[GENTING] YoY TTM Result on 30-Sep-2013 [#3]

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
TTM Result
Revenue	18,532,172	17,802,962	17,998,827	16,949,584	17,590,451	18,326,564	13,428,120	5.51%
YoY %	4.10%	-1.09%	6.19%	-3.64%	-4.02%	36.48%	-	-
Horiz. %	138.01%	132.58%	134.04%	126.22%	131.00%	136.48%	100.00%	-
PBT	3,450,038	3,632,499	4,451,878	4,548,041	5,246,350	5,971,957	3,797,209	-1.58%
YoY %	-5.02%	-18.41%	-2.11%	-13.31%	-12.15%	57.27%	-	-
Horiz. %	90.86%	95.66%	117.24%	119.77%	138.16%	157.27%	100.00%	-
Tax	-738,990	-978,163	-971,394	1,123,098	-1,013,739	-1,435,623	-796,630	-1.24%
YoY %	24.45%	-0.70%	-186.49%	210.79%	29.39%	-80.21%	-	-
Horiz. %	92.76%	122.79%	121.94%	-140.98%	127.25%	180.21%	100.00%	-
NP	2,711,048	2,654,336	3,480,484	5,671,139	4,232,611	4,536,334	3,000,579	-1.67%
YoY %	2.14%	-23.74%	-38.63%	33.99%	-6.70%	51.18%	-	-
Horiz. %	90.35%	88.46%	115.99%	189.00%	141.06%	151.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,333,602	1,322,902	1,706,131	3,802,119	2,280,510	2,560,021	1,982,924	-6.39%
YoY %	0.81%	-22.46%	-55.13%	66.72%	-10.92%	29.10%	-	-
Horiz. %	67.25%	66.71%	86.04%	191.74%	115.01%	129.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.42%	26.93%	21.82%	-24.69%	19.32%	24.04%	20.98%	-
YoY %	-20.46%	23.42%	188.38%	-227.80%	-19.63%	14.59%	-	-
Horiz. %	102.10%	128.36%	104.00%	-117.68%	92.09%	114.59%	100.00%	-
Total Cost	15,821,124	15,148,626	14,518,343	11,278,445	13,357,840	13,790,230	10,427,541	7.18%
YoY %	4.44%	4.34%	28.73%	-15.57%	-3.14%	32.25%	-	-
Horiz. %	151.72%	145.28%	139.23%	108.16%	128.10%	132.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	32,547,195	32,242,131	25,829,978	23,936,062	19,182,130	16,925,367	14,970,888	13.80%
YoY %	0.95%	24.82%	7.91%	24.78%	13.33%	13.06%	-	-
Horiz. %	217.40%	215.37%	172.53%	159.88%	128.13%	113.06%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Dividend
Div	130,077	111,466	37,169	2,013,184	295,395	296,301	277,186	-11.83%
YoY %	16.70%	199.89%	-98.15%	581.52%	-0.31%	6.90%	-	-
Horiz. %	46.93%	40.21%	13.41%	726.29%	106.57%	106.90%	100.00%	-
Div Payout %	9.75%	8.43%	2.18%	52.95%	12.95%	11.57%	13.98%	-
YoY %	15.66%	286.70%	-95.88%	308.88%	11.93%	-17.24%	-	-
Horiz. %	69.74%	60.30%	15.59%	378.76%	92.63%	82.76%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Equity
Net Worth	32,547,195	32,242,131	25,829,978	23,936,062	19,182,130	16,925,367	14,970,888	13.80%
YoY %	0.95%	24.82%	7.91%	24.78%	13.33%	13.06%	-	-
Horiz. %	217.40%	215.37%	172.53%	159.88%	128.13%	113.06%	100.00%	-
NOSH	3,723,935	3,718,815	3,716,543	3,693,836	3,695,978	3,695,495	3,696,515	0.12%
YoY %	0.14%	0.06%	0.61%	-0.06%	0.01%	-0.03%	-	-
Horiz. %	100.74%	100.60%	100.54%	99.93%	99.99%	99.97%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Ratio Analysis
NP Margin	14.63%	14.91%	19.34%	33.46%	24.06%	24.75%	22.35%	-
YoY %	-1.88%	-22.91%	-42.20%	39.07%	-2.79%	10.74%	-	-
Horiz. %	65.46%	66.71%	86.53%	149.71%	107.65%	110.74%	100.00%	-
ROE	4.10%	4.10%	6.61%	15.88%	11.89%	15.13%	13.25%	-
YoY %	0.00%	-37.97%	-58.38%	33.56%	-21.41%	14.19%	-	-
Horiz. %	30.94%	30.94%	49.89%	119.85%	89.74%	114.19%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Per Share
RPS	497.65	478.73	484.29	458.86	475.93	495.92	363.26	5.38%
YoY %	3.95%	-1.15%	5.54%	-3.59%	-4.03%	36.52%	-	-
Horiz. %	137.00%	131.79%	133.32%	126.32%	131.02%	136.52%	100.00%	-
EPS	35.81	35.57	45.91	102.93	61.70	69.27	53.64	-6.50%
YoY %	0.67%	-22.52%	-55.40%	66.82%	-10.93%	29.14%	-	-
Horiz. %	66.76%	66.31%	85.59%	191.89%	115.03%	129.14%	100.00%	-
DPS	3.50	3.00	1.00	54.50	8.00	8.00	7.50	-11.91%
YoY %	16.67%	200.00%	-98.17%	581.25%	0.00%	6.67%	-	-
Horiz. %	46.67%	40.00%	13.33%	726.67%	106.67%	106.67%	100.00%	-
NAPS	8.74	8.67	6.95	6.48	5.19	4.58	4.05	13.66%
YoY %	0.81%	24.75%	7.25%	24.86%	13.32%	13.09%	-	-
Horiz. %	215.80%	214.07%	171.60%	160.00%	128.15%	113.09%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Adjusted Per Share Value based on latest NOSH - 3,693,836
RPS	478.02	459.21	464.26	437.19	453.73	472.71	346.36	5.51%
YoY %	4.10%	-1.09%	6.19%	-3.65%	-4.02%	36.48%	-	-
Horiz. %	138.01%	132.58%	134.04%	126.22%	131.00%	136.48%	100.00%	-
EPS	34.40	34.12	44.01	98.07	58.82	66.03	51.15	-6.39%
YoY %	0.82%	-22.47%	-55.12%	66.73%	-10.92%	29.09%	-	-
Horiz. %	67.25%	66.71%	86.04%	191.73%	115.00%	129.09%	100.00%	-
DPS	3.36	2.88	0.96	51.93	7.62	7.64	7.15	-11.81%
YoY %	16.67%	200.00%	-98.15%	581.50%	-0.26%	6.85%	-	-
Horiz. %	46.99%	40.28%	13.43%	726.29%	106.57%	106.85%	100.00%	-
NAPS	8.3952	8.3165	6.6625	6.174	4.9478	4.3657	3.8616	13.80%
YoY %	0.95%	24.83%	7.91%	24.78%	13.33%	13.05%	-	-
Horiz. %	217.40%	215.36%	172.53%	159.88%	128.13%	113.05%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	-
Price	7.93	7.27	9.49	10.40	8.71	9.10	9.92	-
P/RPS	1.59	1.52	1.96	2.27	1.83	1.83	2.73	-8.60%
YoY %	4.61%	-22.45%	-13.66%	24.04%	0.00%	-32.97%	-	-
Horiz. %	58.24%	55.68%	71.79%	83.15%	67.03%	67.03%	100.00%	-
P/EPS	22.14	20.44	20.67	10.10	14.12	13.14	18.49	3.04%
YoY %	8.32%	-1.11%	104.65%	-28.47%	7.46%	-28.93%	-	-
Horiz. %	119.74%	110.55%	111.79%	54.62%	76.37%	71.07%	100.00%	-
EY	4.52	4.89	4.84	9.90	7.08	7.61	5.41	-2.94%
YoY %	-7.57%	1.03%	-51.11%	39.83%	-6.96%	40.67%	-	-
Horiz. %	83.55%	90.39%	89.46%	182.99%	130.87%	140.67%	100.00%	-
DY	0.44	0.41	0.11	5.24	0.92	0.88	0.76	-8.69%
YoY %	7.32%	272.73%	-97.90%	469.57%	4.55%	15.79%	-	-
Horiz. %	57.89%	53.95%	14.47%	689.47%	121.05%	115.79%	100.00%	-
P/NAPS	0.91	0.84	1.37	1.60	1.68	1.99	2.45	-15.20%
YoY %	8.33%	-38.69%	-14.37%	-4.76%	-15.58%	-18.78%	-	-
Horiz. %	37.14%	34.29%	55.92%	65.31%	68.57%	81.22%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Announcement Date
Date	24/11/16	26/11/15	21/11/14	28/11/13	29/11/12	24/11/11	25/11/10	-
Price	8.06	7.30	9.40	10.36	8.82	10.28	10.40	-
P/RPS	1.62	1.52	1.94	2.26	1.85	2.07	2.86	-9.03%
YoY %	6.58%	-21.65%	-14.16%	22.16%	-10.63%	-27.62%	-	-
Horiz. %	56.64%	53.15%	67.83%	79.02%	64.69%	72.38%	100.00%	-
P/EPS	22.51	20.52	20.48	10.06	14.29	14.84	19.39	2.51%
YoY %	9.70%	0.20%	103.58%	-29.60%	-3.71%	-23.47%	-	-
Horiz. %	116.09%	105.83%	105.62%	51.88%	73.70%	76.53%	100.00%	-
EY	4.44	4.87	4.88	9.94	7.00	6.74	5.16	-2.47%
YoY %	-8.83%	-0.20%	-50.91%	42.00%	3.86%	30.62%	-	-
Horiz. %	86.05%	94.38%	94.57%	192.64%	135.66%	130.62%	100.00%	-
DY	0.43	0.41	0.11	5.26	0.91	0.78	0.72	-8.22%
YoY %	4.88%	272.73%	-97.91%	478.02%	16.67%	8.33%	-	-
Horiz. %	59.72%	56.94%	15.28%	730.56%	126.39%	108.33%	100.00%	-
P/NAPS	0.92	0.84	1.35	1.60	1.70	2.24	2.57	-15.72%
YoY %	9.52%	-37.78%	-15.62%	-5.88%	-24.11%	-12.84%	-	-
Horiz. %	35.80%	32.68%	52.53%	62.26%	66.15%	87.16%	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

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 03 May 2024

MQ Trader

MQ Trading Signals

2024-05-06 09:20:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-05-06 09:00:00

EMA 5

30 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

PTRANS

PERAK TRANSIT BERHAD

303

MPI

MALAYSIAN PACIFIC INDUSTRIES

300

HLIND

HONG LEONG INDUSTRIES BHD

297

YTLPOWR

YTL POWER INTERNATIONAL BHD

169

MYEG

MY E.G. SERVICES BHD

117

PBBANK

PUBLIC BANK BHD

110

SAPNRG

SAPURA ENERGY BERHAD

109

GENTING

GENTING BHD

103

YTL

YTL CORPORATION BHD

102

Daily Stocks

HSI-CXG

0.17

0.00

234,796,000

ICONIC-WA

0.045

+0.005

108,134,200

SNS

0.485

+0.09

101,806,200

HSI-HUT

0.21

-0.02

91,652,500

ICONIC

0.115

+0.01

79,064,000

INGENIEU

0.12

+0.005

48,133,000

DNEX

0.42

+0.02

39,222,100

SAPNRG

0.045

0.00

31,027,900

HSI-HS2

0.11

-0.01

27,568,400

BPURI

0.075

0.00

25,095,200

More active Stocks

SAM

5.59

+0.43

792,800

F&N

32.40

+0.40

46,800

ARKA

2.12

+0.17

156,700

VSTECS

2.68

+0.15

759,600

FRONTKN

4.07

+0.14

1,445,600

DLADY

34.36

+0.14

6,600

YTLPOWR-C30

1.81

+0.14

1,100

DUFU

2.33

+0.13

4,273,600

CHGP

2.29

+0.13

832,900

CHINAETF-MYR

4.83

+0.13

77,800

More gainer Stocks

NESTLE

128.00

-0.30

1,900

MPI

30.76

-0.24

18,900

PETDAG

21.70

-0.16

2,900

PERTAMA

2.34

-0.15

3,514,500

KLK

23.00

-0.14

233,900

CHINTEK

7.40

-0.13

51,600

AJI

20.18

-0.12

300,500

KUAISHO-C17

0.08

-0.12

58,800

BAT

8.44

-0.12

31,200

HEIM

23.30

-0.10

12,000

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