[GENTING] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock

[GENTING] GENTING BHD

Announcement Date

25-Nov-2005

Admission Sponsor

Sponsor

Financial Year

31-Dec-2005

Quarter

30-Sep-2005 [#3]

Profit Trend

QoQ- 82.09%

YoY- 30.71%

Quarter Report

GB-3rd Grp Qtrly-Rept 2005.pdf

Latest QR

Upcoming QR

GENTING's Result

GENTING's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Cumulative Result
Revenue	6,692,335	6,234,237	4,215,320	3,989,657	3,453,001	3,082,195	2,609,772	16.97%
YoY %	7.35%	47.89%	5.66%	15.54%	12.03%	18.10%	-	-
Horiz. %	256.43%	238.88%	161.52%	152.87%	132.31%	118.10%	100.00%	-
PBT	1,843,728	2,484,904	1,781,905	1,808,753	1,458,771	1,199,837	1,199,251	7.42%
YoY %	-25.80%	39.45%	-1.48%	23.99%	21.58%	0.05%	-	-
Horiz. %	153.74%	207.20%	148.58%	150.82%	121.64%	100.05%	100.00%	-
Tax	-560,438	-683,931	-266,237	-452,037	-770,002	-636,619	-614,157	-1.51%
YoY %	18.06%	-156.89%	41.10%	41.29%	-20.95%	-3.66%	-	-
Horiz. %	91.25%	111.36%	43.35%	73.60%	125.38%	103.66%	100.00%	-
NP	1,283,290	1,800,973	1,515,668	1,356,716	688,769	563,218	585,094	13.97%
YoY %	-28.74%	18.82%	11.72%	96.98%	22.29%	-3.74%	-	-
Horiz. %	219.33%	307.81%	259.05%	231.88%	117.72%	96.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	690,080	1,474,423	998,210	900,276	688,769	563,218	585,094	2.78%
YoY %	-53.20%	47.71%	10.88%	30.71%	22.29%	-3.74%	-	-
Horiz. %	117.94%	252.00%	170.61%	153.87%	117.72%	96.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.40%	27.52%	14.94%	24.99%	52.78%	53.06%	51.21%	-
YoY %	10.47%	84.20%	-40.22%	-52.65%	-0.53%	3.61%	-	-
Horiz. %	59.36%	53.74%	29.17%	48.80%	103.07%	103.61%	100.00%	-
Total Cost	5,409,045	4,433,264	2,699,652	2,632,941	2,764,232	2,518,977	2,024,678	17.77%
YoY %	22.01%	64.22%	2.53%	-4.75%	9.74%	24.41%	-	-
Horiz. %	267.16%	218.96%	133.34%	130.04%	136.53%	124.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	12,624,318	12,970,487	9,875,585	8,405,300	7,606,815	6,888,784	6,295,834	12.28%
YoY %	-2.67%	31.34%	17.49%	10.50%	10.42%	9.42%	-	-
Horiz. %	200.52%	206.02%	156.86%	133.51%	120.82%	109.42%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Dividend
Div	111,064	99,772	16,929	70,455	56,346	49,306	49,296	14.48%
YoY %	11.32%	489.36%	-75.97%	25.04%	14.28%	0.02%	-	-
Horiz. %	225.30%	202.39%	34.34%	142.92%	114.30%	100.02%	100.00%	-
Div Payout %	16.09%	6.77%	1.70%	7.83%	8.18%	8.75%	8.43%	-
YoY %	137.67%	298.24%	-78.29%	-4.28%	-6.51%	3.80%	-	-
Horiz. %	190.87%	80.31%	20.17%	92.88%	97.03%	103.80%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Equity
Net Worth	12,624,318	12,970,487	9,875,585	8,405,300	7,606,815	6,888,784	6,295,834	12.28%
YoY %	-2.67%	31.34%	17.49%	10.50%	10.42%	9.42%	-	-
Horiz. %	200.52%	206.02%	156.86%	133.51%	120.82%	109.42%	100.00%	-
NOSH	3,702,146	3,695,295	705,398	704,551	704,334	704,374	704,232	31.82%
YoY %	0.19%	423.86%	0.12%	0.03%	-0.01%	0.02%	-	-
Horiz. %	525.70%	524.73%	100.17%	100.05%	100.01%	100.02%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Ratio Analysis
NP Margin	19.18%	28.89%	35.96%	34.01%	19.95%	18.27%	22.42%	-
YoY %	-33.61%	-19.66%	5.73%	70.48%	9.20%	-18.51%	-	-
Horiz. %	85.55%	128.86%	160.39%	151.69%	88.98%	81.49%	100.00%	-
ROE	5.47%	11.37%	10.11%	10.71%	9.05%	8.18%	9.29%	-
YoY %	-51.89%	12.46%	-5.60%	18.34%	10.64%	-11.95%	-	-
Horiz. %	58.88%	122.39%	108.83%	115.29%	97.42%	88.05%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Per Share
RPS	180.77	168.71	597.58	566.27	490.25	437.58	370.58	-11.26%
YoY %	7.15%	-71.77%	5.53%	15.51%	12.04%	18.08%	-	-
Horiz. %	48.78%	45.53%	161.26%	152.81%	132.29%	118.08%	100.00%	-
EPS	18.64	39.90	28.30	127.78	97.79	79.96	83.07	-22.02%
YoY %	-53.28%	40.99%	-77.85%	30.67%	22.30%	-3.74%	-	-
Horiz. %	22.44%	48.03%	34.07%	153.82%	117.72%	96.26%	100.00%	-
DPS	3.00	2.70	2.40	10.00	8.00	7.00	7.00	-13.15%
YoY %	11.11%	12.50%	-76.00%	25.00%	14.29%	0.00%	-	-
Horiz. %	42.86%	38.57%	34.29%	142.86%	114.29%	100.00%	100.00%	-
NAPS	3.41	3.51	14.00	11.93	10.80	9.78	8.94	-14.82%
YoY %	-2.85%	-74.93%	17.35%	10.46%	10.43%	9.40%	-	-
Horiz. %	38.14%	39.26%	156.60%	133.45%	120.81%	109.40%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Adjusted Per Share Value based on latest NOSH - 704,502
RPS	172.62	160.80	108.73	102.91	89.07	79.50	67.32	16.97%
YoY %	7.35%	47.89%	5.66%	15.54%	12.04%	18.09%	-	-
Horiz. %	256.42%	238.86%	161.51%	152.87%	132.31%	118.09%	100.00%	-
EPS	17.80	38.03	25.75	23.22	17.77	14.53	15.09	2.78%
YoY %	-53.19%	47.69%	10.90%	30.67%	22.30%	-3.71%	-	-
Horiz. %	117.96%	252.02%	170.64%	153.88%	117.76%	96.29%	100.00%	-
DPS	2.86	2.57	0.44	1.82	1.45	1.27	1.27	14.47%
YoY %	11.28%	484.09%	-75.82%	25.52%	14.17%	0.00%	-	-
Horiz. %	225.20%	202.36%	34.65%	143.31%	114.17%	100.00%	100.00%	-
NAPS	3.2563	3.3456	2.5473	2.168	1.9621	1.7769	1.6239	12.28%
YoY %	-2.67%	31.34%	17.50%	10.49%	10.42%	9.42%	-	-
Horiz. %	200.52%	206.02%	156.86%	133.51%	120.83%	109.42%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	30/09/02	-
Price	5.25	8.05	4.82	4.28	3.38	3.00	2.60	-
P/RPS	2.90	4.77	0.81	0.76	0.69	0.69	0.70	26.70%
YoY %	-39.20%	488.89%	6.58%	10.14%	0.00%	-1.43%	-	-
Horiz. %	414.29%	681.43%	115.71%	108.57%	98.57%	98.57%	100.00%	-
P/EPS	28.17	20.18	3.41	3.35	3.46	3.75	3.13	44.17%
YoY %	39.59%	491.79%	1.79%	-3.18%	-7.73%	19.81%	-	-
Horiz. %	900.00%	644.73%	108.95%	107.03%	110.54%	119.81%	100.00%	-
EY	3.55	4.96	29.36	29.86	28.93	26.65	31.95	-30.64%
YoY %	-28.43%	-83.11%	-1.67%	3.21%	8.56%	-16.59%	-	-
Horiz. %	11.11%	15.52%	91.89%	93.46%	90.55%	83.41%	100.00%	-
DY	0.57	0.34	0.50	2.34	2.37	2.33	2.69	-22.76%
YoY %	67.65%	-32.00%	-78.63%	-1.27%	1.72%	-13.38%	-	-
Horiz. %	21.19%	12.64%	18.59%	86.99%	88.10%	86.62%	100.00%	-
P/NAPS	1.54	2.29	0.34	0.36	0.31	0.31	0.29	32.05%
YoY %	-32.75%	573.53%	-5.56%	16.13%	0.00%	6.90%	-	-
Horiz. %	531.03%	789.66%	117.24%	124.14%	106.90%	106.90%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Price Multiplier on Announcement Date
Date	27/11/08	22/11/07	23/11/06	25/11/05	30/11/04	20/11/03	27/11/02	-
Price	4.44	7.50	5.60	4.30	3.70	3.48	2.60	-
P/RPS	2.46	4.45	0.94	0.76	0.75	0.80	0.70	23.27%
YoY %	-44.72%	373.40%	23.68%	1.33%	-6.25%	14.29%	-	-
Horiz. %	351.43%	635.71%	134.29%	108.57%	107.14%	114.29%	100.00%	-
P/EPS	23.82	18.80	3.96	3.37	3.78	4.35	3.13	40.20%
YoY %	26.70%	374.75%	17.51%	-10.85%	-13.10%	38.98%	-	-
Horiz. %	761.02%	600.64%	126.52%	107.67%	120.77%	138.98%	100.00%	-
EY	4.20	5.32	25.27	29.72	26.43	22.98	31.95	-28.67%
YoY %	-21.05%	-78.95%	-14.97%	12.45%	15.01%	-28.08%	-	-
Horiz. %	13.15%	16.65%	79.09%	93.02%	82.72%	71.92%	100.00%	-
DY	0.68	0.36	0.43	2.33	2.16	2.01	2.69	-20.46%
YoY %	88.89%	-16.28%	-81.55%	7.87%	7.46%	-25.28%	-	-
Horiz. %	25.28%	13.38%	15.99%	86.62%	80.30%	74.72%	100.00%	-
P/NAPS	1.30	2.14	0.40	0.36	0.34	0.36	0.29	28.37%
YoY %	-39.25%	435.00%	11.11%	5.88%	-5.56%	24.14%	-	-
Horiz. %	448.28%	737.93%	137.93%	124.14%	117.24%	124.14%	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