[GENTING] YoY TTM Result on 30-Sep-2007 [#3]

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
TTM Result
Revenue	13,428,120	8,963,693	8,941,919	8,437,545	5,679,804	5,183,666	4,607,875	19.50%
YoY %	49.81%	0.24%	5.98%	48.55%	9.57%	12.50%	-	-
Horiz. %	291.42%	194.53%	194.06%	183.11%	123.26%	112.50%	100.00%	-
PBT	3,797,209	1,833,855	2,753,333	3,406,872	2,407,474	2,127,807	1,821,165	13.02%
YoY %	107.06%	-33.40%	-19.18%	41.51%	13.14%	16.84%	-	-
Horiz. %	208.50%	100.70%	151.19%	187.07%	132.19%	116.84%	100.00%	-
Tax	-796,630	-746,935	-708,723	-879,076	-436,844	-653,355	-981,803	-3.42%
YoY %	-6.65%	-5.39%	19.38%	-101.23%	33.14%	33.45%	-	-
Horiz. %	81.14%	76.08%	72.19%	89.54%	44.49%	66.55%	100.00%	-
NP	3,000,579	1,086,920	2,044,610	2,527,796	1,970,630	1,474,452	839,362	23.64%
YoY %	176.06%	-46.84%	-19.11%	28.27%	33.65%	75.66%	-	-
Horiz. %	357.48%	129.49%	243.59%	301.16%	234.78%	175.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,982,924	678,156	1,204,522	1,980,457	1,344,881	1,139,550	839,362	15.39%
YoY %	192.40%	-43.70%	-39.18%	47.26%	18.02%	35.76%	-	-
Horiz. %	236.24%	80.79%	143.50%	235.95%	160.23%	135.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.98%	40.73%	25.74%	25.80%	18.15%	30.71%	53.91%	-
YoY %	-48.49%	58.24%	-0.23%	42.15%	-40.90%	-43.03%	-	-
Horiz. %	38.92%	75.55%	47.75%	47.86%	33.67%	56.97%	100.00%	-
Total Cost	10,427,541	7,876,773	6,897,309	5,909,749	3,709,174	3,709,214	3,768,513	18.47%
YoY %	32.38%	14.20%	16.71%	59.33%	-0.00%	-1.57%	-	-
Horiz. %	276.70%	209.02%	183.02%	156.82%	98.43%	98.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	14,970,888	13,707,730	12,631,703	12,967,023	9,876,121	8,404,717	7,607,916	11.93%
YoY %	9.21%	8.52%	-2.59%	31.30%	17.51%	10.47%	-	-
Horiz. %	196.78%	180.18%	166.03%	170.44%	129.81%	110.47%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	277,186	258,692	270,114	128,191	150,887	183,143	158,480	9.76%
YoY %	7.15%	-4.23%	110.71%	-15.04%	-17.61%	15.56%	-	-
Horiz. %	174.90%	163.23%	170.44%	80.89%	95.21%	115.56%	100.00%	-
Div Payout %	13.98%	38.15%	22.43%	6.47%	11.22%	16.07%	18.88%	-
YoY %	-63.36%	70.08%	246.68%	-42.34%	-30.18%	-14.88%	-	-
Horiz. %	74.05%	202.07%	118.80%	34.27%	59.43%	85.12%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	14,970,888	13,707,730	12,631,703	12,967,023	9,876,121	8,404,717	7,607,916	11.93%
YoY %	9.21%	8.52%	-2.59%	31.30%	17.51%	10.47%	-	-
Horiz. %	196.78%	180.18%	166.03%	170.44%	129.81%	110.47%	100.00%	-
NOSH	3,696,515	3,694,805	3,704,311	3,694,308	705,437	704,502	704,436	31.80%
YoY %	0.05%	-0.26%	0.27%	423.69%	0.13%	0.01%	-	-
Horiz. %	524.75%	524.51%	525.85%	524.43%	100.14%	100.01%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	22.35%	12.13%	22.87%	29.96%	34.70%	28.44%	18.22%	-
YoY %	84.25%	-46.96%	-23.66%	-13.66%	22.01%	56.09%	-	-
Horiz. %	122.67%	66.58%	125.52%	164.43%	190.45%	156.09%	100.00%	-
ROE	13.25%	4.95%	9.54%	15.27%	13.62%	13.56%	11.03%	-
YoY %	167.68%	-48.11%	-37.52%	12.11%	0.44%	22.94%	-	-
Horiz. %	120.13%	44.88%	86.49%	138.44%	123.48%	122.94%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	363.26	242.60	241.39	228.39	805.15	735.79	654.12	-9.33%
YoY %	49.74%	0.50%	5.69%	-71.63%	9.43%	12.49%	-	-
Horiz. %	55.53%	37.09%	36.90%	34.92%	123.09%	112.49%	100.00%	-
EPS	53.64	18.35	32.52	53.61	190.65	161.75	119.15	-12.44%
YoY %	192.32%	-43.57%	-39.34%	-71.88%	17.87%	35.75%	-	-
Horiz. %	45.02%	15.40%	27.29%	44.99%	160.01%	135.75%	100.00%	-
DPS	7.50	7.00	7.30	3.47	21.40	26.00	22.50	-16.72%
YoY %	7.14%	-4.11%	110.37%	-83.79%	-17.69%	15.56%	-	-
Horiz. %	33.33%	31.11%	32.44%	15.42%	95.11%	115.56%	100.00%	-
NAPS	4.05	3.71	3.41	3.51	14.00	11.93	10.80	-15.07%
YoY %	9.16%	8.80%	-2.85%	-74.93%	17.35%	10.46%	-	-
Horiz. %	37.50%	34.35%	31.57%	32.50%	129.63%	110.46%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 3,694,308
RPS	346.36	231.21	230.65	217.64	146.50	133.71	118.85	19.50%
YoY %	49.80%	0.24%	5.98%	48.56%	9.57%	12.50%	-	-
Horiz. %	291.43%	194.54%	194.07%	183.12%	123.26%	112.50%	100.00%	-
EPS	51.15	17.49	31.07	51.08	34.69	29.39	21.65	15.39%
YoY %	192.45%	-43.71%	-39.17%	47.25%	18.03%	35.75%	-	-
Horiz. %	236.26%	80.79%	143.51%	235.94%	160.23%	135.75%	100.00%	-
DPS	7.15	6.67	6.97	3.31	3.89	4.72	4.09	9.75%
YoY %	7.20%	-4.30%	110.57%	-14.91%	-17.58%	15.40%	-	-
Horiz. %	174.82%	163.08%	170.42%	80.93%	95.11%	115.40%	100.00%	-
NAPS	3.8616	3.5357	3.2582	3.3447	2.5474	2.1679	1.9624	11.93%
YoY %	9.22%	8.52%	-2.59%	31.30%	17.51%	10.47%	-	-
Horiz. %	196.78%	180.17%	166.03%	170.44%	129.81%	110.47%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	9.92	6.86	5.25	8.05	4.82	4.28	3.38	-
P/RPS	2.73	2.83	2.17	3.52	0.60	0.58	0.52	31.81%
YoY %	-3.53%	30.41%	-38.35%	486.67%	3.45%	11.54%	-	-
Horiz. %	525.00%	544.23%	417.31%	676.92%	115.38%	111.54%	100.00%	-
P/EPS	18.49	37.38	16.15	15.02	2.53	2.65	2.84	36.62%
YoY %	-50.54%	131.46%	7.52%	493.68%	-4.53%	-6.69%	-	-
Horiz. %	651.06%	1,316.20%	568.66%	528.87%	89.08%	93.31%	100.00%	-
EY	5.41	2.68	6.19	6.66	39.55	37.79	35.25	-26.81%
YoY %	101.87%	-56.70%	-7.06%	-83.16%	4.66%	7.21%	-	-
Horiz. %	15.35%	7.60%	17.56%	18.89%	112.20%	107.21%	100.00%	-
DY	0.76	1.02	1.39	0.43	4.44	6.07	6.66	-30.34%
YoY %	-25.49%	-26.62%	223.26%	-90.32%	-26.85%	-8.86%	-	-
Horiz. %	11.41%	15.32%	20.87%	6.46%	66.67%	91.14%	100.00%	-
P/NAPS	2.45	1.85	1.54	2.29	0.34	0.36	0.31	41.11%
YoY %	32.43%	20.13%	-32.75%	573.53%	-5.56%	16.13%	-	-
Horiz. %	790.32%	596.77%	496.77%	738.71%	109.68%	116.13%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	25/11/10	25/11/09	27/11/08	22/11/07	23/11/06	25/11/05	30/11/04	-
Price	10.40	7.08	4.44	7.50	5.60	4.30	3.70	-
P/RPS	2.86	2.92	1.84	3.28	0.70	0.58	0.57	30.82%
YoY %	-2.05%	58.70%	-43.90%	368.57%	20.69%	1.75%	-	-
Horiz. %	501.75%	512.28%	322.81%	575.44%	122.81%	101.75%	100.00%	-
P/EPS	19.39	38.57	13.65	13.99	2.94	2.66	3.11	35.64%
YoY %	-49.73%	182.56%	-2.43%	375.85%	10.53%	-14.47%	-	-
Horiz. %	623.47%	1,240.19%	438.91%	449.84%	94.53%	85.53%	100.00%	-
EY	5.16	2.59	7.32	7.15	34.04	37.62	32.20	-26.29%
YoY %	99.23%	-64.62%	2.38%	-79.00%	-9.52%	16.83%	-	-
Horiz. %	16.02%	8.04%	22.73%	22.20%	105.71%	116.83%	100.00%	-
DY	0.72	0.99	1.64	0.46	3.82	6.05	6.08	-29.91%
YoY %	-27.27%	-39.63%	256.52%	-87.96%	-36.86%	-0.49%	-	-
Horiz. %	11.84%	16.28%	26.97%	7.57%	62.83%	99.51%	100.00%	-
P/NAPS	2.57	1.91	1.30	2.14	0.40	0.36	0.34	40.06%
YoY %	34.55%	46.92%	-39.25%	435.00%	11.11%	5.88%	-	-
Horiz. %	755.88%	561.76%	382.35%	629.41%	117.65%	105.88%	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 - 23 May 2024

MQ Trader

MQ Trading Signals

2024-05-23 15:20:00

EMA 5

5 Mins

SELL

2024-05-23 15:15:00

EMA 5

5 Mins

BUY

2024-05-23 15:00:00

EMA 5

Hourly

SELL

2024-05-23 14:55:00

EMA 5

5 Mins

SELL

2024-05-23 14:30:00

EMA 5

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 >

INARI

INARI AMERTRON BERHAD

1000

YTL

YTL CORPORATION BHD

940

SNS

SNS NETWORK TECHNOLOGY BERHAD

902

OPENSYS

OPENSYS (M) BHD

822

MPI

MALAYSIAN PACIFIC INDUSTRIES

817

PTRANS

PERAK TRANSIT BERHAD

817

HLIND

HONG LEONG INDUSTRIES BHD

810

YTLPOWR

YTL POWER INTERNATIONAL BHD

798

TASCO

TASCO BERHAD

608

MYEG

MY E.G. SERVICES BHD

511

Daily Stocks

INGENIEU

0.065

-0.005

500,471,400

SNS

0.63

+0.13

234,484,700

KNM

0.10

+0.025

187,890,400

INIX-OR

0.02

0.00

141,839,900

HSI-CXG

0.16

-0.035

114,413,200

HSI-HUZ

0.23

+0.03

110,966,700

PERDANA

0.41

+0.05

92,094,600

ZANTAT

0.59

+0.085

84,994,100

MYEG

1.04

+0.02

79,190,500

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

GREATEC

5.38

+0.37

5,845,000

YSPSAH

2.94

+0.34

1,584,000

TENAGA

13.10

+0.32

15,097,300

AJI

16.54

+0.32

201,200

KEYFIELD

2.39

+0.28

4,429,400

PIE

6.08

+0.28

2,673,000

KLK

21.86

+0.26

1,927,600

KLUANG

6.26

+0.26

49,900

KESM

6.54

+0.23

83,100

MPI

39.16

+0.20

407,900

More gainer Stocks

NESTLE

128.00

-1.50

66,600

BLDPLNT

10.68

-0.32

1,000

PETDAG

20.42

-0.28

1,660,000

MSM

2.73

-0.25

14,330,200

HSI-CVU

1.96

-0.22

90,000

DLADY

33.00

-0.22

22,400

HSI-CVM

0.47

-0.22

1,400

PARAGON

3.00

-0.20

468,700

HSI-CVH

1.03

-0.20

5,200

HSI-CVA

0.62

-0.20

3,000

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