[GENM] YoY Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock

[GENM] GENTING MALAYSIA BERHAD

Announcement Date

23-Nov-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

30-Sep-2006 [#3]

Profit Trend

QoQ- 89.81%

YoY--%

Quarter Report

GENM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/04	30/09/05	30/09/03	CAGR
Cumulative Result
Revenue	3,716,210	3,557,601	3,211,114	2,720,372	2,129,828	2,656,852	1,976,442	11.08%
YoY %	4.46%	10.79%	18.04%	27.73%	-19.84%	34.43%	-	-
Horiz. %	188.03%	180.00%	162.47%	137.64%	107.76%	134.43%	100.00%	-
PBT	1,295,208	1,371,506	1,480,295	901,271	764,059	1,032,082	626,232	12.86%
YoY %	-5.56%	-7.35%	64.25%	17.96%	-25.97%	64.81%	-	-
Horiz. %	206.83%	219.01%	236.38%	143.92%	122.01%	164.81%	100.00%	-
Tax	-330,141	-349,578	-269,030	-103,673	-205,484	-230,441	-175,368	11.10%
YoY %	5.56%	-29.94%	-159.50%	49.55%	10.83%	-31.40%	-	-
Horiz. %	188.26%	199.34%	153.41%	59.12%	117.17%	131.40%	100.00%	-
NP	965,067	1,021,928	1,211,265	797,598	558,575	801,641	450,864	13.51%
YoY %	-5.56%	-15.63%	51.86%	42.79%	-30.32%	77.80%	-	-
Horiz. %	214.05%	226.66%	268.65%	176.90%	123.89%	177.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	965,381	1,022,232	1,211,560	797,893	558,575	801,927	450,864	13.51%
YoY %	-5.56%	-15.63%	51.84%	42.84%	-30.35%	77.86%	-	-
Horiz. %	214.12%	226.73%	268.72%	176.97%	123.89%	177.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.49%	25.49%	18.17%	11.50%	26.89%	22.33%	28.00%	-
YoY %	0.00%	40.29%	58.00%	-57.23%	20.42%	-20.25%	-	-
Horiz. %	91.04%	91.04%	64.89%	41.07%	96.04%	79.75%	100.00%	-
Total Cost	2,751,143	2,535,673	1,999,849	1,922,774	1,571,253	1,855,211	1,525,578	10.31%
YoY %	8.50%	26.79%	4.01%	22.37%	-15.31%	21.61%	-	-
Horiz. %	180.33%	166.21%	131.09%	126.04%	102.99%	121.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	9,830,997	8,021,999	8,488,276	6,185,555	4,552,888	5,415,476	4,083,873	15.75%
YoY %	22.55%	-5.49%	37.23%	35.86%	-15.93%	32.61%	-	-
Horiz. %	240.73%	196.43%	207.85%	151.46%	111.48%	132.61%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/04	30/09/05	30/09/03	CAGR
Dividend
Div	171,470	171,899	162,974	131,142	98,263	109,182	92,815	10.76%
YoY %	-0.25%	5.48%	24.27%	33.46%	-10.00%	17.63%	-	-
Horiz. %	184.74%	185.21%	175.59%	141.29%	105.87%	117.63%	100.00%	-
Div Payout %	17.76%	16.82%	13.45%	16.44%	17.59%	13.62%	20.59%	-
YoY %	5.59%	25.06%	-18.19%	-6.54%	29.15%	-33.85%	-	-
Horiz. %	86.26%	81.69%	65.32%	79.84%	85.43%	66.15%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/04	30/09/05	30/09/03	CAGR
Equity
Net Worth	9,830,997	8,021,999	8,488,276	6,185,555	4,552,888	5,415,476	4,083,873	15.75%
YoY %	22.55%	-5.49%	37.23%	35.86%	-15.93%	32.61%	-	-
Horiz. %	240.73%	196.43%	207.85%	151.46%	111.48%	132.61%	100.00%	-
NOSH	5,715,695	5,729,999	5,658,851	1,092,854	1,091,819	1,091,829	1,091,944	31.73%
YoY %	-0.25%	1.26%	417.80%	0.09%	-0.00%	-0.01%	-	-
Horiz. %	523.44%	524.75%	518.24%	100.08%	99.99%	99.99%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/04	30/09/05	30/09/03	CAGR
Ratio Analysis
NP Margin	25.97%	28.73%	37.72%	29.32%	26.23%	30.17%	22.81%	-
YoY %	-9.61%	-23.83%	28.65%	11.78%	-13.06%	32.27%	-	-
Horiz. %	113.85%	125.95%	165.37%	128.54%	114.99%	132.27%	100.00%	-
ROE	9.82%	12.74%	14.27%	12.90%	12.27%	14.81%	11.04%	-
YoY %	-22.92%	-10.72%	10.62%	5.13%	-17.15%	34.15%	-	-
Horiz. %	88.95%	115.40%	129.26%	116.85%	111.14%	134.15%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/04	30/09/05	30/09/03	CAGR
Per Share
RPS	65.02	62.09	56.74	248.92	195.07	243.34	181.00	-15.67%
YoY %	4.72%	9.43%	-77.21%	27.61%	-19.84%	34.44%	-	-
Horiz. %	35.92%	34.30%	31.35%	137.52%	107.77%	134.44%	100.00%	-
EPS	16.89	17.84	21.41	73.01	51.16	73.45	41.29	-13.82%
YoY %	-5.33%	-16.67%	-70.68%	42.71%	-30.35%	77.89%	-	-
Horiz. %	40.91%	43.21%	51.85%	176.82%	123.90%	177.89%	100.00%	-
DPS	3.00	3.00	2.88	12.00	9.00	10.00	8.50	-15.92%
YoY %	0.00%	4.17%	-76.00%	33.33%	-10.00%	17.65%	-	-
Horiz. %	35.29%	35.29%	33.88%	141.18%	105.88%	117.65%	100.00%	-
NAPS	1.72	1.40	1.50	5.66	4.17	4.96	3.74	-12.13%
YoY %	22.86%	-6.67%	-73.50%	35.73%	-15.93%	32.62%	-	-
Horiz. %	45.99%	37.43%	40.11%	151.34%	111.50%	132.62%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/04	30/09/05	30/09/03	CAGR
Adjusted Per Share Value based on latest NOSH - 1,093,350
RPS	65.55	62.76	56.64	47.99	37.57	46.87	34.86	11.08%
YoY %	4.45%	10.81%	18.02%	27.73%	-19.84%	34.45%	-	-
Horiz. %	188.04%	180.03%	162.48%	137.66%	107.77%	134.45%	100.00%	-
EPS	17.03	18.03	21.37	14.07	9.85	14.15	7.95	13.52%
YoY %	-5.55%	-15.63%	51.88%	42.84%	-30.39%	77.99%	-	-
Horiz. %	214.21%	226.79%	268.81%	176.98%	123.90%	177.99%	100.00%	-
DPS	3.02	3.03	2.87	2.31	1.73	1.93	1.64	10.70%
YoY %	-0.33%	5.57%	24.24%	33.53%	-10.36%	17.68%	-	-
Horiz. %	184.15%	184.76%	175.00%	140.85%	105.49%	117.68%	100.00%	-
NAPS	1.7342	1.4151	1.4973	1.0911	0.8031	0.9553	0.7204	15.75%
YoY %	22.55%	-5.49%	37.23%	35.86%	-15.93%	32.61%	-	-
Horiz. %	240.73%	196.43%	207.84%	151.46%	111.48%	132.61%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/04	30/09/05	30/09/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/09/08	28/09/07	29/09/06	30/09/04	30/09/05	30/09/03	-
Price	2.74	2.54	3.92	2.22	2.00	2.20	1.90	-
P/RPS	4.21	4.09	6.91	0.89	1.03	0.90	1.05	26.01%
YoY %	2.93%	-40.81%	676.40%	-13.59%	14.44%	-14.29%	-	-
Horiz. %	400.95%	389.52%	658.10%	84.76%	98.10%	85.71%	100.00%	-
P/EPS	16.22	14.24	18.31	3.04	3.91	3.00	4.60	23.34%
YoY %	13.90%	-22.23%	502.30%	-22.25%	30.33%	-34.78%	-	-
Horiz. %	352.61%	309.57%	398.04%	66.09%	85.00%	65.22%	100.00%	-
EY	6.16	7.02	5.46	32.89	25.58	33.39	21.73	-18.93%
YoY %	-12.25%	28.57%	-83.40%	28.58%	-23.39%	53.66%	-	-
Horiz. %	28.35%	32.31%	25.13%	151.36%	117.72%	153.66%	100.00%	-
DY	1.09	1.18	0.73	5.41	4.50	4.55	4.47	-20.94%
YoY %	-7.63%	61.64%	-86.51%	20.22%	-1.10%	1.79%	-	-
Horiz. %	24.38%	26.40%	16.33%	121.03%	100.67%	101.79%	100.00%	-
P/NAPS	1.59	1.81	2.61	0.39	0.48	0.44	0.51	20.84%
YoY %	-12.15%	-30.65%	569.23%	-18.75%	9.09%	-13.73%	-	-
Horiz. %	311.76%	354.90%	511.76%	76.47%	94.12%	86.27%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/04	30/09/05	30/09/03	CAGR
Price Multiplier on Announcement Date
Date	25/11/09	26/11/08	22/11/07	23/11/06	30/11/04	25/11/05	20/11/03	-
Price	2.87	2.65	3.60	2.52	1.93	2.12	2.02	-
P/RPS	4.41	4.27	6.34	1.01	0.99	0.87	1.12	25.63%
YoY %	3.28%	-32.65%	527.72%	2.02%	13.79%	-22.32%	-	-
Horiz. %	393.75%	381.25%	566.07%	90.18%	88.39%	77.68%	100.00%	-
P/EPS	16.99	14.85	16.81	3.45	3.77	2.89	4.89	23.04%
YoY %	14.41%	-11.66%	387.25%	-8.49%	30.45%	-40.90%	-	-
Horiz. %	347.44%	303.68%	343.76%	70.55%	77.10%	59.10%	100.00%	-
EY	5.89	6.73	5.95	28.97	26.51	34.65	20.44	-18.71%
YoY %	-12.48%	13.11%	-79.46%	9.28%	-23.49%	69.52%	-	-
Horiz. %	28.82%	32.93%	29.11%	141.73%	129.70%	169.52%	100.00%	-
DY	1.05	1.13	0.80	4.76	4.66	4.72	4.21	-20.64%
YoY %	-7.08%	41.25%	-83.19%	2.15%	-1.27%	12.11%	-	-
Horiz. %	24.94%	26.84%	19.00%	113.06%	110.69%	112.11%	100.00%	-
P/NAPS	1.67	1.89	2.40	0.45	0.46	0.43	0.54	20.68%
YoY %	-11.64%	-21.25%	433.33%	-2.17%	6.98%	-20.37%	-	-
Horiz. %	309.26%	350.00%	444.44%	83.33%	85.19%	79.63%	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