.51%	71.36%	496.94%	-82.46%	-28.57%	-69.57%	-	-
Horiz. %	37.24%	39.00%	22.76%	3.81%	21.74%	30.43%	100.00%	-
DPS	8.00	8.00	7.50	7.00	7.30	3.47	21.40	-15.11%
YoY %	0.00%	6.67%	7.14%	-4.11%	110.37%	-83.79%	-	-
Horiz. %	37.38%	37.38%	35.05%	32.71%	34.11%	16.21%	100.00%	-
NAPS	5.18	4.53	3.75	3.58	3.47	3.34	13.00	-14.20%
YoY %	14.35%	20.80%	4.75%	3.17%	3.89%	-74.31%	-	-
Horiz. %	39.85%	34.85%	28.85%	27.54%	26.69%	25.69%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 3,698,155
RPS	471.32	447.47	307.48	230.36	226.91	201.16	143.51	21.89%
YoY %	5.33%	45.53%	33.48%	1.52%	12.80%	40.17%	-	-
Horiz. %	328.42%	311.80%	214.26%	160.52%	158.11%	140.17%	100.00%	-
EPS	67.02	70.38	40.97	6.87	39.21	54.78	34.36	11.76%
YoY %	-4.77%	71.78%	496.36%	-82.48%	-28.42%	59.43%	-	-
Horiz. %	195.05%	204.83%	119.24%	19.99%	114.12%	159.43%	100.00%	-
DPS	7.62	7.64	7.15	6.67	6.97	3.31	3.89	11.84%
YoY %	-0.26%	6.85%	7.20%	-4.30%	110.57%	-14.91%	-	-
Horiz. %	195.89%	196.40%	183.80%	171.47%	179.18%	85.09%	100.00%	-
NAPS	4.9359	4.3293	3.5749	3.4149	3.3142	3.1837	2.3652	13.03%
YoY %	14.01%	21.10%	4.69%	3.04%	4.10%	34.61%	-	-
Horiz. %	208.69%	183.04%	151.15%	144.38%	140.12%	134.61%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	9.43	11.22	7.12	5.65	5.60	8.25	4.74	-
P/RPS	1.91	2.40	2.21	2.34	2.36	3.91	0.60	21.26%
YoY %	-20.42%	8.60%	-5.56%	-0.85%	-39.64%	551.67%	-	-
Horiz. %	318.33%	400.00%	368.33%	390.00%	393.33%	651.67%	100.00%	-
P/EPS	13.41	15.23	16.57	78.42	13.64	14.35	2.51	32.18%
YoY %	-11.95%	-8.09%	-78.87%	474.93%	-4.95%	471.71%	-	-
Horiz. %	534.26%	606.77%	660.16%	3,124.30%	543.43%	571.71%	100.00%	-
EY	7.46	6.56	6.04	1.28	7.33	6.97	39.84	-24.34%
YoY %	13.72%	8.61%	371.88%	-82.54%	5.16%	-82.51%	-	-
Horiz. %	18.72%	16.47%	15.16%	3.21%	18.40%	17.49%	100.00%	-
DY	0.85	0.71	1.05	1.24	1.30	0.42	4.51	-24.26%
YoY %	19.72%	-32.38%	-15.32%	-4.62%	209.52%	-90.69%	-	-
Horiz. %	18.85%	15.74%	23.28%	27.49%	28.82%	9.31%	100.00%	-
P/NAPS	1.82	2.48	1.90	1.58	1.61	2.47	0.36	30.97%
YoY %	-26.61%	30.53%	20.25%	-1.86%	-34.82%	586.11%	-	-
Horiz. %	505.56%	688.89%	527.78%	438.89%	447.22%	686.11%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	29/08/12	25/08/11	26/08/10	26/08/09	28/08/08	23/08/07	30/08/06	-
Price	9.02	9.78	9.00	6.60	5.30	7.25	4.92	-
P/RPS	1.82	2.09	2.79	2.73	2.23	3.44	0.62	19.63%
YoY %	-12.92%	-25.09%	2.20%	22.42%	-35.17%	454.84%	-	-
Horiz. %	293.55%	337.10%	450.00%	440.32%	359.68%	554.84%	100.00%	-
P/EPS	12.82	13.28	20.94	91.60	12.91	12.61	2.61	30.34%
YoY %	-3.46%	-36.58%	-77.14%	609.53%	2.38%	383.14%	-	-
Horiz. %	491.19%	508.81%	802.30%	3,509.58%	494.64%	483.14%	100.00%	-
EY	7.80	7.53	4.78	1.09	7.75	7.93	38.38	-23.30%
YoY %	3.59%	57.53%	338.53%	-85.94%	-2.27%	-79.34%	-	-
Horiz. %	20.32%	19.62%	12.45%	2.84%	20.19%	20.66%	100.00%	-
DY	0.89	0.82	0.83	1.06	1.38	0.48	4.35	-23.21%
YoY %	8.54%	-1.20%	-21.70%	-23.19%	187.50%	-88.97%	-	-
Horiz. %	20.46%	18.85%	19.08%	24.37%	31.72%	11.03%	100.00%	-
P/NAPS	1.74	2.16	2.40	1.84	1.53	2.17	0.38	28.83%
YoY %	-19.44%	-10.00%	30.43%	20.26%	-29.49%	471.05%	-	-
Horiz. %	457.89%	568.42%	631.58%	484.21%	402.63%	571.05%	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