[GENM] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock

[GENM] GENTING MALAYSIA BERHAD

Announcement Date

28-Feb-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

31-Dec-2006 [#4]

Profit Trend

QoQ- -11.09%

YoY- -2.31%

Quarter Report

RWG-ANN4Q06 final.pdf

Latest QR

Upcoming QR

GENM's Result

GENM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Annualized Quarter Result
Revenue	4,281,485	4,191,464	4,255,416	3,808,493	3,627,162	3,449,074	3,301,288	18.90%
YoY %	2.15%	-1.50%	11.73%	5.00%	5.16%	4.48%	-	-
Horiz. %	129.69%	126.96%	128.90%	115.36%	109.87%	104.48%	100.00%	-
PBT	1,973,726	1,448,892	1,341,664	1,138,677	1,201,694	913,168	798,144	82.76%
YoY %	36.22%	7.99%	17.83%	-5.24%	31.60%	14.41%	-	-
Horiz. %	247.29%	181.53%	168.10%	142.67%	150.56%	114.41%	100.00%	-
Tax	-358,706	-362,324	-391,472	-193,219	-138,230	-72,844	175,396	-
YoY %	1.00%	7.45%	-102.61%	-39.78%	-89.76%	-141.53%	-	-
Horiz. %	-204.51%	-206.57%	-223.19%	-110.16%	-78.81%	-41.53%	100.00%	-
NP	1,615,020	1,086,568	950,192	945,458	1,063,464	840,324	973,540	40.09%
YoY %	48.63%	14.35%	0.50%	-11.10%	26.55%	-13.68%	-	-
Horiz. %	165.89%	111.61%	97.60%	97.12%	109.24%	86.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,615,413	1,086,960	950,588	945,850	1,063,857	840,718	973,920	40.07%
YoY %	48.62%	14.35%	0.50%	-11.09%	26.54%	-13.68%	-	-
Horiz. %	165.87%	111.61%	97.60%	97.12%	109.23%	86.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.17%	25.01%	29.18%	16.97%	11.50%	7.98%	-21.98%	-
YoY %	-27.35%	-14.29%	71.95%	47.57%	44.11%	136.31%	-	-
Horiz. %	-82.67%	-113.79%	-132.76%	-77.21%	-52.32%	-36.31%	100.00%	-
Total Cost	2,666,465	3,104,896	3,305,224	2,863,035	2,563,698	2,608,750	2,327,748	9.47%
YoY %	-14.12%	-6.06%	15.44%	11.68%	-1.73%	12.07%	-	-
Horiz. %	114.55%	133.39%	141.99%	123.00%	110.14%	112.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,488,276	7,145,130	6,734,259	6,241,538	6,185,555	5,888,084	5,459,193	34.17%
YoY %	18.80%	6.10%	7.89%	0.91%	5.05%	7.86%	-	-
Horiz. %	155.49%	130.88%	123.36%	114.33%	113.31%	107.86%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Dividend
Div	217,299	324,062	-	295,134	174,856	262,178	-	-
YoY %	-32.95%	0.00%	-	68.79%	-33.31%	0.00%	-	-
Horiz. %	82.88%	123.60%	-	112.57%	66.69%	100.00%	-	-
Div Payout %	13.45%	29.81%	-	31.20%	16.44%	31.19%	-	-
YoY %	-54.88%	0.00%	-	89.78%	-47.29%	0.00%	-	-
Horiz. %	43.12%	95.58%	-	100.03%	52.71%	100.00%	-	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Equity
Net Worth	8,488,276	7,145,130	6,734,259	6,241,538	6,185,555	5,888,084	5,459,193	34.17%
YoY %	18.80%	6.10%	7.89%	0.91%	5.05%	7.86%	-	-
Horiz. %	155.49%	130.88%	123.36%	114.33%	113.31%	107.86%	100.00%	-
NOSH	5,658,850	5,626,087	5,565,503	1,093,089	1,092,854	1,092,409	1,091,838	199.18%
YoY %	0.58%	1.09%	409.15%	0.02%	0.04%	0.05%	-	-
Horiz. %	518.29%	515.29%	509.74%	100.11%	100.09%	100.05%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Ratio Analysis
NP Margin	37.72%	25.92%	22.33%	24.82%	29.32%	24.36%	29.49%	-
YoY %	45.52%	16.08%	-10.03%	-15.35%	20.36%	-17.40%	-	-
Horiz. %	127.91%	87.89%	75.72%	84.16%	99.42%	82.60%	100.00%	-
ROE	19.03%	15.21%	14.12%	15.15%	17.20%	14.28%	17.84%	-
YoY %	25.12%	7.72%	-6.80%	-11.92%	20.45%	-19.96%	-	-
Horiz. %	106.67%	85.26%	79.15%	84.92%	96.41%	80.04%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Per Share
RPS	75.66	74.50	76.46	348.42	331.90	315.73	302.36	-60.25%
YoY %	1.56%	-2.56%	-78.06%	4.98%	5.12%	4.42%	-	-
Horiz. %	25.02%	24.64%	25.29%	115.23%	109.77%	104.42%	100.00%	-
EPS	28.55	19.32	17.08	86.53	97.35	76.96	17.84	36.77%
YoY %	47.77%	13.11%	-80.26%	-11.11%	26.49%	331.39%	-	-
Horiz. %	160.03%	108.30%	95.74%	485.03%	545.68%	431.39%	100.00%	-
DPS	3.84	5.76	0.00	27.00	16.00	24.00	0.00	-
YoY %	-33.33%	0.00%	0.00%	68.75%	-33.33%	0.00%	-	-
Horiz. %	16.00%	24.00%	0.00%	112.50%	66.67%	100.00%	-	-
NAPS	1.50	1.27	1.21	5.71	5.66	5.39	5.00	-55.15%
YoY %	18.11%	4.96%	-78.81%	0.88%	5.01%	7.80%	-	-
Horiz. %	30.00%	25.40%	24.20%	114.20%	113.20%	107.80%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 1,093,547
RPS	75.53	73.94	75.07	67.18	63.98	60.84	58.23	18.91%
YoY %	2.15%	-1.51%	11.74%	5.00%	5.16%	4.48%	-	-
Horiz. %	129.71%	126.98%	128.92%	115.37%	109.87%	104.48%	100.00%	-
EPS	28.50	19.17	16.77	16.68	18.77	14.83	17.18	40.09%
YoY %	48.67%	14.31%	0.54%	-11.13%	26.57%	-13.68%	-	-
Horiz. %	165.89%	111.58%	97.61%	97.09%	109.25%	86.32%	100.00%	-
DPS	3.83	5.72	0.00	5.21	3.08	4.62	0.00	-
YoY %	-33.04%	0.00%	0.00%	69.16%	-33.33%	0.00%	-	-
Horiz. %	82.90%	123.81%	0.00%	112.77%	66.67%	100.00%	-	-
NAPS	1.4973	1.2604	1.1879	1.101	1.0911	1.0387	0.963	34.17%
YoY %	18.80%	6.10%	7.89%	0.91%	5.04%	7.86%	-	-
Horiz. %	155.48%	130.88%	123.35%	114.33%	113.30%	107.86%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	-
Price	3.92	3.46	3.44	2.92	2.22	2.34	2.64	-
P/RPS	5.18	4.64	4.50	0.84	0.67	0.74	0.87	228.14%
YoY %	11.64%	3.11%	435.71%	25.37%	-9.46%	-14.94%	-	-
Horiz. %	595.40%	533.33%	517.24%	96.55%	77.01%	85.06%	100.00%	-
P/EPS	13.73	17.91	20.14	3.37	2.28	3.04	2.96	177.87%
YoY %	-23.34%	-11.07%	497.63%	47.81%	-25.00%	2.70%	-	-
Horiz. %	463.85%	605.07%	680.41%	113.85%	77.03%	102.70%	100.00%	-
EY	7.28	5.58	4.97	29.63	43.85	32.89	33.79	-64.02%
YoY %	30.47%	12.27%	-83.23%	-32.43%	33.32%	-2.66%	-	-
Horiz. %	21.54%	16.51%	14.71%	87.69%	129.77%	97.34%	100.00%	-
DY	0.98	1.66	0.00	9.25	7.21	10.26	0.00	-
YoY %	-40.96%	0.00%	0.00%	28.29%	-29.73%	0.00%	-	-
Horiz. %	9.55%	16.18%	0.00%	90.16%	70.27%	100.00%	-	-
P/NAPS	2.61	2.72	2.84	0.51	0.39	0.43	0.53	189.17%
YoY %	-4.04%	-4.23%	456.86%	30.77%	-9.30%	-18.87%	-	-
Horiz. %	492.45%	513.21%	535.85%	96.23%	73.58%	81.13%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	22/11/07	23/08/07	24/05/07	28/02/07	23/11/06	30/08/06	31/05/06	-
Price	3.60	3.80	3.34	3.00	2.52	2.38	2.44	-
P/RPS	4.76	5.10	4.37	0.86	0.76	0.75	0.81	225.29%
YoY %	-6.67%	16.70%	408.14%	13.16%	1.33%	-7.41%	-	-
Horiz. %	587.65%	629.63%	539.51%	106.17%	93.83%	92.59%	100.00%	-
P/EPS	12.61	19.67	19.56	3.47	2.59	3.09	2.74	176.42%
YoY %	-35.89%	0.56%	463.69%	33.98%	-16.18%	12.77%	-	-
Horiz. %	460.22%	717.88%	713.87%	126.64%	94.53%	112.77%	100.00%	-
EY	7.93	5.08	5.11	28.84	38.63	32.34	36.56	-63.86%
YoY %	56.10%	-0.59%	-82.28%	-25.34%	19.45%	-11.54%	-	-
Horiz. %	21.69%	13.89%	13.98%	78.88%	105.66%	88.46%	100.00%	-
DY	1.07	1.52	0.00	9.00	6.35	10.08	0.00	-
YoY %	-29.61%	0.00%	0.00%	41.73%	-37.00%	0.00%	-	-
Horiz. %	10.62%	15.08%	0.00%	89.29%	63.00%	100.00%	-	-
P/NAPS	2.40	2.99	2.76	0.53	0.45	0.44	0.49	188.13%
YoY %	-19.73%	8.33%	420.75%	17.78%	2.27%	-10.20%	-	-
Horiz. %	489.80%	610.20%	563.27%	108.16%	91.84%	89.80%	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