[GENM] YoY 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- 62.38%

YoY- 79.36%

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
Quarter Result
Revenue	1,240,769	1,031,878	899,215	921,863	746,911	614,186	683,569	10.43%
YoY %	20.24%	14.75%	-2.46%	23.42%	21.61%	-10.15%	-	-
Horiz. %	181.51%	150.95%	131.55%	134.86%	109.27%	89.85%	100.00%	-
PBT	511,325	389,030	257,048	398,640	261,223	129,647	285,662	10.17%
YoY %	31.44%	51.35%	-35.52%	52.61%	101.49%	-54.62%	-	-
Horiz. %	179.00%	136.19%	89.98%	139.55%	91.44%	45.38%	100.00%	-
Tax	-127,153	-83,294	-80,271	-72,270	-79,204	-57,676	-74,348	9.34%
YoY %	-52.66%	-3.77%	-11.07%	8.75%	-37.33%	22.42%	-	-
Horiz. %	171.02%	112.03%	107.97%	97.21%	106.53%	77.58%	100.00%	-
NP	384,172	305,736	176,777	326,370	182,019	71,971	211,314	10.46%
YoY %	25.65%	72.95%	-45.84%	79.31%	152.91%	-65.94%	-	-
Horiz. %	181.80%	144.68%	83.66%	154.45%	86.14%	34.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	384,281	305,833	176,879	326,465	182,019	71,971	211,314	10.47%
YoY %	25.65%	72.91%	-45.82%	79.36%	152.91%	-65.94%	-	-
Horiz. %	181.85%	144.73%	83.70%	154.49%	86.14%	34.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.87%	21.41%	31.23%	18.13%	30.32%	44.49%	26.03%	-
YoY %	16.16%	-31.44%	72.26%	-40.20%	-31.85%	70.92%	-	-
Horiz. %	95.54%	82.25%	119.98%	69.65%	116.48%	170.92%	100.00%	-
Total Cost	856,597	726,142	722,438	595,493	564,892	542,215	472,255	10.42%
YoY %	17.97%	0.51%	21.32%	5.42%	4.18%	14.81%	-	-
Horiz. %	181.38%	153.76%	152.98%	126.10%	119.62%	114.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,156,636	7,036,375	5,892,322	5,208,154	4,422,177	3,898,884	3,594,516	14.61%
YoY %	15.92%	19.42%	13.14%	17.77%	13.42%	8.47%	-	-
Horiz. %	226.92%	195.75%	163.93%	144.89%	123.03%	108.47%	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	172,323	159,565	131,183	109,185	98,270	92,830	92,586	10.89%
YoY %	8.00%	21.64%	20.15%	11.11%	5.86%	0.26%	-	-
Horiz. %	186.12%	172.34%	141.69%	117.93%	106.14%	100.26%	100.00%	-
Div Payout %	44.84%	52.17%	74.17%	33.44%	53.99%	128.98%	43.81%	-
YoY %	-14.05%	-29.66%	121.80%	-38.06%	-58.14%	194.41%	-	-
Horiz. %	102.35%	119.08%	169.30%	76.33%	123.24%	294.41%	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	8,156,636	7,036,375	5,892,322	5,208,154	4,422,177	3,898,884	3,594,516	14.61%
YoY %	15.92%	19.42%	13.14%	17.77%	13.42%	8.47%	-	-
Horiz. %	226.92%	195.75%	163.93%	144.89%	123.03%	108.47%	100.00%	-
NOSH	5,744,110	5,540,452	1,093,195	1,091,856	1,091,895	1,092,124	1,089,247	31.89%
YoY %	3.68%	406.81%	0.12%	-0.00%	-0.02%	0.26%	-	-
Horiz. %	527.35%	508.65%	100.36%	100.24%	100.24%	100.26%	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	30.96%	29.63%	19.66%	35.40%	24.37%	11.72%	30.91%	-
YoY %	4.49%	50.71%	-44.46%	45.26%	107.94%	-62.08%	-	-
Horiz. %	100.16%	95.86%	63.60%	114.53%	78.84%	37.92%	100.00%	-
ROE	4.71%	4.35%	3.00%	6.27%	4.12%	1.85%	5.88%	-
YoY %	8.28%	45.00%	-52.15%	52.18%	122.70%	-68.54%	-	-
Horiz. %	80.10%	73.98%	51.02%	106.63%	70.07%	31.46%	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	21.60	18.62	82.26	84.43	68.40	56.24	62.76	-16.27%
YoY %	16.00%	-77.36%	-2.57%	23.44%	21.62%	-10.39%	-	-
Horiz. %	34.42%	29.67%	131.07%	134.53%	108.99%	89.61%	100.00%	-
EPS	6.69	5.52	16.18	29.90	16.67	6.59	19.40	-16.24%
YoY %	21.20%	-65.88%	-45.89%	79.36%	152.96%	-66.03%	-	-
Horiz. %	34.48%	28.45%	83.40%	154.12%	85.93%	33.97%	100.00%	-
DPS	3.00	2.88	12.00	10.00	9.00	8.50	8.50	-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	21.89	18.20	15.86	16.26	13.18	10.83	12.06	10.43%
YoY %	20.27%	14.75%	-2.46%	23.37%	21.70%	-10.20%	-	-
Horiz. %	181.51%	150.91%	131.51%	134.83%	109.29%	89.80%	100.00%	-
EPS	6.78	5.39	3.12	5.76	3.21	1.27	3.73	10.46%
YoY %	25.79%	72.76%	-45.83%	79.44%	152.76%	-65.95%	-	-
Horiz. %	181.77%	144.50%	83.65%	154.42%	86.06%	34.05%	100.00%	-
DPS	3.04	2.81	2.31	1.93	1.73	1.64	1.63	10.93%
YoY %	8.19%	21.65%	19.69%	11.56%	5.49%	0.61%	-	-
Horiz. %	186.50%	172.39%	141.72%	118.40%	106.13%	100.61%	100.00%	-
NAPS	1.4388	1.2412	1.0394	0.9187	0.7801	0.6878	0.6341	14.61%
YoY %	15.92%	19.42%	13.14%	17.77%	13.42%	8.47%	-	-
Horiz. %	226.90%	195.74%	163.92%	144.88%	123.02%	108.47%	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	12.04	18.58	2.84	2.25	2.62	3.49	3.38	23.55%
YoY %	-35.20%	554.23%	26.22%	-14.12%	-24.93%	3.25%	-	-
Horiz. %	356.21%	549.70%	84.02%	66.57%	77.51%	103.25%	100.00%	-
P/EPS	38.86	62.68	14.46	6.35	10.74	29.74	10.93	23.51%
YoY %	-38.00%	333.47%	127.72%	-40.88%	-63.89%	172.10%	-	-
Horiz. %	355.54%	573.47%	132.30%	58.10%	98.26%	272.10%	100.00%	-
EY	2.57	1.60	6.91	15.74	9.31	3.36	9.15	-19.05%
YoY %	60.62%	-76.85%	-56.10%	69.07%	177.08%	-63.28%	-	-
Horiz. %	28.09%	17.49%	75.52%	172.02%	101.75%	36.72%	100.00%	-
DY	1.15	0.83	5.13	5.26	5.03	4.34	4.01	-18.77%
YoY %	38.55%	-83.82%	-2.47%	4.57%	15.90%	8.23%	-	-
Horiz. %	28.68%	20.70%	127.93%	131.17%	125.44%	108.23%	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	11.71	20.40	2.89	2.39	2.44	3.63	3.25	23.79%
YoY %	-42.60%	605.88%	20.92%	-2.05%	-32.78%	11.69%	-	-
Horiz. %	360.31%	627.69%	88.92%	73.54%	75.08%	111.69%	100.00%	-
P/EPS	37.82	68.84	14.71	6.76	10.02	30.96	10.52	23.74%
YoY %	-45.06%	367.98%	117.60%	-32.53%	-67.64%	194.30%	-	-
Horiz. %	359.51%	654.37%	139.83%	64.26%	95.25%	294.30%	100.00%	-
EY	2.64	1.45	6.80	14.80	9.98	3.23	9.51	-19.21%
YoY %	82.07%	-78.68%	-54.05%	48.30%	208.98%	-66.04%	-	-
Horiz. %	27.76%	15.25%	71.50%	155.63%	104.94%	33.96%	100.00%	-
DY	1.19	0.76	5.04	4.95	5.39	4.17	4.17	-18.84%
YoY %	56.58%	-84.92%	1.82%	-8.16%	29.26%	0.00%	-	-
Horiz. %	28.54%	18.23%	120.86%	118.71%	129.26%	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