[GENM] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock

[GENM] GENTING MALAYSIA BERHAD

Announcement Date

31-May-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

31-Mar-2006 [#1]

Profit Trend

QoQ- 0.59%

YoY- 21.1%

Quarter Report

GENM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Annualized Quarter Result
Revenue	3,808,493	3,627,162	3,449,074	3,301,288	3,613,980	3,542,469	3,449,266	6.80%
YoY %	5.00%	5.16%	4.48%	-8.65%	2.02%	2.70%	-	-
Horiz. %	110.41%	105.16%	99.99%	95.71%	104.78%	102.70%	100.00%	-
PBT	1,138,677	1,201,694	913,168	798,144	1,301,576	1,376,109	1,324,446	-9.55%
YoY %	-5.24%	31.60%	14.41%	-38.68%	-5.42%	3.90%	-	-
Horiz. %	85.97%	90.73%	68.95%	60.26%	98.27%	103.90%	100.00%	-
Tax	-193,219	-138,230	-72,844	175,396	-333,779	-307,254	-269,798	-19.90%
YoY %	-39.78%	-89.76%	-141.53%	152.55%	-8.63%	-13.88%	-	-
Horiz. %	71.62%	51.23%	27.00%	-65.01%	123.71%	113.88%	100.00%	-
NP	945,458	1,063,464	840,324	973,540	967,797	1,068,854	1,054,648	-7.00%
YoY %	-11.10%	26.55%	-13.68%	0.59%	-9.45%	1.35%	-	-
Horiz. %	89.65%	100.84%	79.68%	92.31%	91.76%	101.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	945,850	1,063,857	840,718	973,920	968,178	1,069,236	1,055,028	-7.00%
YoY %	-11.09%	26.54%	-13.68%	0.59%	-9.45%	1.35%	-	-
Horiz. %	89.65%	100.84%	79.69%	92.31%	91.77%	101.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.97%	11.50%	7.98%	-21.98%	25.64%	22.33%	20.37%	-
YoY %	47.57%	44.11%	136.31%	-185.73%	14.82%	9.62%	-	-
Horiz. %	83.31%	56.46%	39.18%	-107.90%	125.87%	109.62%	100.00%	-
Total Cost	2,863,035	2,563,698	2,608,750	2,327,748	2,646,183	2,473,614	2,394,618	12.61%
YoY %	11.68%	-1.73%	12.07%	-12.03%	6.98%	3.30%	-	-
Horiz. %	119.56%	107.06%	108.94%	97.21%	110.51%	103.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,241,538	6,185,555	5,888,084	5,459,193	5,634,113	5,415,476	5,208,531	12.78%
YoY %	0.91%	5.05%	7.86%	-3.10%	4.04%	3.97%	-	-
Horiz. %	119.83%	118.76%	113.05%	104.81%	108.17%	103.97%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Dividend
Div	295,134	174,856	262,178	-	262,051	145,577	218,387	22.16%
YoY %	68.79%	-33.31%	0.00%	-	80.01%	-33.34%	-	-
Horiz. %	135.14%	80.07%	120.05%	-	119.99%	66.66%	100.00%	-
Div Payout %	31.20%	16.44%	31.19%	-	27.07%	13.62%	20.70%	-
YoY %	89.78%	-47.29%	0.00%	-	98.75%	-34.20%	-	-
Horiz. %	150.72%	79.42%	150.68%	-	130.77%	65.80%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Equity
Net Worth	6,241,538	6,185,555	5,888,084	5,459,193	5,634,113	5,415,476	5,208,531	12.78%
YoY %	0.91%	5.05%	7.86%	-3.10%	4.04%	3.97%	-	-
Horiz. %	119.83%	118.76%	113.05%	104.81%	108.17%	103.97%	100.00%	-
NOSH	1,093,089	1,092,854	1,092,409	1,091,838	1,091,882	1,091,829	1,091,935	0.07%
YoY %	0.02%	0.04%	0.05%	-0.00%	0.00%	-0.01%	-	-
Horiz. %	100.11%	100.08%	100.04%	99.99%	100.00%	99.99%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Ratio Analysis
NP Margin	24.82%	29.32%	24.36%	29.49%	26.78%	30.17%	30.58%	-
YoY %	-15.35%	20.36%	-17.40%	10.12%	-11.24%	-1.34%	-	-
Horiz. %	81.16%	95.88%	79.66%	96.44%	87.57%	98.66%	100.00%	-
ROE	15.15%	17.20%	14.28%	17.84%	17.18%	19.74%	20.26%	-
YoY %	-11.92%	20.45%	-19.96%	3.84%	-12.97%	-2.57%	-	-
Horiz. %	74.78%	84.90%	70.48%	88.06%	84.80%	97.43%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Per Share
RPS	348.42	331.90	315.73	302.36	330.99	324.45	315.89	6.73%
YoY %	4.98%	5.12%	4.42%	-8.65%	2.02%	2.71%	-	-
Horiz. %	110.30%	105.07%	99.95%	95.72%	104.78%	102.71%	100.00%	-
EPS	86.53	97.35	76.96	17.84	88.67	97.93	96.62	-7.07%
YoY %	-11.11%	26.49%	331.39%	-79.88%	-9.46%	1.36%	-	-
Horiz. %	89.56%	100.76%	79.65%	18.46%	91.77%	101.36%	100.00%	-
DPS	27.00	16.00	24.00	0.00	24.00	13.33	20.00	22.08%
YoY %	68.75%	-33.33%	0.00%	0.00%	80.05%	-33.35%	-	-
Horiz. %	135.00%	80.00%	120.00%	0.00%	120.00%	66.65%	100.00%	-
NAPS	5.71	5.66	5.39	5.00	5.16	4.96	4.77	12.70%
YoY %	0.88%	5.01%	7.80%	-3.10%	4.03%	3.98%	-	-
Horiz. %	119.71%	118.66%	113.00%	104.82%	108.18%	103.98%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 1,091,838
RPS	67.18	63.98	60.84	58.23	63.75	62.49	60.85	6.80%
YoY %	5.00%	5.16%	4.48%	-8.66%	2.02%	2.70%	-	-
Horiz. %	110.40%	105.14%	99.98%	95.69%	104.77%	102.70%	100.00%	-
EPS	16.68	18.77	14.83	17.18	17.08	18.86	18.61	-7.02%
YoY %	-11.13%	26.57%	-13.68%	0.59%	-9.44%	1.34%	-	-
Horiz. %	89.63%	100.86%	79.69%	92.32%	91.78%	101.34%	100.00%	-
DPS	5.21	3.08	4.62	0.00	4.62	2.57	3.85	22.27%
YoY %	69.16%	-33.33%	0.00%	0.00%	79.77%	-33.25%	-	-
Horiz. %	135.32%	80.00%	120.00%	0.00%	120.00%	66.75%	100.00%	-
NAPS	1.101	1.0911	1.0387	0.963	0.9939	0.9553	0.9188	12.78%
YoY %	0.91%	5.04%	7.86%	-3.11%	4.04%	3.97%	-	-
Horiz. %	119.83%	118.75%	113.05%	104.81%	108.17%	103.97%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	-
Price	2.92	2.22	2.34	2.64	2.24	2.20	1.90	-
P/RPS	0.84	0.67	0.74	0.87	0.68	0.68	0.60	25.06%
YoY %	25.37%	-9.46%	-14.94%	27.94%	0.00%	13.33%	-	-
Horiz. %	140.00%	111.67%	123.33%	145.00%	113.33%	113.33%	100.00%	-
P/EPS	3.37	2.28	3.04	2.96	2.53	2.25	1.97	42.89%
YoY %	47.81%	-25.00%	2.70%	17.00%	12.44%	14.21%	-	-
Horiz. %	171.07%	115.74%	154.31%	150.25%	128.43%	114.21%	100.00%	-
EY	29.63	43.85	32.89	33.79	39.59	44.51	50.85	-30.16%
YoY %	-32.43%	33.32%	-2.66%	-14.65%	-11.05%	-12.47%	-	-
Horiz. %	58.27%	86.23%	64.68%	66.45%	77.86%	87.53%	100.00%	-
DY	9.25	7.21	10.26	0.00	10.71	6.06	10.53	-8.25%
YoY %	28.29%	-29.73%	0.00%	0.00%	76.73%	-42.45%	-	-
Horiz. %	87.84%	68.47%	97.44%	0.00%	101.71%	57.55%	100.00%	-
P/NAPS	0.51	0.39	0.43	0.53	0.43	0.44	0.40	17.52%
YoY %	30.77%	-9.30%	-18.87%	23.26%	-2.27%	10.00%	-	-
Horiz. %	127.50%	97.50%	107.50%	132.50%	107.50%	110.00%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	28/02/07	23/11/06	30/08/06	31/05/06	22/02/06	25/11/05	26/08/05	-
Price	3.00	2.52	2.38	2.44	2.52	2.12	2.02	-
P/RPS	0.86	0.76	0.75	0.81	0.76	0.65	0.64	21.70%
YoY %	13.16%	1.33%	-7.41%	6.58%	16.92%	1.56%	-	-
Horiz. %	134.38%	118.75%	117.19%	126.56%	118.75%	101.56%	100.00%	-
P/EPS	3.47	2.59	3.09	2.74	2.84	2.16	2.09	40.08%
YoY %	33.98%	-16.18%	12.77%	-3.52%	31.48%	3.35%	-	-
Horiz. %	166.03%	123.92%	147.85%	131.10%	135.89%	103.35%	100.00%	-
EY	28.84	38.63	32.34	36.56	35.19	46.19	47.83	-28.56%
YoY %	-25.34%	19.45%	-11.54%	3.89%	-23.81%	-3.43%	-	-
Horiz. %	60.30%	80.77%	67.61%	76.44%	73.57%	96.57%	100.00%	-
DY	9.00	6.35	10.08	0.00	9.52	6.29	9.90	-6.14%
YoY %	41.73%	-37.00%	0.00%	0.00%	51.35%	-36.46%	-	-
Horiz. %	90.91%	64.14%	101.82%	0.00%	96.16%	63.54%	100.00%	-
P/NAPS	0.53	0.45	0.44	0.49	0.49	0.43	0.42	16.72%
YoY %	17.78%	2.27%	-10.20%	0.00%	13.95%	2.38%	-	-
Horiz. %	126.19%	107.14%	104.76%	116.67%	116.67%	102.38%	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