[GENTING] YoY TTM 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- 11.85%

YoY- 20.63%

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
TTM Result
Revenue	8,893,617	9,082,508	8,483,821	6,418,628	5,454,141	4,647,010	4,237,069	13.14%
YoY %	-2.08%	7.06%	32.17%	17.68%	17.37%	9.68%	-	-
Horiz. %	209.90%	214.36%	200.23%	151.49%	128.72%	109.68%	100.00%	-
PBT	2,528,449	1,734,794	3,394,509	2,703,873	2,434,322	1,777,825	1,562,231	8.34%
YoY %	45.75%	-48.89%	25.54%	11.07%	36.93%	13.80%	-	-
Horiz. %	161.85%	111.05%	217.29%	173.08%	155.82%	113.80%	100.00%	-
Tax	-745,603	-751,375	-832,216	-461,382	-744,182	-849,782	-848,420	-2.12%
YoY %	0.77%	9.71%	-80.37%	38.00%	12.43%	-0.16%	-	-
Horiz. %	87.88%	88.56%	98.09%	54.38%	87.71%	100.16%	100.00%	-
NP	1,782,846	983,419	2,562,293	2,242,491	1,690,140	928,043	713,811	16.46%
YoY %	81.29%	-61.62%	14.26%	32.68%	82.12%	30.01%	-	-
Horiz. %	249.76%	137.77%	358.96%	314.16%	236.78%	130.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,044,340	569,296	1,988,865	1,504,244	1,246,947	928,043	713,811	6.54%
YoY %	83.44%	-71.38%	32.22%	20.63%	34.36%	30.01%	-	-
Horiz. %	146.30%	79.75%	278.63%	210.73%	174.69%	130.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.49%	43.31%	24.52%	17.06%	30.57%	47.80%	54.31%	-
YoY %	-31.91%	76.63%	43.73%	-44.19%	-36.05%	-11.99%	-	-
Horiz. %	54.30%	79.75%	45.15%	31.41%	56.29%	88.01%	100.00%	-
Total Cost	7,110,771	8,099,089	5,921,528	4,176,137	3,764,001	3,718,967	3,523,258	12.40%
YoY %	-12.20%	36.77%	41.79%	10.95%	1.21%	5.55%	-	-
Horiz. %	201.82%	229.87%	168.07%	118.53%	106.83%	105.55%	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	266,167	258,832	258,808	45,341	204,403	169,046	151,432	9.84%
YoY %	2.83%	0.01%	470.80%	-77.82%	20.92%	11.63%	-	-
Horiz. %	175.77%	170.92%	170.91%	29.94%	134.98%	111.63%	100.00%	-
Div Payout %	25.49%	45.47%	13.01%	3.01%	16.39%	18.22%	21.21%	-
YoY %	-43.94%	249.50%	332.23%	-81.64%	-10.04%	-14.10%	-	-
Horiz. %	120.18%	214.38%	61.34%	14.19%	77.27%	85.90%	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	20.05%	10.83%	30.20%	34.94%	30.99%	19.97%	16.85%	-
YoY %	85.13%	-64.14%	-13.57%	12.75%	55.18%	18.52%	-	-
Horiz. %	118.99%	64.27%	179.23%	207.36%	183.92%	118.52%	100.00%	-
ROE	7.52%	4.57%	16.10%	14.12%	9.00%	11.82%	10.13%	-
YoY %	64.55%	-71.61%	14.02%	56.89%	-23.86%	16.68%	-	-
Horiz. %	74.23%	45.11%	158.93%	139.39%	88.85%	116.68%	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	240.64	245.89	229.39	903.62	773.59	659.74	601.55	-14.14%
YoY %	-2.14%	7.19%	-74.61%	16.81%	17.26%	9.67%	-	-
Horiz. %	40.00%	40.88%	38.13%	150.22%	128.60%	109.67%	100.00%	-
EPS	28.26	15.41	53.78	211.77	176.86	131.76	101.34	-19.15%
YoY %	83.39%	-71.35%	-74.60%	19.74%	34.23%	30.02%	-	-
Horiz. %	27.89%	15.21%	53.07%	208.97%	174.52%	130.02%	100.00%	-
DPS	7.20	7.00	7.00	6.40	29.00	24.00	21.50	-16.65%
YoY %	2.86%	0.00%	9.38%	-77.93%	20.83%	11.63%	-	-
Horiz. %	33.49%	32.56%	32.56%	29.77%	134.88%	111.63%	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	230.88	235.79	220.24	166.63	141.59	120.64	110.00	13.14%
YoY %	-2.08%	7.06%	32.17%	17.68%	17.37%	9.67%	-	-
Horiz. %	209.89%	214.35%	200.22%	151.48%	128.72%	109.67%	100.00%	-
EPS	27.11	14.78	51.63	39.05	32.37	24.09	18.53	6.54%
YoY %	83.42%	-71.37%	32.22%	20.64%	34.37%	30.01%	-	-
Horiz. %	146.30%	79.76%	278.63%	210.74%	174.69%	130.01%	100.00%	-
DPS	6.91	6.72	6.72	1.18	5.31	4.39	3.93	9.85%
YoY %	2.83%	0.00%	469.49%	-77.78%	20.96%	11.70%	-	-
Horiz. %	175.83%	170.99%	170.99%	30.03%	135.11%	111.70%	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	3.05	1.50	3.44	0.73	0.55	0.58	0.55	33.00%
YoY %	103.33%	-56.40%	371.23%	32.73%	-5.17%	5.45%	-	-
Horiz. %	554.55%	272.73%	625.45%	132.73%	100.00%	105.45%	100.00%	-
P/EPS	25.98	24.01	14.69	3.12	2.42	2.88	3.28	41.14%
YoY %	8.20%	63.44%	370.83%	28.93%	-15.97%	-12.20%	-	-
Horiz. %	792.07%	732.01%	447.87%	95.12%	73.78%	87.80%	100.00%	-
EY	3.85	4.17	6.81	32.09	41.32	34.67	30.52	-29.15%
YoY %	-7.67%	-38.77%	-78.78%	-22.34%	19.18%	13.60%	-	-
Horiz. %	12.61%	13.66%	22.31%	105.14%	135.39%	113.60%	100.00%	-
DY	0.98	1.89	0.89	0.97	6.78	6.32	6.48	-26.98%
YoY %	-48.15%	112.36%	-8.25%	-85.69%	7.28%	-2.47%	-	-
Horiz. %	15.12%	29.17%	13.73%	14.97%	104.63%	97.53%	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	2.62	1.44	2.99	0.79	0.59	0.58	0.65	26.12%
YoY %	81.94%	-51.84%	278.48%	33.90%	1.72%	-10.77%	-	-
Horiz. %	403.08%	221.54%	460.00%	121.54%	90.77%	89.23%	100.00%	-
P/EPS	22.33	22.97	12.74	3.35	2.60	2.90	3.83	34.12%
YoY %	-2.79%	80.30%	280.30%	28.85%	-10.34%	-24.28%	-	-
Horiz. %	583.03%	599.74%	332.64%	87.47%	67.89%	75.72%	100.00%	-
EY	4.48	4.35	7.85	29.83	38.45	34.49	26.12	-25.44%
YoY %	2.99%	-44.59%	-73.68%	-22.42%	11.48%	32.04%	-	-
Horiz. %	17.15%	16.65%	30.05%	114.20%	147.21%	132.04%	100.00%	-
DY	1.14	1.98	1.02	0.90	6.30	6.28	5.54	-23.14%
YoY %	-42.42%	94.12%	13.33%	-85.71%	0.32%	13.36%	-	-
Horiz. %	20.58%	35.74%	18.41%	16.25%	113.72%	113.36%	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