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

Stock

[GENM] GENTING MALAYSIA BERHAD

Announcement Date

23-Nov-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

30-Sep-2006 [#3]

Profit Trend

QoQ- 11.98%

YoY--%

Quarter Report

GENM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/04	30/09/05	30/09/03	CAGR
TTM Result
Revenue	5,045,312	4,698,820	4,299,235	3,677,500	2,861,811	3,365,962	2,687,805	11.05%
YoY %	7.37%	9.29%	16.91%	28.50%	-14.98%	25.23%	-	-
Horiz. %	187.71%	174.82%	159.95%	136.82%	106.47%	125.23%	100.00%	-
PBT	1,050,712	1,803,270	1,717,701	1,170,764	896,545	1,101,904	798,077	4.68%
YoY %	-41.73%	4.98%	46.72%	30.59%	-18.64%	38.07%	-	-
Horiz. %	131.66%	225.95%	215.23%	146.70%	112.34%	138.07%	100.00%	-
Tax	-473,587	-437,348	-358,576	-207,010	-279,033	-105,389	-251,965	11.07%
YoY %	-8.29%	-21.97%	-73.22%	25.81%	-164.76%	58.17%	-	-
Horiz. %	187.96%	173.57%	142.31%	82.16%	110.74%	41.83%	100.00%	-
NP	577,125	1,365,922	1,359,125	963,754	617,512	996,515	546,112	0.92%
YoY %	-57.75%	0.50%	41.02%	56.07%	-38.03%	82.47%	-	-
Horiz. %	105.68%	250.12%	248.87%	176.48%	113.07%	182.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	577,538	1,366,326	1,359,517	964,144	617,512	996,706	546,112	0.93%
YoY %	-57.73%	0.50%	41.01%	56.13%	-38.04%	82.51%	-	-
Horiz. %	105.75%	250.19%	248.94%	176.55%	113.07%	182.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	45.07%	24.25%	20.88%	17.68%	31.12%	9.56%	31.57%	-
YoY %	85.86%	16.14%	18.10%	-43.19%	225.52%	-69.72%	-	-
Horiz. %	142.76%	76.81%	66.14%	56.00%	98.57%	30.28%	100.00%	-
Total Cost	4,468,187	3,332,898	2,940,110	2,713,746	2,244,299	2,369,447	2,141,693	13.02%
YoY %	34.06%	13.36%	8.34%	20.92%	-5.28%	10.63%	-	-
Horiz. %	208.63%	155.62%	137.28%	126.71%	104.79%	110.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	9,813,719	8,027,373	8,207,370	5,466,753	4,552,089	5,416,623	4,084,379	15.71%
YoY %	22.25%	-2.19%	50.13%	20.09%	-15.96%	32.62%	-	-
Horiz. %	240.27%	196.54%	200.95%	133.85%	111.45%	132.62%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/04	30/09/05	30/09/03	CAGR
Dividend
Div	401,362	368,948	323,597	179,135	201,956	229,284	191,063	13.15%
YoY %	8.79%	14.01%	80.64%	-11.30%	-11.92%	20.00%	-	-
Horiz. %	210.07%	193.10%	169.37%	93.76%	105.70%	120.00%	100.00%	-
Div Payout %	69.50%	27.00%	23.80%	18.58%	32.70%	23.00%	34.99%	-
YoY %	157.41%	13.45%	28.09%	-43.18%	42.17%	-34.27%	-	-
Horiz. %	198.63%	77.16%	68.02%	53.10%	93.46%	65.73%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/04	30/09/05	30/09/03	CAGR
Equity
Net Worth	9,813,719	8,027,373	8,207,370	5,466,753	4,552,089	5,416,623	4,084,379	15.71%
YoY %	22.25%	-2.19%	50.13%	20.09%	-15.96%	32.62%	-	-
Horiz. %	240.27%	196.54%	200.95%	133.85%	111.45%	132.62%	100.00%	-
NOSH	5,705,650	5,733,838	5,471,580	1,093,350	1,091,628	1,092,061	1,092,080	31.69%
YoY %	-0.49%	4.79%	400.44%	0.16%	-0.04%	-0.00%	-	-
Horiz. %	522.46%	525.04%	501.02%	100.12%	99.96%	100.00%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/04	30/09/05	30/09/03	CAGR
Ratio Analysis
NP Margin	11.44%	29.07%	31.61%	26.21%	21.58%	29.61%	20.32%	-
YoY %	-60.65%	-8.04%	20.60%	21.46%	-27.12%	45.72%	-	-
Horiz. %	56.30%	143.06%	155.56%	128.99%	106.20%	145.72%	100.00%	-
ROE	5.89%	17.02%	16.56%	17.64%	13.57%	18.40%	13.37%	-
YoY %	-65.39%	2.78%	-6.12%	29.99%	-26.25%	37.62%	-	-
Horiz. %	44.05%	127.30%	123.86%	131.94%	101.50%	137.62%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/04	30/09/05	30/09/03	CAGR
Per Share
RPS	88.43	81.95	78.57	336.35	262.16	308.22	246.12	-15.67%
YoY %	7.91%	4.30%	-76.64%	28.30%	-14.94%	25.23%	-	-
Horiz. %	35.93%	33.30%	31.92%	136.66%	106.52%	125.23%	100.00%	-
EPS	10.12	23.83	24.85	88.18	56.57	91.27	50.01	-23.35%
YoY %	-57.53%	-4.10%	-71.82%	55.88%	-38.02%	82.50%	-	-
Horiz. %	20.24%	47.65%	49.69%	176.32%	113.12%	182.50%	100.00%	-
DPS	7.00	6.43	5.91	16.40	18.50	21.00	17.50	-14.15%
YoY %	8.86%	8.80%	-63.96%	-11.35%	-11.90%	20.00%	-	-
Horiz. %	40.00%	36.74%	33.77%	93.71%	105.71%	120.00%	100.00%	-
NAPS	1.72	1.40	1.50	5.00	4.17	4.96	3.74	-12.13%
YoY %	22.86%	-6.67%	-70.00%	19.90%	-15.93%	32.62%	-	-
Horiz. %	45.99%	37.43%	40.11%	133.69%	111.50%	132.62%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/04	30/09/05	30/09/03	CAGR
Adjusted Per Share Value based on latest NOSH - 1,093,350
RPS	89.00	82.89	75.84	64.87	50.48	59.38	47.41	11.05%
YoY %	7.37%	9.30%	16.91%	28.51%	-14.99%	25.25%	-	-
Horiz. %	187.72%	174.84%	159.97%	136.83%	106.48%	125.25%	100.00%	-
EPS	10.19	24.10	23.98	17.01	10.89	17.58	9.63	0.94%
YoY %	-57.72%	0.50%	40.98%	56.20%	-38.05%	82.55%	-	-
Horiz. %	105.82%	250.26%	249.01%	176.64%	113.08%	182.55%	100.00%	-
DPS	7.08	6.51	5.71	3.16	3.56	4.04	3.37	13.15%
YoY %	8.76%	14.01%	80.70%	-11.24%	-11.88%	19.88%	-	-
Horiz. %	210.09%	193.18%	169.44%	93.77%	105.64%	119.88%	100.00%	-
NAPS	1.7311	1.416	1.4478	0.9643	0.803	0.9555	0.7205	15.71%
YoY %	22.25%	-2.20%	50.14%	20.09%	-15.96%	32.62%	-	-
Horiz. %	240.26%	196.53%	200.94%	133.84%	111.45%	132.62%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/04	30/09/05	30/09/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/09/08	28/09/07	29/09/06	30/09/04	30/09/05	30/09/03	-
Price	2.74	2.54	3.92	2.22	2.00	2.20	1.90	-
P/RPS	3.10	3.10	4.99	0.66	0.76	0.71	0.77	26.10%
YoY %	0.00%	-37.88%	656.06%	-13.16%	7.04%	-7.79%	-	-
Horiz. %	402.60%	402.60%	648.05%	85.71%	98.70%	92.21%	100.00%	-
P/EPS	27.07	10.66	15.78	2.52	3.54	2.41	3.80	38.67%
YoY %	153.94%	-32.45%	526.19%	-28.81%	46.89%	-36.58%	-	-
Horiz. %	712.37%	280.53%	415.26%	66.32%	93.16%	63.42%	100.00%	-
EY	3.69	9.38	6.34	39.72	28.28	41.49	26.32	-27.90%
YoY %	-60.66%	47.95%	-84.04%	40.45%	-31.84%	57.64%	-	-
Horiz. %	14.02%	35.64%	24.09%	150.91%	107.45%	157.64%	100.00%	-
DY	2.55	2.53	1.51	7.39	9.25	9.55	9.21	-19.25%
YoY %	0.79%	67.55%	-79.57%	-20.11%	-3.14%	3.69%	-	-
Horiz. %	27.69%	27.47%	16.40%	80.24%	100.43%	103.69%	100.00%	-
P/NAPS	1.59	1.81	2.61	0.44	0.48	0.44	0.51	20.84%
YoY %	-12.15%	-30.65%	493.18%	-8.33%	9.09%	-13.73%	-	-
Horiz. %	311.76%	354.90%	511.76%	86.27%	94.12%	86.27%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/04	30/09/05	30/09/03	CAGR
Price Multiplier on Announcement Date
Date	25/11/09	26/11/08	22/11/07	23/11/06	30/11/04	25/11/05	20/11/03	-
Price	2.87	2.65	3.60	2.52	1.93	2.12	2.02	-
P/RPS	3.25	3.23	4.58	0.75	0.74	0.69	0.82	25.77%
YoY %	0.62%	-29.48%	510.67%	1.35%	7.25%	-15.85%	-	-
Horiz. %	396.34%	393.90%	558.54%	91.46%	90.24%	84.15%	100.00%	-
P/EPS	28.35	11.12	14.49	2.86	3.41	2.32	4.04	38.32%
YoY %	154.95%	-23.26%	406.64%	-16.13%	46.98%	-42.57%	-	-
Horiz. %	701.73%	275.25%	358.66%	70.79%	84.41%	57.43%	100.00%	-
EY	3.53	8.99	6.90	34.99	29.31	43.05	24.76	-27.70%
YoY %	-60.73%	30.29%	-80.28%	19.38%	-31.92%	73.87%	-	-
Horiz. %	14.26%	36.31%	27.87%	141.32%	118.38%	173.87%	100.00%	-
DY	2.44	2.43	1.64	6.51	9.59	9.91	8.66	-19.01%
YoY %	0.41%	48.17%	-74.81%	-32.12%	-3.23%	14.43%	-	-
Horiz. %	28.18%	28.06%	18.94%	75.17%	110.74%	114.43%	100.00%	-
P/NAPS	1.67	1.89	2.40	0.50	0.46	0.43	0.54	20.68%
YoY %	-11.64%	-21.25%	380.00%	8.70%	6.98%	-20.37%	-	-
Horiz. %	309.26%	350.00%	444.44%	92.59%	85.19%	79.63%	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