[GENM] YoY Annual (Unaudited) Result on 31-Dec-2005 [#4]

Stock

[GENM] GENTING MALAYSIA BERHAD

Announcement Date

22-Feb-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2005

Quarter

31-Dec-2005 [#4]

Profit Trend

YoY- 28.52%

Quarter Report

GENM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Annual (Unaudited) Result
Revenue	4,886,703	4,352,333	3,808,493	3,613,980	2,838,938	2,708,425	2,781,527	9.83%
YoY %	12.28%	14.28%	5.38%	27.30%	4.82%	-2.63%	-	-
Horiz. %	175.68%	156.47%	136.92%	129.93%	102.06%	97.37%	100.00%	-
PBT	1,127,010	1,912,059	1,138,677	1,301,576	833,881	758,718	939,666	3.07%
YoY %	-41.06%	67.92%	-12.52%	56.09%	9.91%	-19.26%	-	-
Horiz. %	119.94%	203.48%	121.18%	138.51%	88.74%	80.74%	100.00%	-
Tax	-493,024	-356,800	-193,219	-333,779	-80,527	-248,917	-296,312	8.84%
YoY %	-38.18%	-84.66%	42.11%	-314.49%	67.65%	15.99%	-	-
Horiz. %	166.39%	120.41%	65.21%	112.64%	27.18%	84.01%	100.00%	-
NP	633,986	1,555,259	945,458	967,797	753,354	509,801	643,354	-0.24%
YoY %	-59.24%	64.50%	-2.31%	28.47%	47.77%	-20.76%	-	-
Horiz. %	98.54%	241.74%	146.96%	150.43%	117.10%	79.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	634,389	1,555,654	945,850	968,178	753,354	509,801	643,354	-0.23%
YoY %	-59.22%	64.47%	-2.31%	28.52%	47.77%	-20.76%	-	-
Horiz. %	98.61%	241.80%	147.02%	150.49%	117.10%	79.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	43.75%	18.66%	16.97%	25.64%	9.66%	32.81%	31.53%	-
YoY %	134.46%	9.96%	-33.81%	165.42%	-70.56%	4.06%	-	-
Horiz. %	138.76%	59.18%	53.82%	81.32%	30.64%	104.06%	100.00%	-
Total Cost	4,252,717	2,797,074	2,863,035	2,646,183	2,085,584	2,198,624	2,138,173	12.13%
YoY %	52.04%	-2.30%	8.19%	26.88%	-5.14%	2.83%	-	-
Horiz. %	198.89%	130.82%	133.90%	123.76%	97.54%	102.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,317,034	8,113,001	6,241,538	5,634,113	4,749,405	4,149,162	3,766,713	14.09%
YoY %	2.51%	29.98%	10.78%	18.63%	14.47%	10.15%	-	-
Horiz. %	220.80%	215.39%	165.70%	149.58%	126.09%	110.15%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Dividend
Div	401,512	367,638	295,134	262,051	218,363	196,539	191,065	13.16%
YoY %	9.21%	24.57%	12.62%	20.01%	11.10%	2.86%	-	-
Horiz. %	210.14%	192.42%	154.47%	137.15%	114.29%	102.86%	100.00%	-
Div Payout %	63.29%	23.63%	31.20%	27.07%	28.99%	38.55%	29.70%	-
YoY %	167.84%	-24.26%	15.26%	-6.62%	-24.80%	29.80%	-	-
Horiz. %	213.10%	79.56%	105.05%	91.14%	97.61%	129.80%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Equity
Net Worth	8,317,034	8,113,001	6,241,538	5,634,113	4,749,405	4,149,162	3,766,713	14.09%
YoY %	2.51%	29.98%	10.78%	18.63%	14.47%	10.15%	-	-
Horiz. %	220.80%	215.39%	165.70%	149.58%	126.09%	110.15%	100.00%	-
NOSH	5,735,885	5,673,428	1,093,089	1,091,882	1,091,817	1,091,884	1,091,800	31.81%
YoY %	1.10%	419.03%	0.11%	0.01%	-0.01%	0.01%	-	-
Horiz. %	525.36%	519.64%	100.12%	100.01%	100.00%	100.01%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Ratio Analysis
NP Margin	12.97%	35.73%	24.82%	26.78%	26.54%	18.82%	23.13%	-
YoY %	-63.70%	43.96%	-7.32%	0.90%	41.02%	-18.63%	-	-
Horiz. %	56.07%	154.47%	107.31%	115.78%	114.74%	81.37%	100.00%	-
ROE	7.63%	19.17%	15.15%	17.18%	15.86%	12.29%	17.08%	-
YoY %	-60.20%	26.53%	-11.82%	8.32%	29.05%	-28.04%	-	-
Horiz. %	44.67%	112.24%	88.70%	100.59%	92.86%	71.96%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Per Share
RPS	85.20	76.71	348.42	330.99	260.02	248.05	254.77	-16.67%
YoY %	11.07%	-77.98%	5.27%	27.29%	4.83%	-2.64%	-	-
Horiz. %	33.44%	30.11%	136.76%	129.92%	102.06%	97.36%	100.00%	-
EPS	11.06	27.42	86.53	88.67	69.00	46.69	58.92	-24.31%
YoY %	-59.66%	-68.31%	-2.41%	28.51%	47.78%	-20.76%	-	-
Horiz. %	18.77%	46.54%	146.86%	150.49%	117.11%	79.24%	100.00%	-
DPS	7.00	6.48	27.00	24.00	20.00	18.00	17.50	-14.15%
YoY %	8.02%	-76.00%	12.50%	20.00%	11.11%	2.86%	-	-
Horiz. %	40.00%	37.03%	154.29%	137.14%	114.29%	102.86%	100.00%	-
NAPS	1.45	1.43	5.71	5.16	4.35	3.80	3.45	-13.44%
YoY %	1.40%	-74.96%	10.66%	18.62%	14.47%	10.14%	-	-
Horiz. %	42.03%	41.45%	165.51%	149.57%	126.09%	110.14%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Adjusted Per Share Value based on latest NOSH - 1,092,136
RPS	82.29	73.30	64.14	60.86	47.81	45.61	46.84	9.83%
YoY %	12.26%	14.28%	5.39%	27.30%	4.82%	-2.63%	-	-
Horiz. %	175.68%	156.49%	136.93%	129.93%	102.07%	97.37%	100.00%	-
EPS	10.68	26.20	15.93	16.30	12.69	8.59	10.83	-0.23%
YoY %	-59.24%	64.47%	-2.27%	28.45%	47.73%	-20.68%	-	-
Horiz. %	98.61%	241.92%	147.09%	150.51%	117.17%	79.32%	100.00%	-
DPS	6.76	6.19	4.97	4.41	3.68	3.31	3.22	13.14%
YoY %	9.21%	24.55%	12.70%	19.84%	11.18%	2.80%	-	-
Horiz. %	209.94%	192.24%	154.35%	136.96%	114.29%	102.80%	100.00%	-
NAPS	1.4006	1.3663	1.0511	0.9488	0.7998	0.6987	0.6343	14.09%
YoY %	2.51%	29.99%	10.78%	18.63%	14.47%	10.15%	-	-
Horiz. %	220.81%	215.40%	165.71%	149.58%	126.09%	110.15%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	31/12/07	29/12/06	30/12/05	31/12/04	31/12/03	31/12/02	-
Price	2.26	3.88	2.92	2.24	2.00	2.02	1.87	-
P/RPS	2.65	5.06	0.84	0.68	0.77	0.81	0.73	23.94%
YoY %	-47.63%	502.38%	23.53%	-11.69%	-4.94%	10.96%	-	-
Horiz. %	363.01%	693.15%	115.07%	93.15%	105.48%	110.96%	100.00%	-
P/EPS	20.43	14.15	3.37	2.53	2.90	4.33	3.17	36.37%
YoY %	44.38%	319.88%	33.20%	-12.76%	-33.03%	36.59%	-	-
Horiz. %	644.48%	446.37%	106.31%	79.81%	91.48%	136.59%	100.00%	-
EY	4.89	7.07	29.63	39.59	34.50	23.11	31.51	-26.67%
YoY %	-30.83%	-76.14%	-25.16%	14.75%	49.29%	-26.66%	-	-
Horiz. %	15.52%	22.44%	94.03%	125.64%	109.49%	73.34%	100.00%	-
DY	3.10	1.67	9.25	10.71	10.00	8.91	9.36	-16.80%
YoY %	85.63%	-81.95%	-13.63%	7.10%	12.23%	-4.81%	-	-
Horiz. %	33.12%	17.84%	98.82%	114.42%	106.84%	95.19%	100.00%	-
P/NAPS	1.56	2.71	0.51	0.43	0.46	0.53	0.54	19.32%
YoY %	-42.44%	431.37%	18.60%	-6.52%	-13.21%	-1.85%	-	-
Horiz. %	288.89%	501.85%	94.44%	79.63%	85.19%	98.15%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Price Multiplier on Announcement Date
Date	25/02/09	28/02/08	28/02/07	22/02/06	25/02/05	26/02/04	28/02/03	-
Price	2.24	3.80	3.00	2.52	2.10	2.28	1.89	-
P/RPS	2.63	4.95	0.86	0.76	0.81	0.92	0.74	23.51%
YoY %	-46.87%	475.58%	13.16%	-6.17%	-11.96%	24.32%	-	-
Horiz. %	355.41%	668.92%	116.22%	102.70%	109.46%	124.32%	100.00%	-
P/EPS	20.25	13.86	3.47	2.84	3.04	4.88	3.21	35.89%
YoY %	46.10%	299.42%	22.18%	-6.58%	-37.70%	52.02%	-	-
Horiz. %	630.84%	431.78%	108.10%	88.47%	94.70%	152.02%	100.00%	-
EY	4.94	7.22	28.84	35.19	32.86	20.48	31.18	-26.41%
YoY %	-31.58%	-74.97%	-18.04%	7.09%	60.45%	-34.32%	-	-
Horiz. %	15.84%	23.16%	92.50%	112.86%	105.39%	65.68%	100.00%	-
DY	3.13	1.71	9.00	9.52	9.52	7.89	9.26	-16.52%
YoY %	83.04%	-81.00%	-5.46%	0.00%	20.66%	-14.79%	-	-
Horiz. %	33.80%	18.47%	97.19%	102.81%	102.81%	85.21%	100.00%	-
P/NAPS	1.54	2.66	0.53	0.49	0.48	0.60	0.55	18.70%
YoY %	-42.11%	401.89%	8.16%	2.08%	-20.00%	9.09%	-	-
Horiz. %	280.00%	483.64%	96.36%	89.09%	87.27%	109.09%	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