[GENM] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Stock

[GENM] GENTING MALAYSIA BERHAD

Announcement Date

26-Aug-2005

Admission Sponsor

Sponsor

Financial Year

31-Dec-2005

Quarter

30-Jun-2005 [#2]

Profit Trend

QoQ- 31.19%

YoY- 50.69%

Quarter Report

GENM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Annualized Quarter Result
Revenue	4,665,384	4,191,464	3,449,074	3,449,266	2,945,594	2,609,932	2,837,748	8.63%
YoY %	11.31%	21.52%	-0.01%	17.10%	12.86%	-8.03%	-	-
Horiz. %	164.40%	147.70%	121.54%	121.55%	103.80%	91.97%	100.00%	-
PBT	1,813,436	1,448,892	913,168	1,324,446	1,006,946	635,682	996,810	10.47%
YoY %	25.16%	58.67%	-31.05%	31.53%	58.40%	-36.23%	-	-
Horiz. %	181.92%	145.35%	91.61%	132.87%	101.02%	63.77%	100.00%	-
Tax	-450,566	-362,324	-72,844	-269,798	-306,798	-246,358	-293,542	7.39%
YoY %	-24.35%	-397.40%	73.00%	12.06%	-24.53%	16.07%	-	-
Horiz. %	153.49%	123.43%	24.82%	91.91%	104.52%	83.93%	100.00%	-
NP	1,362,870	1,086,568	840,324	1,054,648	700,148	389,324	703,268	11.64%
YoY %	25.43%	29.30%	-20.32%	50.63%	79.84%	-44.64%	-	-
Horiz. %	193.79%	154.50%	119.49%	149.96%	99.56%	55.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,363,284	1,086,960	840,718	1,055,028	700,148	389,324	703,268	11.65%
YoY %	25.42%	29.29%	-20.31%	50.69%	79.84%	-44.64%	-	-
Horiz. %	193.85%	154.56%	119.54%	150.02%	99.56%	55.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.85%	25.01%	7.98%	20.37%	30.47%	38.75%	29.45%	-
YoY %	-0.64%	213.41%	-60.82%	-33.15%	-21.37%	31.58%	-	-
Horiz. %	84.38%	84.92%	27.10%	69.17%	103.46%	131.58%	100.00%	-
Total Cost	3,302,514	3,104,896	2,608,750	2,394,618	2,245,446	2,220,608	2,134,480	7.53%
YoY %	6.36%	19.02%	8.94%	6.64%	1.12%	4.04%	-	-
Horiz. %	154.72%	145.46%	122.22%	112.19%	105.20%	104.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,133,879	7,145,130	5,888,084	5,208,531	4,422,332	3,897,607	3,603,702	14.51%
YoY %	13.84%	21.35%	13.05%	17.78%	13.46%	8.16%	-	-
Horiz. %	225.71%	198.27%	163.39%	144.53%	122.72%	108.16%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Dividend
Div	343,685	324,062	262,178	218,387	196,548	185,600	185,645	10.79%
YoY %	6.06%	23.60%	20.05%	11.11%	5.90%	-0.02%	-	-
Horiz. %	185.13%	174.56%	141.23%	117.64%	105.87%	99.98%	100.00%	-
Div Payout %	25.21%	29.81%	31.19%	20.70%	28.07%	47.67%	26.40%	-
YoY %	-15.43%	-4.42%	50.68%	-26.26%	-41.12%	80.57%	-	-
Horiz. %	95.49%	112.92%	118.14%	78.41%	106.33%	180.57%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Equity
Net Worth	8,133,879	7,145,130	5,888,084	5,208,531	4,422,332	3,897,607	3,603,702	14.51%
YoY %	13.84%	21.35%	13.05%	17.78%	13.46%	8.16%	-	-
Horiz. %	225.71%	198.27%	163.39%	144.53%	122.72%	108.16%	100.00%	-
NOSH	5,728,084	5,626,087	1,092,409	1,091,935	1,091,933	1,091,766	1,092,031	31.78%
YoY %	1.81%	415.02%	0.04%	0.00%	0.02%	-0.02%	-	-
Horiz. %	524.53%	515.19%	100.03%	99.99%	99.99%	99.98%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Ratio Analysis
NP Margin	29.21%	25.92%	24.36%	30.58%	23.77%	14.92%	24.78%	-
YoY %	12.69%	6.40%	-20.34%	28.65%	59.32%	-39.79%	-	-
Horiz. %	117.88%	104.60%	98.31%	123.41%	95.92%	60.21%	100.00%	-
ROE	16.76%	15.21%	14.28%	20.26%	15.83%	9.99%	19.52%	-
YoY %	10.19%	6.51%	-29.52%	27.98%	58.46%	-48.82%	-	-
Horiz. %	85.86%	77.92%	73.16%	103.79%	81.10%	51.18%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Per Share
RPS	81.45	74.50	315.73	315.89	269.76	239.06	259.86	-17.56%
YoY %	9.33%	-76.40%	-0.05%	17.10%	12.84%	-8.00%	-	-
Horiz. %	31.34%	28.67%	121.50%	121.56%	103.81%	92.00%	100.00%	-
EPS	23.80	19.32	76.96	96.62	64.12	35.66	64.40	-15.27%
YoY %	23.19%	-74.90%	-20.35%	50.69%	79.81%	-44.63%	-	-
Horiz. %	36.96%	30.00%	119.50%	150.03%	99.57%	55.37%	100.00%	-
DPS	6.00	5.76	24.00	20.00	18.00	17.00	17.00	-15.92%
YoY %	4.17%	-76.00%	20.00%	11.11%	5.88%	0.00%	-	-
Horiz. %	35.29%	33.88%	141.18%	117.65%	105.88%	100.00%	100.00%	-
NAPS	1.42	1.27	5.39	4.77	4.05	3.57	3.30	-13.10%
YoY %	11.81%	-76.44%	13.00%	17.78%	13.45%	8.18%	-	-
Horiz. %	43.03%	38.48%	163.33%	144.55%	122.73%	108.18%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Adjusted Per Share Value based on latest NOSH - 1,091,856
RPS	78.57	70.59	58.08	58.09	49.61	43.95	47.79	8.63%
YoY %	11.30%	21.54%	-0.02%	17.09%	12.88%	-8.04%	-	-
Horiz. %	164.41%	147.71%	121.53%	121.55%	103.81%	91.96%	100.00%	-
EPS	22.96	18.31	14.16	17.77	11.79	6.56	11.84	11.65%
YoY %	25.40%	29.31%	-20.32%	50.72%	79.73%	-44.59%	-	-
Horiz. %	193.92%	154.65%	119.59%	150.08%	99.58%	55.41%	100.00%	-
DPS	5.79	5.46	4.42	3.68	3.31	3.13	3.13	10.78%
YoY %	6.04%	23.53%	20.11%	11.18%	5.75%	0.00%	-	-
Horiz. %	184.98%	174.44%	141.21%	117.57%	105.75%	100.00%	100.00%	-
NAPS	1.3698	1.2033	0.9916	0.8771	0.7447	0.6564	0.6069	14.51%
YoY %	13.84%	21.35%	13.05%	17.78%	13.45%	8.16%	-	-
Horiz. %	225.70%	198.27%	163.39%	144.52%	122.71%	108.16%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	-
Price	2.60	3.46	2.34	1.90	1.79	1.96	2.12	-
P/RPS	3.19	4.64	0.74	0.60	0.66	0.82	0.82	25.38%
YoY %	-31.25%	527.03%	23.33%	-9.09%	-19.51%	0.00%	-	-
Horiz. %	389.02%	565.85%	90.24%	73.17%	80.49%	100.00%	100.00%	-
P/EPS	10.92	17.91	3.04	1.97	2.79	5.50	3.29	22.11%
YoY %	-39.03%	489.14%	54.31%	-29.39%	-49.27%	67.17%	-	-
Horiz. %	331.91%	544.38%	92.40%	59.88%	84.80%	167.17%	100.00%	-
EY	9.15	5.58	32.89	50.85	35.82	18.19	30.38	-18.11%
YoY %	63.98%	-83.03%	-35.32%	41.96%	96.92%	-40.13%	-	-
Horiz. %	30.12%	18.37%	108.26%	167.38%	117.91%	59.87%	100.00%	-
DY	2.31	1.66	10.26	10.53	10.06	8.67	8.02	-18.71%
YoY %	39.16%	-83.82%	-2.56%	4.67%	16.03%	8.10%	-	-
Horiz. %	28.80%	20.70%	127.93%	131.30%	125.44%	108.10%	100.00%	-
P/NAPS	1.83	2.72	0.43	0.40	0.44	0.55	0.64	19.11%
YoY %	-32.72%	532.56%	7.50%	-9.09%	-20.00%	-14.06%	-	-
Horiz. %	285.94%	425.00%	67.19%	62.50%	68.75%	85.94%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Announcement Date
Date	27/08/08	23/08/07	30/08/06	26/08/05	25/08/04	27/08/03	29/08/02	-
Price	2.53	3.80	2.38	2.02	1.67	2.04	2.04	-
P/RPS	3.11	5.10	0.75	0.64	0.62	0.85	0.79	25.63%
YoY %	-39.02%	580.00%	17.19%	3.23%	-27.06%	7.59%	-	-
Horiz. %	393.67%	645.57%	94.94%	81.01%	78.48%	107.59%	100.00%	-
P/EPS	10.63	19.67	3.09	2.09	2.60	5.72	3.17	22.32%
YoY %	-45.96%	536.57%	47.85%	-19.62%	-54.55%	80.44%	-	-
Horiz. %	335.33%	620.50%	97.48%	65.93%	82.02%	180.44%	100.00%	-
EY	9.41	5.08	32.34	47.83	38.40	17.48	31.57	-18.25%
YoY %	85.24%	-84.29%	-32.39%	24.56%	119.68%	-44.63%	-	-
Horiz. %	29.81%	16.09%	102.44%	151.50%	121.63%	55.37%	100.00%	-
DY	2.37	1.52	10.08	9.90	10.78	8.33	8.33	-18.88%
YoY %	55.92%	-84.92%	1.82%	-8.16%	29.41%	0.00%	-	-
Horiz. %	28.45%	18.25%	121.01%	118.85%	129.41%	100.00%	100.00%	-
P/NAPS	1.78	2.99	0.44	0.42	0.41	0.57	0.62	19.19%
YoY %	-40.47%	579.55%	4.76%	2.44%	-28.07%	-8.06%	-	-
Horiz. %	287.10%	482.26%	70.97%	67.74%	66.13%	91.94%	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