[GENTING] YoY TTM Result on 30-Sep-2006 [#3]

Stock

[GENTING] GENTING BHD

Announcement Date

23-Nov-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

30-Sep-2006 [#3]

Profit Trend

QoQ- 0.96%

YoY- 18.02%

Quarter Report

GB-3rd Grp Qtrly Rept 2006.pdf

Latest QR

Upcoming QR

GENTING's Result

GENTING's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
TTM Result
Revenue	8,963,693	8,941,919	8,437,545	5,679,804	5,183,666	4,607,875	4,007,109	14.34%
YoY %	0.24%	5.98%	48.55%	9.57%	12.50%	14.99%	-	-
Horiz. %	223.69%	223.15%	210.56%	141.74%	129.36%	114.99%	100.00%	-
PBT	1,833,855	2,753,333	3,406,872	2,407,474	2,127,807	1,821,165	1,560,102	2.72%
YoY %	-33.40%	-19.18%	41.51%	13.14%	16.84%	16.73%	-	-
Horiz. %	117.55%	176.48%	218.37%	154.32%	136.39%	116.73%	100.00%	-
Tax	-746,935	-708,723	-879,076	-436,844	-653,355	-981,803	-825,454	-1.65%
YoY %	-5.39%	19.38%	-101.23%	33.14%	33.45%	-18.94%	-	-
Horiz. %	90.49%	85.86%	106.50%	52.92%	79.15%	118.94%	100.00%	-
NP	1,086,920	2,044,610	2,527,796	1,970,630	1,474,452	839,362	734,648	6.73%
YoY %	-46.84%	-19.11%	28.27%	33.65%	75.66%	14.25%	-	-
Horiz. %	147.95%	278.31%	344.08%	268.24%	200.70%	114.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	678,156	1,204,522	1,980,457	1,344,881	1,139,550	839,362	734,648	-1.32%
YoY %	-43.70%	-39.18%	47.26%	18.02%	35.76%	14.25%	-	-
Horiz. %	92.31%	163.96%	269.58%	183.06%	155.12%	114.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	40.73%	25.74%	25.80%	18.15%	30.71%	53.91%	52.91%	-
YoY %	58.24%	-0.23%	42.15%	-40.90%	-43.03%	1.89%	-	-
Horiz. %	76.98%	48.65%	48.76%	34.30%	58.04%	101.89%	100.00%	-
Total Cost	7,876,773	6,897,309	5,909,749	3,709,174	3,709,214	3,768,513	3,272,461	15.74%
YoY %	14.20%	16.71%	59.33%	-0.00%	-1.57%	15.16%	-	-
Horiz. %	240.70%	210.77%	180.59%	113.35%	113.35%	115.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	13,707,730	12,631,703	12,967,023	9,876,121	8,404,717	7,607,916	6,887,514	12.14%
YoY %	8.52%	-2.59%	31.30%	17.51%	10.47%	10.46%	-	-
Horiz. %	199.02%	183.40%	188.27%	143.39%	122.03%	110.46%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Dividend
Div	258,692	270,114	128,191	150,887	183,143	158,480	144,390	10.19%
YoY %	-4.23%	110.71%	-15.04%	-17.61%	15.56%	9.76%	-	-
Horiz. %	179.16%	187.07%	88.78%	104.50%	126.84%	109.76%	100.00%	-
Div Payout %	38.15%	22.43%	6.47%	11.22%	16.07%	18.88%	19.65%	-
YoY %	70.08%	246.68%	-42.34%	-30.18%	-14.88%	-3.92%	-	-
Horiz. %	194.15%	114.15%	32.93%	57.10%	81.78%	96.08%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Equity
Net Worth	13,707,730	12,631,703	12,967,023	9,876,121	8,404,717	7,607,916	6,887,514	12.14%
YoY %	8.52%	-2.59%	31.30%	17.51%	10.47%	10.46%	-	-
Horiz. %	199.02%	183.40%	188.27%	143.39%	122.03%	110.46%	100.00%	-
NOSH	3,694,805	3,704,311	3,694,308	705,437	704,502	704,436	704,244	31.78%
YoY %	-0.26%	0.27%	423.69%	0.13%	0.01%	0.03%	-	-
Horiz. %	524.65%	526.00%	524.58%	100.17%	100.04%	100.03%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Ratio Analysis
NP Margin	12.13%	22.87%	29.96%	34.70%	28.44%	18.22%	18.33%	-
YoY %	-46.96%	-23.66%	-13.66%	22.01%	56.09%	-0.60%	-	-
Horiz. %	66.18%	124.77%	163.45%	189.31%	155.16%	99.40%	100.00%	-
ROE	4.95%	9.54%	15.27%	13.62%	13.56%	11.03%	10.67%	-
YoY %	-48.11%	-37.52%	12.11%	0.44%	22.94%	3.37%	-	-
Horiz. %	46.39%	89.41%	143.11%	127.65%	127.09%	103.37%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Per Share
RPS	242.60	241.39	228.39	805.15	735.79	654.12	568.99	-13.23%
YoY %	0.50%	5.69%	-71.63%	9.43%	12.49%	14.96%	-	-
Horiz. %	42.64%	42.42%	40.14%	141.51%	129.32%	114.96%	100.00%	-
EPS	18.35	32.52	53.61	190.65	161.75	119.15	104.32	-25.12%
YoY %	-43.57%	-39.34%	-71.88%	17.87%	35.75%	14.22%	-	-
Horiz. %	17.59%	31.17%	51.39%	182.75%	155.05%	114.22%	100.00%	-
DPS	7.00	7.30	3.47	21.40	26.00	22.50	20.50	-16.38%
YoY %	-4.11%	110.37%	-83.79%	-17.69%	15.56%	9.76%	-	-
Horiz. %	34.15%	35.61%	16.93%	104.39%	126.83%	109.76%	100.00%	-
NAPS	3.71	3.41	3.51	14.00	11.93	10.80	9.78	-14.90%
YoY %	8.80%	-2.85%	-74.93%	17.35%	10.46%	10.43%	-	-
Horiz. %	37.93%	34.87%	35.89%	143.15%	121.98%	110.43%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Adjusted Per Share Value based on latest NOSH - 705,437
RPS	232.70	232.14	219.04	147.45	134.57	119.62	104.03	14.34%
YoY %	0.24%	5.98%	48.55%	9.57%	12.50%	14.99%	-	-
Horiz. %	223.69%	223.15%	210.55%	141.74%	129.36%	114.99%	100.00%	-
EPS	17.61	31.27	51.41	34.91	29.58	21.79	19.07	-1.31%
YoY %	-43.68%	-39.18%	47.26%	18.02%	35.75%	14.26%	-	-
Horiz. %	92.34%	163.97%	269.59%	183.06%	155.11%	114.26%	100.00%	-
DPS	6.72	7.01	3.33	3.92	4.75	4.11	3.75	10.20%
YoY %	-4.14%	110.51%	-15.05%	-17.47%	15.57%	9.60%	-	-
Horiz. %	179.20%	186.93%	88.80%	104.53%	126.67%	109.60%	100.00%	-
NAPS	3.5586	3.2792	3.3663	2.5639	2.1819	1.975	1.788	12.14%
YoY %	8.52%	-2.59%	31.30%	17.51%	10.48%	10.46%	-	-
Horiz. %	199.03%	183.40%	188.27%	143.39%	122.03%	110.46%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	-
Price	6.86	5.25	8.05	4.82	4.28	3.38	3.00	-
P/RPS	2.83	2.17	3.52	0.60	0.58	0.52	0.53	32.17%
YoY %	30.41%	-38.35%	486.67%	3.45%	11.54%	-1.89%	-	-
Horiz. %	533.96%	409.43%	664.15%	113.21%	109.43%	98.11%	100.00%	-
P/EPS	37.38	16.15	15.02	2.53	2.65	2.84	2.88	53.23%
YoY %	131.46%	7.52%	493.68%	-4.53%	-6.69%	-1.39%	-	-
Horiz. %	1,297.92%	560.76%	521.53%	87.85%	92.01%	98.61%	100.00%	-
EY	2.68	6.19	6.66	39.55	37.79	35.25	34.77	-34.73%
YoY %	-56.70%	-7.06%	-83.16%	4.66%	7.21%	1.38%	-	-
Horiz. %	7.71%	17.80%	19.15%	113.75%	108.69%	101.38%	100.00%	-
DY	1.02	1.39	0.43	4.44	6.07	6.66	6.83	-27.14%
YoY %	-26.62%	223.26%	-90.32%	-26.85%	-8.86%	-2.49%	-	-
Horiz. %	14.93%	20.35%	6.30%	65.01%	88.87%	97.51%	100.00%	-
P/NAPS	1.85	1.54	2.29	0.34	0.36	0.31	0.31	34.64%
YoY %	20.13%	-32.75%	573.53%	-5.56%	16.13%	0.00%	-	-
Horiz. %	596.77%	496.77%	738.71%	109.68%	116.13%	100.00%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Announcement Date
Date	25/11/09	27/11/08	22/11/07	23/11/06	25/11/05	30/11/04	20/11/03	-
Price	7.08	4.44	7.50	5.60	4.30	3.70	3.48	-
P/RPS	2.92	1.84	3.28	0.70	0.58	0.57	0.61	29.78%
YoY %	58.70%	-43.90%	368.57%	20.69%	1.75%	-6.56%	-	-
Horiz. %	478.69%	301.64%	537.70%	114.75%	95.08%	93.44%	100.00%	-
P/EPS	38.57	13.65	13.99	2.94	2.66	3.11	3.34	50.28%
YoY %	182.56%	-2.43%	375.85%	10.53%	-14.47%	-6.89%	-	-
Horiz. %	1,154.79%	408.68%	418.86%	88.02%	79.64%	93.11%	100.00%	-
EY	2.59	7.32	7.15	34.04	37.62	32.20	29.98	-33.48%
YoY %	-64.62%	2.38%	-79.00%	-9.52%	16.83%	7.40%	-	-
Horiz. %	8.64%	24.42%	23.85%	113.54%	125.48%	107.40%	100.00%	-
DY	0.99	1.64	0.46	3.82	6.05	6.08	5.89	-25.69%
YoY %	-39.63%	256.52%	-87.96%	-36.86%	-0.49%	3.23%	-	-
Horiz. %	16.81%	27.84%	7.81%	64.86%	102.72%	103.23%	100.00%	-
P/NAPS	1.91	1.30	2.14	0.40	0.36	0.34	0.36	32.03%
YoY %	46.92%	-39.25%	435.00%	11.11%	5.88%	-5.56%	-	-
Horiz. %	530.56%	361.11%	594.44%	111.11%	100.00%	94.44%	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