[GENTING] YoY TTM Result on 30-Jun-2005 [#2]

Stock

[GENTING] GENTING BHD

Announcement Date

26-Aug-2005

Admission Sponsor

Sponsor

Financial Year

31-Dec-2005

Quarter

30-Jun-2005 [#2]

Profit Trend

QoQ- 3.4%

YoY- 14.17%

Quarter Report

2nd Grp Qtrly-Rept 2005.pdf

Latest QR

Upcoming QR

GENTING's Result

GENTING'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
TTM Result
Revenue	8,796,895	7,798,642	5,563,626	4,856,994	4,550,260	3,766,372	3,353,132	17.42%
YoY %	12.80%	40.17%	14.55%	6.74%	20.81%	12.32%	-	-
Horiz. %	262.35%	232.58%	165.92%	144.85%	135.70%	112.32%	100.00%	-
PBT	2,899,278	3,783,662	2,441,419	1,853,121	1,833,082	1,462,450	1,423,683	12.57%
YoY %	-23.37%	54.98%	31.75%	1.09%	25.34%	2.72%	-	-
Horiz. %	203.65%	265.77%	171.49%	130.16%	128.76%	102.72%	100.00%	-
Tax	-644,774	-889,329	-509,741	-743,302	-979,067	-782,831	-731,610	-2.08%
YoY %	27.50%	-74.47%	31.42%	24.08%	-25.07%	-7.00%	-	-
Horiz. %	88.13%	121.56%	69.67%	101.60%	133.82%	107.00%	100.00%	-
NP	2,254,504	2,894,333	1,931,678	1,109,819	854,015	679,619	692,073	21.73%
YoY %	-22.11%	49.84%	74.05%	29.95%	25.66%	-1.80%	-	-
Horiz. %	325.76%	418.21%	279.11%	160.36%	123.40%	98.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,520,125	2,123,908	1,332,068	975,026	854,015	679,619	692,073	13.99%
YoY %	-28.43%	59.44%	36.62%	14.17%	25.66%	-1.80%	-	-
Horiz. %	219.65%	306.89%	192.48%	140.88%	123.40%	98.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.24%	23.50%	20.88%	40.11%	53.41%	53.53%	51.39%	-
YoY %	-5.36%	12.55%	-47.94%	-24.90%	-0.22%	4.16%	-	-
Horiz. %	43.28%	45.73%	40.63%	78.05%	103.93%	104.16%	100.00%	-
Total Cost	6,542,391	4,904,309	3,631,948	3,747,175	3,696,245	3,086,753	2,661,059	16.15%
YoY %	33.40%	35.03%	-3.08%	1.38%	19.75%	16.00%	-	-
Horiz. %	245.86%	184.30%	136.49%	140.82%	138.90%	116.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	12,848,800	12,343,028	9,169,634	8,072,975	7,402,674	6,669,568	6,129,978	13.11%
YoY %	4.10%	34.61%	13.58%	9.05%	10.99%	8.80%	-	-
Horiz. %	209.61%	201.36%	149.59%	131.70%	120.76%	108.80%	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	270,114	128,191	150,887	183,143	158,480	144,390	137,340	11.92%
YoY %	110.71%	-15.04%	-17.61%	15.56%	9.76%	5.13%	-	-
Horiz. %	196.68%	93.34%	109.86%	133.35%	115.39%	105.13%	100.00%	-
Div Payout %	17.77%	6.04%	11.33%	18.78%	18.56%	21.25%	19.84%	-
YoY %	194.21%	-46.69%	-39.67%	1.19%	-12.66%	7.11%	-	-
Horiz. %	89.57%	30.44%	57.11%	94.66%	93.55%	107.11%	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	12,848,800	12,343,028	9,169,634	8,072,975	7,402,674	6,669,568	6,129,978	13.11%
YoY %	4.10%	34.61%	13.58%	9.05%	10.99%	8.80%	-	-
Horiz. %	209.61%	201.36%	149.59%	131.70%	120.76%	108.80%	100.00%	-
NOSH	3,702,824	3,695,517	705,356	704,448	704,345	704,283	704,595	31.82%
YoY %	0.20%	423.92%	0.13%	0.01%	0.01%	-0.04%	-	-
Horiz. %	525.53%	524.49%	100.11%	99.98%	99.96%	99.96%	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	25.63%	37.11%	34.72%	22.85%	18.77%	18.04%	20.64%	-
YoY %	-30.94%	6.88%	51.95%	21.74%	4.05%	-12.60%	-	-
Horiz. %	124.18%	179.80%	168.22%	110.71%	90.94%	87.40%	100.00%	-
ROE	11.83%	17.21%	14.53%	12.08%	11.54%	10.19%	11.29%	-
YoY %	-31.26%	18.44%	20.28%	4.68%	13.25%	-9.74%	-	-
Horiz. %	104.78%	152.44%	128.70%	107.00%	102.21%	90.26%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Per Share
RPS	237.57	211.03	788.77	689.48	646.03	534.78	475.89	-10.92%
YoY %	12.58%	-73.25%	14.40%	6.73%	20.80%	12.37%	-	-
Horiz. %	49.92%	44.34%	165.75%	144.88%	135.75%	112.37%	100.00%	-
EPS	41.05	57.47	188.85	138.41	121.25	96.50	98.22	-13.52%
YoY %	-28.57%	-69.57%	36.44%	14.15%	25.65%	-1.75%	-	-
Horiz. %	41.79%	58.51%	192.27%	140.92%	123.45%	98.25%	100.00%	-
DPS	7.30	3.47	21.40	26.00	22.50	20.50	19.50	-15.09%
YoY %	110.37%	-83.79%	-17.69%	15.56%	9.76%	5.13%	-	-
Horiz. %	37.44%	17.79%	109.74%	133.33%	115.38%	105.13%	100.00%	-
NAPS	3.47	3.34	13.00	11.46	10.51	9.47	8.70	-14.19%
YoY %	3.89%	-74.31%	13.44%	9.04%	10.98%	8.85%	-	-
Horiz. %	39.89%	38.39%	149.43%	131.72%	120.80%	108.85%	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 - 704,448
RPS	226.91	201.16	143.51	125.28	117.37	97.15	86.49	17.42%
YoY %	12.80%	40.17%	14.55%	6.74%	20.81%	12.33%	-	-
Horiz. %	262.35%	232.58%	165.93%	144.85%	135.70%	112.33%	100.00%	-
EPS	39.21	54.78	34.36	25.15	22.03	17.53	17.85	14.00%
YoY %	-28.42%	59.43%	36.62%	14.16%	25.67%	-1.79%	-	-
Horiz. %	219.66%	306.89%	192.49%	140.90%	123.42%	98.21%	100.00%	-
DPS	6.97	3.31	3.89	4.72	4.09	3.72	3.54	11.94%
YoY %	110.57%	-14.91%	-17.58%	15.40%	9.95%	5.08%	-	-
Horiz. %	196.89%	93.50%	109.89%	133.33%	115.54%	105.08%	100.00%	-
NAPS	3.3142	3.1837	2.3652	2.0823	1.9094	1.7203	1.5812	13.11%
YoY %	4.10%	34.61%	13.59%	9.06%	10.99%	8.80%	-	-
Horiz. %	209.60%	201.35%	149.58%	131.69%	120.76%	108.80%	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	5.60	8.25	4.74	3.78	3.06	3.00	2.92	-
P/RPS	2.36	3.91	0.60	0.55	0.47	0.56	0.61	25.26%
YoY %	-39.64%	551.67%	9.09%	17.02%	-16.07%	-8.20%	-	-
Horiz. %	386.89%	640.98%	98.36%	90.16%	77.05%	91.80%	100.00%	-
P/EPS	13.64	14.35	2.51	2.73	2.52	3.11	2.97	28.89%
YoY %	-4.95%	471.71%	-8.06%	8.33%	-18.97%	4.71%	-	-
Horiz. %	459.26%	483.16%	84.51%	91.92%	84.85%	104.71%	100.00%	-
EY	7.33	6.97	39.84	36.62	39.62	32.17	33.64	-22.40%
YoY %	5.16%	-82.51%	8.79%	-7.57%	23.16%	-4.37%	-	-
Horiz. %	21.79%	20.72%	118.43%	108.86%	117.78%	95.63%	100.00%	-
DY	1.30	0.42	4.51	6.88	7.35	6.83	6.68	-23.85%
YoY %	209.52%	-90.69%	-34.45%	-6.39%	7.61%	2.25%	-	-
Horiz. %	19.46%	6.29%	67.51%	102.99%	110.03%	102.25%	100.00%	-
P/NAPS	1.61	2.47	0.36	0.33	0.29	0.32	0.34	29.55%
YoY %	-34.82%	586.11%	9.09%	13.79%	-9.38%	-5.88%	-	-
Horiz. %	473.53%	726.47%	105.88%	97.06%	85.29%	94.12%	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	28/08/08	23/08/07	30/08/06	26/08/05	25/08/04	27/08/03	29/08/02	-
Price	5.30	7.25	4.92	3.88	2.98	3.06	2.84	-
P/RPS	2.23	3.44	0.62	0.56	0.46	0.57	0.60	24.43%
YoY %	-35.17%	454.84%	10.71%	21.74%	-19.30%	-5.00%	-	-
Horiz. %	371.67%	573.33%	103.33%	93.33%	76.67%	95.00%	100.00%	-
P/EPS	12.91	12.61	2.61	2.80	2.46	3.17	2.89	28.30%
YoY %	2.38%	383.14%	-6.79%	13.82%	-22.40%	9.69%	-	-
Horiz. %	446.71%	436.33%	90.31%	96.89%	85.12%	109.69%	100.00%	-
EY	7.75	7.93	38.38	35.67	40.69	31.54	34.59	-22.04%
YoY %	-2.27%	-79.34%	7.60%	-12.34%	29.01%	-8.82%	-	-
Horiz. %	22.41%	22.93%	110.96%	103.12%	117.64%	91.18%	100.00%	-
DY	1.38	0.48	4.35	6.70	7.55	6.70	6.87	-23.45%
YoY %	187.50%	-88.97%	-35.07%	-11.26%	12.69%	-2.47%	-	-
Horiz. %	20.09%	6.99%	63.32%	97.53%	109.90%	97.53%	100.00%	-
P/NAPS	1.53	2.17	0.38	0.34	0.28	0.32	0.33	29.10%
YoY %	-29.49%	471.05%	11.76%	21.43%	-12.50%	-3.03%	-	-
Horiz. %	463.64%	657.58%	115.15%	103.03%	84.85%	96.97%	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