[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

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