[GENTING] YoY TTM Result on 30-Sep-2009 [#3]

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
TTM Result
Revenue	17,590,451	18,326,564	13,428,120	8,963,693	8,941,919	8,437,545	5,679,804	20.71%
YoY %	-4.02%	36.48%	49.81%	0.24%	5.98%	48.55%	-	-
Horiz. %	309.70%	322.66%	236.42%	157.82%	157.43%	148.55%	100.00%	-
PBT	5,246,350	5,971,957	3,797,209	1,833,855	2,753,333	3,406,872	2,407,474	13.84%
YoY %	-12.15%	57.27%	107.06%	-33.40%	-19.18%	41.51%	-	-
Horiz. %	217.92%	248.06%	157.73%	76.17%	114.37%	141.51%	100.00%	-
Tax	-1,013,739	-1,435,623	-796,630	-746,935	-708,723	-879,076	-436,844	15.04%
YoY %	29.39%	-80.21%	-6.65%	-5.39%	19.38%	-101.23%	-	-
Horiz. %	232.06%	328.64%	182.36%	170.98%	162.24%	201.23%	100.00%	-
NP	4,232,611	4,536,334	3,000,579	1,086,920	2,044,610	2,527,796	1,970,630	13.57%
YoY %	-6.70%	51.18%	176.06%	-46.84%	-19.11%	28.27%	-	-
Horiz. %	214.78%	230.20%	152.26%	55.16%	103.75%	128.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,280,510	2,560,021	1,982,924	678,156	1,204,522	1,980,457	1,344,881	9.19%
YoY %	-10.92%	29.10%	192.40%	-43.70%	-39.18%	47.26%	-	-
Horiz. %	169.57%	190.35%	147.44%	50.42%	89.56%	147.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.32%	24.04%	20.98%	40.73%	25.74%	25.80%	18.15%	-
YoY %	-19.63%	14.59%	-48.49%	58.24%	-0.23%	42.15%	-	-
Horiz. %	106.45%	132.45%	115.59%	224.41%	141.82%	142.15%	100.00%	-
Total Cost	13,357,840	13,790,230	10,427,541	7,876,773	6,897,309	5,909,749	3,709,174	23.78%
YoY %	-3.14%	32.25%	32.38%	14.20%	16.71%	59.33%	-	-
Horiz. %	360.13%	371.79%	281.13%	212.36%	185.95%	159.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	19,182,130	16,925,367	14,970,888	13,707,730	12,631,703	12,967,023	9,876,121	11.68%
YoY %	13.33%	13.06%	9.21%	8.52%	-2.59%	31.30%	-	-
Horiz. %	194.23%	171.38%	151.59%	138.80%	127.90%	131.30%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	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 %	12.95%	11.57%	13.98%	38.15%	22.43%	6.47%	11.22%	-
YoY %	11.93%	-17.24%	-63.36%	70.08%	246.68%	-42.34%	-	-
Horiz. %	115.42%	103.12%	124.60%	340.02%	199.91%	57.66%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	19,182,130	16,925,367	14,970,888	13,707,730	12,631,703	12,967,023	9,876,121	11.68%
YoY %	13.33%	13.06%	9.21%	8.52%	-2.59%	31.30%	-	-
Horiz. %	194.23%	171.38%	151.59%	138.80%	127.90%	131.30%	100.00%	-
NOSH	3,695,978	3,695,495	3,696,515	3,694,805	3,704,311	3,694,308	705,437	31.75%
YoY %	0.01%	-0.03%	0.05%	-0.26%	0.27%	423.69%	-	-
Horiz. %	523.93%	523.86%	524.00%	523.76%	525.11%	523.69%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	24.06%	24.75%	22.35%	12.13%	22.87%	29.96%	34.70%	-
YoY %	-2.79%	10.74%	84.25%	-46.96%	-23.66%	-13.66%	-	-
Horiz. %	69.34%	71.33%	64.41%	34.96%	65.91%	86.34%	100.00%	-
ROE	11.89%	15.13%	13.25%	4.95%	9.54%	15.27%	13.62%	-
YoY %	-21.41%	14.19%	167.68%	-48.11%	-37.52%	12.11%	-	-
Horiz. %	87.30%	111.09%	97.28%	36.34%	70.04%	112.11%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	475.93	495.92	363.26	242.60	241.39	228.39	805.15	-8.38%
YoY %	-4.03%	36.52%	49.74%	0.50%	5.69%	-71.63%	-	-
Horiz. %	59.11%	61.59%	45.12%	30.13%	29.98%	28.37%	100.00%	-
EPS	61.70	69.27	53.64	18.35	32.52	53.61	190.65	-17.12%
YoY %	-10.93%	29.14%	192.32%	-43.57%	-39.34%	-71.88%	-	-
Horiz. %	32.36%	36.33%	28.14%	9.62%	17.06%	28.12%	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	5.19	4.58	4.05	3.71	3.41	3.51	14.00	-15.23%
YoY %	13.32%	13.09%	9.16%	8.80%	-2.85%	-74.93%	-	-
Horiz. %	37.07%	32.71%	28.93%	26.50%	24.36%	25.07%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 3,694,805
RPS	453.73	472.71	346.36	231.21	230.65	217.64	146.50	20.71%
YoY %	-4.02%	36.48%	49.80%	0.24%	5.98%	48.56%	-	-
Horiz. %	309.71%	322.67%	236.42%	157.82%	157.44%	148.56%	100.00%	-
EPS	58.82	66.03	51.15	17.49	31.07	51.08	34.69	9.19%
YoY %	-10.92%	29.09%	192.45%	-43.71%	-39.17%	47.25%	-	-
Horiz. %	169.56%	190.34%	147.45%	50.42%	89.56%	147.25%	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	4.9478	4.3657	3.8616	3.5357	3.2582	3.3447	2.5474	11.68%
YoY %	13.33%	13.05%	9.22%	8.52%	-2.59%	31.30%	-	-
Horiz. %	194.23%	171.38%	151.59%	138.80%	127.90%	131.30%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	-
Price	8.71	9.10	9.92	6.86	5.25	8.05	4.82	-
P/RPS	1.83	1.83	2.73	2.83	2.17	3.52	0.60	20.40%
YoY %	0.00%	-32.97%	-3.53%	30.41%	-38.35%	486.67%	-	-
Horiz. %	305.00%	305.00%	455.00%	471.67%	361.67%	586.67%	100.00%	-
P/EPS	14.12	13.14	18.49	37.38	16.15	15.02	2.53	33.14%
YoY %	7.46%	-28.93%	-50.54%	131.46%	7.52%	493.68%	-	-
Horiz. %	558.10%	519.37%	730.83%	1,477.47%	638.34%	593.68%	100.00%	-
EY	7.08	7.61	5.41	2.68	6.19	6.66	39.55	-24.90%
YoY %	-6.96%	40.67%	101.87%	-56.70%	-7.06%	-83.16%	-	-
Horiz. %	17.90%	19.24%	13.68%	6.78%	15.65%	16.84%	100.00%	-
DY	0.92	0.88	0.76	1.02	1.39	0.43	4.44	-23.05%
YoY %	4.55%	15.79%	-25.49%	-26.62%	223.26%	-90.32%	-	-
Horiz. %	20.72%	19.82%	17.12%	22.97%	31.31%	9.68%	100.00%	-
P/NAPS	1.68	1.99	2.45	1.85	1.54	2.29	0.34	30.47%
YoY %	-15.58%	-18.78%	32.43%	20.13%	-32.75%	573.53%	-	-
Horiz. %	494.12%	585.29%	720.59%	544.12%	452.94%	673.53%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	29/11/12	24/11/11	25/11/10	25/11/09	27/11/08	22/11/07	23/11/06	-
Price	8.82	10.28	10.40	7.08	4.44	7.50	5.60	-
P/RPS	1.85	2.07	2.86	2.92	1.84	3.28	0.70	17.56%
YoY %	-10.63%	-27.62%	-2.05%	58.70%	-43.90%	368.57%	-	-
Horiz. %	264.29%	295.71%	408.57%	417.14%	262.86%	468.57%	100.00%	-
P/EPS	14.29	14.84	19.39	38.57	13.65	13.99	2.94	30.11%
YoY %	-3.71%	-23.47%	-49.73%	182.56%	-2.43%	375.85%	-	-
Horiz. %	486.05%	504.76%	659.52%	1,311.90%	464.29%	475.85%	100.00%	-
EY	7.00	6.74	5.16	2.59	7.32	7.15	34.04	-23.15%
YoY %	3.86%	30.62%	99.23%	-64.62%	2.38%	-79.00%	-	-
Horiz. %	20.56%	19.80%	15.16%	7.61%	21.50%	21.00%	100.00%	-
DY	0.91	0.78	0.72	0.99	1.64	0.46	3.82	-21.24%
YoY %	16.67%	8.33%	-27.27%	-39.63%	256.52%	-87.96%	-	-
Horiz. %	23.82%	20.42%	18.85%	25.92%	42.93%	12.04%	100.00%	-
P/NAPS	1.70	2.24	2.57	1.91	1.30	2.14	0.40	27.24%
YoY %	-24.11%	-12.84%	34.55%	46.92%	-39.25%	435.00%	-	-
Horiz. %	425.00%	560.00%	642.50%	477.50%	325.00%	535.00%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 14 May 2024

MQ Trader

MQ Trading Signals

2024-05-14 16:55:00

EMA 5

5 Mins

SELL

2024-05-14 16:50:00

EMA 5

10 Mins

SELL

2024-05-14 16:50:00

ADX

10 Mins

SELL

2024-05-14 16:50:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-14 16:30:00

EMA 5

10 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 >

TASCO

TASCO BERHAD

1000

SENDAI

EVERSENDAI CORPORATION BERHAD

415

YTLPOWR

YTL POWER INTERNATIONAL BHD

379

GENTING

GENTING BHD

377

PTRANS

PERAK TRANSIT BERHAD

353

MPI

MALAYSIAN PACIFIC INDUSTRIES

346

HLIND

HONG LEONG INDUSTRIES BHD

334

GENM

GENTING MALAYSIA BERHAD

293

TOPGLOV

TOP GLOVE CORPORATION BHD

263

PBBANK

PUBLIC BANK BHD

243

Daily Stocks

HSI-CXG

0.205

-0.005

284,803,400

MMAG-WC

0.13

-0.025

186,585,300

FPHB

0.41

+0.17

147,591,700

INIX-OR

0.02

0.00

141,839,900

HSI-HUZ

0.245

+0.005

112,937,700

PMHLDG

0.325

+0.04

111,560,300

MMAG

0.37

-0.005

84,106,900

SAPNRG

0.045

0.00

82,410,100

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-CT2

0.10

0.00

62,110,600

More active Stocks

MPI

32.60

+0.52

395,600

PTT

1.88

+0.31

3,275,300

UTDPLT

25.62

+0.26

366,800

MTEC

1.36

+0.19

16,199,900

CARLSBG

19.62

+0.18

295,000

FPHB

0.41

+0.17

147,591,700

CRESNDO

3.61

+0.16

1,236,200

CANONE

3.18

+0.16

396,600

MNRB

2.60

+0.15

5,642,100

BNASTRA

1.85

+0.15

2,797,600

More gainer Stocks

PETDAG

21.00

-0.34

562,500

HLFG

17.50

-0.22

244,200

KOBAY

2.28

-0.21

5,490,600

BKAWAN

20.08

-0.20

14,300

IDEAL

3.40

-0.20

6,000

ALLIANZ-PA

22.80

-0.20

100

ORIENT

6.97

-0.18

1,220,900

SAM

5.68

-0.16

1,772,700

HLBANK

19.48

-0.12

338,700

KUAISHO-C17

0.08

-0.12

58,800

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