[GENTING] YoY Quarter Result on 31-Dec-2006 [#4]

Stock

[GENTING] GENTING BHD

Announcement Date

28-Feb-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

31-Dec-2006 [#4]

Profit Trend

QoQ- 20.87%

YoY- 45.97%

Quarter Report

GB-4th Grp Qtrly-Rept 2006.pdf

Latest QR

Upcoming QR

GENTING's Result

GENTING's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Quarter Result
Revenue	2,320,097	2,390,173	2,249,584	2,203,308	1,464,484	1,194,009	1,154,874	12.31%
YoY %	-2.93%	6.25%	2.10%	50.45%	22.65%	3.39%	-	-
Horiz. %	200.90%	206.96%	194.79%	190.78%	126.81%	103.39%	100.00%	-
PBT	585,660	-108,934	909,605	921,968	625,569	319,054	362,394	8.32%
YoY %	637.63%	-111.98%	-1.34%	47.38%	96.07%	-11.96%	-	-
Horiz. %	161.61%	-30.06%	251.00%	254.41%	172.62%	88.04%	100.00%	-
Tax	-189,605	-190,937	-148,285	-195,145	-170,607	-79,780	-211,801	-1.82%
YoY %	0.70%	-28.76%	24.01%	-14.38%	-113.85%	62.33%	-	-
Horiz. %	89.52%	90.15%	70.01%	92.14%	80.55%	37.67%	100.00%	-
NP	396,055	-299,871	761,320	726,823	454,962	239,274	150,593	17.47%
YoY %	232.08%	-139.39%	4.75%	59.75%	90.14%	58.89%	-	-
Horiz. %	263.00%	-199.13%	505.55%	482.64%	302.11%	158.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	245,400	-120,784	514,442	506,034	346,671	239,274	150,593	8.47%
YoY %	303.17%	-123.48%	1.66%	45.97%	44.88%	58.89%	-	-
Horiz. %	162.96%	-80.21%	341.61%	336.03%	230.20%	158.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.37%	-	16.30%	21.17%	27.27%	25.01%	58.44%	-
YoY %	0.00%	-	-23.00%	-22.37%	9.04%	-57.20%	-	-
Horiz. %	55.39%	-	27.89%	36.23%	46.66%	42.80%	100.00%	-
Total Cost	1,924,042	2,690,044	1,488,264	1,476,485	1,009,522	954,735	1,004,281	11.43%
YoY %	-28.48%	80.75%	0.80%	46.26%	5.74%	-4.93%	-	-
Horiz. %	191.58%	267.86%	148.19%	147.02%	100.52%	95.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	13,896,144	12,447,769	12,352,525	10,654,843	13,861,200	7,853,708	7,043,639	11.97%
YoY %	11.64%	0.77%	15.93%	-23.13%	76.49%	11.50%	-	-
Horiz. %	197.29%	176.72%	175.37%	151.27%	196.79%	111.50%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Dividend
Div	155,222	147,748	159,029	28,412	133,958	112,698	102,132	7.21%
YoY %	5.06%	-7.09%	459.72%	-78.79%	18.86%	10.35%	-	-
Horiz. %	151.98%	144.66%	155.71%	27.82%	131.16%	110.35%	100.00%	-
Div Payout %	63.25%	0.00%	30.91%	5.61%	38.64%	47.10%	67.82%	-
YoY %	0.00%	0.00%	450.98%	-85.48%	-17.96%	-30.55%	-	-
Horiz. %	93.26%	0.00%	45.58%	8.27%	56.97%	69.45%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Equity
Net Worth	13,896,144	12,447,769	12,352,525	10,654,843	13,861,200	7,853,708	7,043,639	11.97%
YoY %	11.64%	0.77%	15.93%	-23.13%	76.49%	11.50%	-	-
Horiz. %	197.29%	176.72%	175.37%	151.27%	196.79%	111.50%	100.00%	-
NOSH	3,695,783	3,693,700	3,698,360	710,322	705,045	704,368	704,363	31.78%
YoY %	0.06%	-0.13%	420.66%	0.75%	0.10%	0.00%	-	-
Horiz. %	524.70%	524.40%	525.06%	100.85%	100.10%	100.00%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Ratio Analysis
NP Margin	17.07%	-12.55%	33.84%	32.99%	31.07%	20.04%	13.04%	-
YoY %	236.02%	-137.09%	2.58%	6.18%	55.04%	53.68%	-	-
Horiz. %	130.90%	-96.24%	259.51%	252.99%	238.27%	153.68%	100.00%	-
ROE	1.77%	-0.97%	4.16%	4.75%	2.50%	3.05%	2.14%	-
YoY %	282.47%	-123.32%	-12.42%	90.00%	-18.03%	42.52%	-	-
Horiz. %	82.71%	-45.33%	194.39%	221.96%	116.82%	142.52%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Per Share
RPS	62.78	64.71	60.83	310.18	207.71	169.51	163.96	-14.77%
YoY %	-2.98%	6.38%	-80.39%	49.33%	22.54%	3.38%	-	-
Horiz. %	38.29%	39.47%	37.10%	189.18%	126.68%	103.38%	100.00%	-
EPS	6.64	-3.27	13.91	14.25	49.17	33.97	21.38	-17.69%
YoY %	303.06%	-123.51%	-2.39%	-71.02%	44.75%	58.89%	-	-
Horiz. %	31.06%	-15.29%	65.06%	66.65%	229.98%	158.89%	100.00%	-
DPS	4.20	4.00	4.30	4.00	19.00	16.00	14.50	-18.64%
YoY %	5.00%	-6.98%	7.50%	-78.95%	18.75%	10.34%	-	-
Horiz. %	28.97%	27.59%	29.66%	27.59%	131.03%	110.34%	100.00%	-
NAPS	3.76	3.37	3.34	15.00	19.66	11.15	10.00	-15.03%
YoY %	11.57%	0.90%	-77.73%	-23.70%	76.32%	11.50%	-	-
Horiz. %	37.60%	33.70%	33.40%	150.00%	196.60%	111.50%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Adjusted Per Share Value based on latest NOSH - 710,322
RPS	60.23	62.05	58.40	57.20	38.02	31.00	29.98	12.31%
YoY %	-2.93%	6.25%	2.10%	50.45%	22.65%	3.40%	-	-
Horiz. %	200.90%	206.97%	194.80%	190.79%	126.82%	103.40%	100.00%	-
EPS	6.37	-3.14	13.36	13.14	9.00	6.21	3.91	8.46%
YoY %	302.87%	-123.50%	1.67%	46.00%	44.93%	58.82%	-	-
Horiz. %	162.92%	-80.31%	341.69%	336.06%	230.18%	158.82%	100.00%	-
DPS	4.03	3.84	4.13	0.74	3.48	2.93	2.65	7.22%
YoY %	4.95%	-7.02%	458.11%	-78.74%	18.77%	10.57%	-	-
Horiz. %	152.08%	144.91%	155.85%	27.92%	131.32%	110.57%	100.00%	-
NAPS	3.6075	3.2315	3.2068	2.766	3.5984	2.0389	1.8286	11.97%
YoY %	11.64%	0.77%	15.94%	-23.13%	76.49%	11.50%	-	-
Horiz. %	197.28%	176.72%	175.37%	151.26%	196.78%	111.50%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	31/12/08	31/12/07	29/12/06	30/12/05	31/12/04	31/12/03	-
Price	7.34	3.70	7.90	6.60	4.28	3.80	3.32	-
P/RPS	11.69	5.72	12.99	2.13	2.06	2.24	2.02	33.95%
YoY %	104.37%	-55.97%	509.86%	3.40%	-8.04%	10.89%	-	-
Horiz. %	578.71%	283.17%	643.07%	105.45%	101.98%	110.89%	100.00%	-
P/EPS	110.54	-113.15	56.79	9.26	8.70	11.19	15.53	38.65%
YoY %	197.69%	-299.24%	513.28%	6.44%	-22.25%	-27.95%	-	-
Horiz. %	711.78%	-728.59%	365.68%	59.63%	56.02%	72.05%	100.00%	-
EY	0.90	-0.88	1.76	10.79	11.49	8.94	6.44	-27.94%
YoY %	202.27%	-150.00%	-83.69%	-6.09%	28.52%	38.82%	-	-
Horiz. %	13.98%	-13.66%	27.33%	167.55%	178.42%	138.82%	100.00%	-
DY	0.57	1.08	0.54	0.61	4.44	4.21	4.37	-28.76%
YoY %	-47.22%	100.00%	-11.48%	-86.26%	5.46%	-3.66%	-	-
Horiz. %	13.04%	24.71%	12.36%	13.96%	101.60%	96.34%	100.00%	-
P/NAPS	1.95	1.10	2.37	0.44	0.22	0.34	0.33	34.42%
YoY %	77.27%	-53.59%	438.64%	100.00%	-35.29%	3.03%	-	-
Horiz. %	590.91%	333.33%	718.18%	133.33%	66.67%	103.03%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Price Multiplier on Announcement Date
Date	25/02/10	26/02/09	28/02/08	28/02/07	22/02/06	25/02/05	26/02/04	-
Price	6.31	3.54	6.85	7.10	4.60	3.82	3.88	-
P/RPS	10.05	5.47	11.26	2.29	2.21	2.25	2.37	27.19%
YoY %	83.73%	-51.42%	391.70%	3.62%	-1.78%	-5.06%	-	-
Horiz. %	424.05%	230.80%	475.11%	96.62%	93.25%	94.94%	100.00%	-
P/EPS	95.03	-108.26	49.25	9.97	9.36	11.25	18.15	31.74%
YoY %	187.78%	-319.82%	393.98%	6.52%	-16.80%	-38.02%	-	-
Horiz. %	523.58%	-596.47%	271.35%	54.93%	51.57%	61.98%	100.00%	-
EY	1.05	-0.92	2.03	10.03	10.69	8.89	5.51	-24.12%
YoY %	214.13%	-145.32%	-79.76%	-6.17%	20.25%	61.34%	-	-
Horiz. %	19.06%	-16.70%	36.84%	182.03%	194.01%	161.34%	100.00%	-
DY	0.67	1.13	0.63	0.56	4.13	4.19	3.74	-24.89%
YoY %	-40.71%	79.37%	12.50%	-86.44%	-1.43%	12.03%	-	-
Horiz. %	17.91%	30.21%	16.84%	14.97%	110.43%	112.03%	100.00%	-
P/NAPS	1.68	1.05	2.05	0.47	0.23	0.34	0.39	27.52%
YoY %	60.00%	-48.78%	336.17%	104.35%	-32.35%	-12.82%	-	-
Horiz. %	430.77%	269.23%	525.64%	120.51%	58.97%	87.18%	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