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

Stock

[GENM] GENTING MALAYSIA BERHAD

Announcement Date

25-Nov-2005

Admission Sponsor

Sponsor

Financial Year

31-Dec-2004

Quarter

30-Sep-2005 [#3]

Profit Trend

QoQ- 52.02%

YoY- 77.86%

Quarter Report

GENM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/03	30/09/02	30/09/01	CAGR
Cumulative Result
Revenue	3,557,601	3,211,114	2,720,372	2,656,852	1,976,442	2,070,164	1,809,372	10.13%
YoY %	10.79%	18.04%	2.39%	34.43%	-4.53%	14.41%	-	-
Horiz. %	196.62%	177.47%	150.35%	146.84%	109.23%	114.41%	100.00%	-
PBT	1,371,506	1,480,295	901,271	1,032,082	626,232	767,821	448,452	17.30%
YoY %	-7.35%	64.25%	-12.67%	64.81%	-18.44%	71.22%	-	-
Horiz. %	305.83%	330.09%	200.97%	230.14%	139.64%	171.22%	100.00%	-
Tax	-349,578	-269,030	-103,673	-230,441	-175,368	-219,715	-177,162	10.18%
YoY %	-29.94%	-159.50%	55.01%	-31.40%	20.18%	-24.02%	-	-
Horiz. %	197.32%	151.86%	58.52%	130.07%	98.99%	124.02%	100.00%	-
NP	1,021,928	1,211,265	797,598	801,641	450,864	548,106	271,290	20.84%
YoY %	-15.63%	51.86%	-0.50%	77.80%	-17.74%	102.04%	-	-
Horiz. %	376.69%	446.48%	294.00%	295.49%	166.19%	202.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,022,232	1,211,560	797,893	801,927	450,864	548,106	271,290	20.84%
YoY %	-15.63%	51.84%	-0.50%	77.86%	-17.74%	102.04%	-	-
Horiz. %	376.80%	446.59%	294.11%	295.60%	166.19%	202.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.49%	18.17%	11.50%	22.33%	28.00%	28.62%	39.51%	-
YoY %	40.29%	58.00%	-48.50%	-20.25%	-2.17%	-27.56%	-	-
Horiz. %	64.52%	45.99%	29.11%	56.52%	70.87%	72.44%	100.00%	-
Total Cost	2,535,673	1,999,849	1,922,774	1,855,211	1,525,578	1,522,058	1,538,082	7.39%
YoY %	26.79%	4.01%	3.64%	21.61%	0.23%	-1.04%	-	-
Horiz. %	164.86%	130.02%	125.01%	120.62%	99.19%	98.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,021,999	8,488,276	6,185,555	5,415,476	4,083,873	3,737,875	3,237,977	13.82%
YoY %	-5.49%	37.23%	14.22%	32.61%	9.26%	15.44%	-	-
Horiz. %	247.75%	262.15%	191.03%	167.25%	126.12%	115.44%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/03	30/09/02	30/09/01	CAGR
Dividend
Div	171,899	162,974	131,142	109,182	92,815	92,900	87,512	10.11%
YoY %	5.48%	24.27%	20.11%	17.63%	-0.09%	6.16%	-	-
Horiz. %	196.43%	186.23%	149.86%	124.76%	106.06%	106.16%	100.00%	-
Div Payout %	16.82%	13.45%	16.44%	13.62%	20.59%	16.95%	32.26%	-
YoY %	25.06%	-18.19%	20.70%	-33.85%	21.47%	-47.46%	-	-
Horiz. %	52.14%	41.69%	50.96%	42.22%	63.83%	52.54%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/03	30/09/02	30/09/01	CAGR
Equity
Net Worth	8,021,999	8,488,276	6,185,555	5,415,476	4,083,873	3,737,875	3,237,977	13.82%
YoY %	-5.49%	37.23%	14.22%	32.61%	9.26%	15.44%	-	-
Horiz. %	247.75%	262.15%	191.03%	167.25%	126.12%	115.44%	100.00%	-
NOSH	5,729,999	5,658,851	1,092,854	1,091,829	1,091,944	1,092,946	1,093,911	26.66%
YoY %	1.26%	417.80%	0.09%	-0.01%	-0.09%	-0.09%	-	-
Horiz. %	523.81%	517.30%	99.90%	99.81%	99.82%	99.91%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/03	30/09/02	30/09/01	CAGR
Ratio Analysis
NP Margin	28.73%	37.72%	29.32%	30.17%	22.81%	26.48%	14.99%	-
YoY %	-23.83%	28.65%	-2.82%	32.27%	-13.86%	76.65%	-	-
Horiz. %	191.66%	251.63%	195.60%	201.27%	152.17%	176.65%	100.00%	-
ROE	12.74%	14.27%	12.90%	14.81%	11.04%	14.66%	8.38%	-
YoY %	-10.72%	10.62%	-12.90%	34.15%	-24.69%	74.94%	-	-
Horiz. %	152.03%	170.29%	153.94%	176.73%	131.74%	174.94%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/03	30/09/02	30/09/01	CAGR
Per Share
RPS	62.09	56.74	248.92	243.34	181.00	189.41	165.40	-13.05%
YoY %	9.43%	-77.21%	2.29%	34.44%	-4.44%	14.52%	-	-
Horiz. %	37.54%	34.30%	150.50%	147.12%	109.43%	114.52%	100.00%	-
EPS	17.84	21.41	73.01	73.45	41.29	50.20	24.80	-4.59%
YoY %	-16.67%	-70.68%	-0.60%	77.89%	-17.75%	102.42%	-	-
Horiz. %	71.94%	86.33%	294.40%	296.17%	166.49%	202.42%	100.00%	-
DPS	3.00	2.88	12.00	10.00	8.50	8.50	8.00	-13.06%
YoY %	4.17%	-76.00%	20.00%	17.65%	0.00%	6.25%	-	-
Horiz. %	37.50%	36.00%	150.00%	125.00%	106.25%	106.25%	100.00%	-
NAPS	1.40	1.50	5.66	4.96	3.74	3.42	2.96	-10.13%
YoY %	-6.67%	-73.50%	14.11%	32.62%	9.36%	15.54%	-	-
Horiz. %	47.30%	50.68%	191.22%	167.57%	126.35%	115.54%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/03	30/09/02	30/09/01	CAGR
Adjusted Per Share Value based on latest NOSH - 1,092,061
RPS	62.76	56.64	47.99	46.87	34.86	36.52	31.92	10.13%
YoY %	10.81%	18.02%	2.39%	34.45%	-4.55%	14.41%	-	-
Horiz. %	196.62%	177.44%	150.34%	146.84%	109.21%	114.41%	100.00%	-
EPS	18.03	21.37	14.07	14.15	7.95	9.67	4.79	20.82%
YoY %	-15.63%	51.88%	-0.57%	77.99%	-17.79%	101.88%	-	-
Horiz. %	376.41%	446.14%	293.74%	295.41%	165.97%	201.88%	100.00%	-
DPS	3.03	2.87	2.31	1.93	1.64	1.64	1.54	10.14%
YoY %	5.57%	24.24%	19.69%	17.68%	0.00%	6.49%	-	-
Horiz. %	196.75%	186.36%	150.00%	125.32%	106.49%	106.49%	100.00%	-
NAPS	1.4151	1.4973	1.0911	0.9553	0.7204	0.6594	0.5712	13.82%
YoY %	-5.49%	37.23%	14.22%	32.61%	9.25%	15.44%	-	-
Horiz. %	247.74%	262.13%	191.02%	167.24%	126.12%	115.44%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/03	30/09/02	30/09/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	28/09/07	29/09/06	30/09/05	30/09/03	30/09/02	28/09/01	-
Price	2.54	3.92	2.22	2.20	1.90	1.80	1.15	-
P/RPS	4.09	6.91	0.89	0.90	1.05	0.95	0.70	28.65%
YoY %	-40.81%	676.40%	-1.11%	-14.29%	10.53%	35.71%	-	-
Horiz. %	584.29%	987.14%	127.14%	128.57%	150.00%	135.71%	100.00%	-
P/EPS	14.24	18.31	3.04	3.00	4.60	3.59	4.64	17.35%
YoY %	-22.23%	502.30%	1.33%	-34.78%	28.13%	-22.63%	-	-
Horiz. %	306.90%	394.61%	65.52%	64.66%	99.14%	77.37%	100.00%	-
EY	7.02	5.46	32.89	33.39	21.73	27.86	21.57	-14.80%
YoY %	28.57%	-83.40%	-1.50%	53.66%	-22.00%	29.16%	-	-
Horiz. %	32.55%	25.31%	152.48%	154.80%	100.74%	129.16%	100.00%	-
DY	1.18	0.73	5.41	4.55	4.47	4.72	6.96	-22.37%
YoY %	61.64%	-86.51%	18.90%	1.79%	-5.30%	-32.18%	-	-
Horiz. %	16.95%	10.49%	77.73%	65.37%	64.22%	67.82%	100.00%	-
P/NAPS	1.81	2.61	0.39	0.44	0.51	0.53	0.39	24.49%
YoY %	-30.65%	569.23%	-11.36%	-13.73%	-3.77%	35.90%	-	-
Horiz. %	464.10%	669.23%	100.00%	112.82%	130.77%	135.90%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/03	30/09/02	30/09/01	CAGR
Price Multiplier on Announcement Date
Date	26/11/08	22/11/07	23/11/06	25/11/05	20/11/03	27/11/02	28/11/01	-
Price	2.65	3.60	2.52	2.12	2.02	1.71	1.18	-
P/RPS	4.27	6.34	1.01	0.87	1.12	0.90	0.71	29.18%
YoY %	-32.65%	527.72%	16.09%	-22.32%	24.44%	26.76%	-	-
Horiz. %	601.41%	892.96%	142.25%	122.54%	157.75%	126.76%	100.00%	-
P/EPS	14.85	16.81	3.45	2.89	4.89	3.41	4.76	17.63%
YoY %	-11.66%	387.25%	19.38%	-40.90%	43.40%	-28.36%	-	-
Horiz. %	311.97%	353.15%	72.48%	60.71%	102.73%	71.64%	100.00%	-
EY	6.73	5.95	28.97	34.65	20.44	29.33	21.02	-15.00%
YoY %	13.11%	-79.46%	-16.39%	69.52%	-30.31%	39.53%	-	-
Horiz. %	32.02%	28.31%	137.82%	164.84%	97.24%	139.53%	100.00%	-
DY	1.13	0.80	4.76	4.72	4.21	4.97	6.78	-22.56%
YoY %	41.25%	-83.19%	0.85%	12.11%	-15.29%	-26.70%	-	-
Horiz. %	16.67%	11.80%	70.21%	69.62%	62.09%	73.30%	100.00%	-
P/NAPS	1.89	2.40	0.45	0.43	0.54	0.50	0.40	24.81%
YoY %	-21.25%	433.33%	4.65%	-20.37%	8.00%	25.00%	-	-
Horiz. %	472.50%	600.00%	112.50%	107.50%	135.00%	125.00%	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