[GENTING] YoY TTM Result on 31-Mar-2007 [#1]

Stock

[GENTING] GENTING BHD

Announcement Date

24-May-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

31-Mar-2007 [#1]

Profit Trend

QoQ- 23.22%

YoY- 40.78%

Quarter Report

GB-1st Grp Qtrly-Rept 2007.pdf

Latest QR

Upcoming QR

GENTING's Result

GENTING's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
TTM Result
Revenue	9,938,123	8,987,434	8,618,497	7,214,610	5,439,161	4,772,460	4,379,198	14.62%
YoY %	10.58%	4.28%	19.46%	32.64%	13.97%	8.98%	-	-
Horiz. %	226.94%	205.23%	196.81%	164.75%	124.20%	108.98%	100.00%	-
PBT	2,161,635	1,448,449	3,044,856	3,415,592	2,439,633	1,792,145	1,635,386	4.75%
YoY %	49.24%	-52.43%	-10.85%	40.00%	36.13%	9.59%	-	-
Horiz. %	132.18%	88.57%	186.19%	208.86%	149.18%	109.59%	100.00%	-
Tax	-796,918	-744,379	-621,378	-837,917	-520,792	-849,204	-894,217	-1.90%
YoY %	-7.06%	-19.79%	25.84%	-60.89%	38.67%	5.03%	-	-
Horiz. %	89.12%	83.24%	69.49%	93.70%	58.24%	94.97%	100.00%	-
NP	1,364,717	704,070	2,423,478	2,577,675	1,918,841	942,941	741,169	10.70%
YoY %	93.83%	-70.95%	-5.98%	34.33%	103.50%	27.22%	-	-
Horiz. %	184.13%	94.99%	326.98%	347.79%	258.89%	127.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,063,655	343,000	1,771,585	1,853,462	1,316,572	942,941	741,169	6.20%
YoY %	210.10%	-80.64%	-4.42%	40.78%	39.62%	27.22%	-	-
Horiz. %	143.51%	46.28%	239.03%	250.07%	177.63%	127.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	36.87%	51.39%	20.41%	24.53%	21.35%	47.38%	54.68%	-
YoY %	-28.25%	151.79%	-16.80%	14.89%	-54.94%	-13.35%	-	-
Horiz. %	67.43%	93.98%	37.33%	44.86%	39.05%	86.65%	100.00%	-
Total Cost	8,573,406	8,283,364	6,195,019	4,636,935	3,520,320	3,829,519	3,638,029	15.35%
YoY %	3.50%	33.71%	33.60%	31.72%	-8.07%	5.26%	-	-
Horiz. %	235.66%	227.69%	170.29%	127.46%	96.76%	105.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	13,413,918	12,890,560	12,327,311	11,855,966	9,169,995	8,052,868	7,269,779	10.74%
YoY %	4.06%	4.57%	3.98%	29.29%	13.87%	10.77%	-	-
Horiz. %	184.52%	177.32%	169.57%	163.09%	126.14%	110.77%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Dividend
Div	266,167	258,832	258,808	45,341	204,403	169,046	151,432	9.85%
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 %	25.02%	75.46%	14.61%	2.45%	15.53%	17.93%	20.43%	-
YoY %	-66.84%	416.50%	496.33%	-84.22%	-13.39%	-12.24%	-	-
Horiz. %	122.47%	369.36%	71.51%	11.99%	76.02%	87.76%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Equity
Net Worth	13,413,918	12,890,560	12,327,311	11,855,966	9,169,995	8,052,868	7,269,779	10.74%
YoY %	4.06%	4.57%	3.98%	29.29%	13.87%	10.77%	-	-
Horiz. %	184.52%	177.32%	169.57%	163.09%	126.14%	110.77%	100.00%	-
NOSH	3,695,294	3,693,570	3,701,895	3,693,447	705,384	704,537	704,436	31.79%
YoY %	0.05%	-0.22%	0.23%	423.61%	0.12%	0.01%	-	-
Horiz. %	524.57%	524.33%	525.51%	524.31%	100.13%	100.01%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Ratio Analysis
NP Margin	13.73%	7.83%	28.12%	35.73%	35.28%	19.76%	16.92%	-
YoY %	75.35%	-72.16%	-21.30%	1.28%	78.54%	16.78%	-	-
Horiz. %	81.15%	46.28%	166.19%	211.17%	208.51%	116.78%	100.00%	-
ROE	7.93%	2.66%	14.37%	15.63%	14.36%	11.71%	10.20%	-
YoY %	198.12%	-81.49%	-8.06%	8.84%	22.63%	14.80%	-	-
Horiz. %	77.75%	26.08%	140.88%	153.24%	140.78%	114.80%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Per Share
RPS	268.94	243.33	232.81	195.34	771.09	677.39	621.66	-13.02%
YoY %	10.52%	4.52%	19.18%	-74.67%	13.83%	8.96%	-	-
Horiz. %	43.26%	39.14%	37.45%	31.42%	124.04%	108.96%	100.00%	-
EPS	28.78	9.29	47.86	50.18	186.65	133.84	105.21	-19.42%
YoY %	209.80%	-80.59%	-4.62%	-73.12%	39.46%	27.21%	-	-
Horiz. %	27.35%	8.83%	45.49%	47.70%	177.41%	127.21%	100.00%	-
DPS	7.20	7.00	7.00	1.23	29.00	24.00	21.50	-16.66%
YoY %	2.86%	0.00%	469.11%	-95.76%	20.83%	11.63%	-	-
Horiz. %	33.49%	32.56%	32.56%	5.72%	134.88%	111.63%	100.00%	-
NAPS	3.63	3.49	3.33	3.21	13.00	11.43	10.32	-15.97%
YoY %	4.01%	4.80%	3.74%	-75.31%	13.74%	10.76%	-	-
Horiz. %	35.17%	33.82%	32.27%	31.10%	125.97%	110.76%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 3,693,447
RPS	258.00	233.32	223.74	187.29	141.20	123.90	113.69	14.62%
YoY %	10.58%	4.28%	19.46%	32.64%	13.96%	8.98%	-	-
Horiz. %	226.93%	205.22%	196.80%	164.74%	124.20%	108.98%	100.00%	-
EPS	27.61	8.90	45.99	48.12	34.18	24.48	19.24	6.20%
YoY %	210.22%	-80.65%	-4.43%	40.78%	39.62%	27.23%	-	-
Horiz. %	143.50%	46.26%	239.03%	250.10%	177.65%	127.23%	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	3.4823	3.3464	3.2002	3.0779	2.3806	2.0906	1.8873	10.74%
YoY %	4.06%	4.57%	3.97%	29.29%	13.87%	10.77%	-	-
Horiz. %	184.51%	177.31%	169.56%	163.08%	126.14%	110.77%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	-
Price	6.60	3.68	6.55	7.95	4.76	3.46	3.38	-
P/RPS	2.45	1.51	2.81	4.07	0.62	0.51	0.54	28.65%
YoY %	62.25%	-46.26%	-30.96%	556.45%	21.57%	-5.56%	-	-
Horiz. %	453.70%	279.63%	520.37%	753.70%	114.81%	94.44%	100.00%	-
P/EPS	22.93	39.63	13.69	15.84	2.55	2.59	3.21	38.75%
YoY %	-42.14%	189.48%	-13.57%	521.18%	-1.54%	-19.31%	-	-
Horiz. %	714.33%	1,234.58%	426.48%	493.46%	79.44%	80.69%	100.00%	-
EY	4.36	2.52	7.31	6.31	39.21	38.68	31.13	-27.92%
YoY %	73.02%	-65.53%	15.85%	-83.91%	1.37%	24.25%	-	-
Horiz. %	14.01%	8.10%	23.48%	20.27%	125.96%	124.25%	100.00%	-
DY	1.09	1.90	1.07	0.15	6.09	6.94	6.36	-25.46%
YoY %	-42.63%	77.57%	613.33%	-97.54%	-12.25%	9.12%	-	-
Horiz. %	17.14%	29.87%	16.82%	2.36%	95.75%	109.12%	100.00%	-
P/NAPS	1.82	1.05	1.97	2.48	0.37	0.30	0.33	32.90%
YoY %	73.33%	-46.70%	-20.56%	570.27%	23.33%	-9.09%	-	-
Horiz. %	551.52%	318.18%	596.97%	751.52%	112.12%	90.91%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	27/05/10	28/05/09	29/05/08	24/05/07	31/05/06	27/05/05	25/05/04	-
Price	6.73	5.45	5.85	7.80	4.50	3.64	2.90	-
P/RPS	2.50	2.24	2.51	3.99	0.58	0.54	0.47	32.10%
YoY %	11.61%	-10.76%	-37.09%	587.93%	7.41%	14.89%	-	-
Horiz. %	531.91%	476.60%	534.04%	848.94%	123.40%	114.89%	100.00%	-
P/EPS	23.38	58.69	12.22	15.54	2.41	2.72	2.76	42.75%
YoY %	-60.16%	380.28%	-21.36%	544.81%	-11.40%	-1.45%	-	-
Horiz. %	847.10%	2,126.45%	442.75%	563.04%	87.32%	98.55%	100.00%	-
EY	4.28	1.70	8.18	6.43	41.48	36.77	36.28	-29.95%
YoY %	151.76%	-79.22%	27.22%	-84.50%	12.81%	1.35%	-	-
Horiz. %	11.80%	4.69%	22.55%	17.72%	114.33%	101.35%	100.00%	-
DY	1.07	1.28	1.20	0.16	6.44	6.59	7.41	-27.55%
YoY %	-16.41%	6.67%	650.00%	-97.52%	-2.28%	-11.07%	-	-
Horiz. %	14.44%	17.27%	16.19%	2.16%	86.91%	88.93%	100.00%	-
P/NAPS	1.85	1.56	1.76	2.43	0.35	0.32	0.28	36.96%
YoY %	18.59%	-11.36%	-27.57%	594.29%	9.38%	14.29%	-	-
Horiz. %	660.71%	557.14%	628.57%	867.86%	125.00%	114.29%	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