[GENM] YoY TTM Result on 31-Mar-2005 [#1]

Stock

[GENM] GENTING MALAYSIA BERHAD

Announcement Date

27-May-2005

Admission Sponsor

Sponsor

Financial Year

31-Dec-2005

Quarter

31-Mar-2005 [#1]

Profit Trend

QoQ- 4.38%

YoY- 41.64%

Quarter Report

GENM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
TTM Result
Revenue	4,380,402	4,047,025	3,636,532	2,915,822	2,743,531	2,737,002	2,601,110	9.06%
YoY %	8.24%	11.29%	24.72%	6.28%	0.24%	5.22%	-	-
Horiz. %	168.41%	155.59%	139.81%	112.10%	105.48%	105.22%	100.00%	-
PBT	1,972,036	1,274,557	1,237,528	855,214	812,774	915,117	760,262	17.20%
YoY %	54.72%	2.99%	44.70%	5.22%	-11.18%	20.37%	-	-
Horiz. %	259.39%	167.65%	162.78%	112.49%	106.91%	120.37%	100.00%	-
Tax	-357,062	-334,936	-227,300	-68,866	-257,609	-289,572	-270,385	4.73%
YoY %	-6.61%	-47.35%	-230.06%	73.27%	11.04%	-7.10%	-	-
Horiz. %	132.06%	123.87%	84.07%	25.47%	95.27%	107.10%	100.00%	-
NP	1,614,974	939,621	1,010,228	786,348	555,165	625,545	489,877	21.97%
YoY %	71.88%	-6.99%	28.47%	41.64%	-11.25%	27.69%	-	-
Horiz. %	329.67%	191.81%	206.22%	160.52%	113.33%	127.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,615,368	940,017	1,010,609	786,348	555,165	625,545	489,824	21.98%
YoY %	71.84%	-6.99%	28.52%	41.64%	-11.25%	27.71%	-	-
Horiz. %	329.79%	191.91%	206.32%	160.54%	113.34%	127.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.11%	26.28%	18.37%	8.05%	31.70%	31.64%	35.56%	-
YoY %	-31.09%	43.06%	128.20%	-74.61%	0.19%	-11.02%	-	-
Horiz. %	50.93%	73.90%	51.66%	22.64%	89.15%	88.98%	100.00%	-
Total Cost	2,765,428	3,107,404	2,626,304	2,129,474	2,188,366	2,111,457	2,111,233	4.59%
YoY %	-11.01%	18.32%	23.33%	-2.69%	3.64%	0.01%	-	-
Horiz. %	130.99%	147.18%	124.40%	100.86%	103.65%	100.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,003,625	6,734,259	5,459,193	4,979,812	4,313,302	3,882,870	3,437,296	15.11%
YoY %	18.85%	23.36%	9.63%	15.45%	11.09%	12.96%	-	-
Horiz. %	232.85%	195.92%	158.82%	144.88%	125.49%	112.96%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Dividend
Div	356,190	295,215	262,084	218,369	196,516	190,819	174,294	12.63%
YoY %	20.65%	12.64%	20.02%	11.12%	2.99%	9.48%	-	-
Horiz. %	204.36%	169.38%	150.37%	125.29%	112.75%	109.48%	100.00%	-
Div Payout %	22.05%	31.41%	25.93%	27.77%	35.40%	30.50%	35.58%	-
YoY %	-29.80%	21.13%	-6.63%	-21.55%	16.07%	-14.28%	-	-
Horiz. %	61.97%	88.28%	72.88%	78.05%	99.49%	85.72%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Equity
Net Worth	8,003,625	6,734,259	5,459,193	4,979,812	4,313,302	3,882,870	3,437,296	15.11%
YoY %	18.85%	23.36%	9.63%	15.45%	11.09%	12.96%	-	-
Horiz. %	232.85%	195.92%	158.82%	144.88%	125.49%	112.96%	100.00%	-
NOSH	5,842,062	5,565,503	1,091,838	1,092,064	1,091,975	1,090,693	1,087,751	32.30%
YoY %	4.97%	409.74%	-0.02%	0.01%	0.12%	0.27%	-	-
Horiz. %	537.08%	511.65%	100.38%	100.40%	100.39%	100.27%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Ratio Analysis
NP Margin	36.87%	23.22%	27.78%	26.97%	20.24%	22.86%	18.83%	-
YoY %	58.79%	-16.41%	3.00%	33.25%	-11.46%	21.40%	-	-
Horiz. %	195.80%	123.31%	147.53%	143.23%	107.49%	121.40%	100.00%	-
ROE	20.18%	13.96%	18.51%	15.79%	12.87%	16.11%	14.25%	-
YoY %	44.56%	-24.58%	17.23%	22.69%	-20.11%	13.05%	-	-
Horiz. %	141.61%	97.96%	129.89%	110.81%	90.32%	113.05%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Per Share
RPS	74.98	72.72	333.06	267.00	251.24	250.94	239.13	-17.56%
YoY %	3.11%	-78.17%	24.74%	6.27%	0.12%	4.94%	-	-
Horiz. %	31.36%	30.41%	139.28%	111.65%	105.06%	104.94%	100.00%	-
EPS	27.65	16.89	92.56	72.01	50.84	57.35	45.03	-7.79%
YoY %	63.71%	-81.75%	28.54%	41.64%	-11.35%	27.36%	-	-
Horiz. %	61.40%	37.51%	205.55%	159.92%	112.90%	127.36%	100.00%	-
DPS	6.10	5.30	24.00	20.00	18.00	17.50	16.00	-14.83%
YoY %	15.09%	-77.92%	20.00%	11.11%	2.86%	9.38%	-	-
Horiz. %	38.12%	33.12%	150.00%	125.00%	112.50%	109.38%	100.00%	-
NAPS	1.37	1.21	5.00	4.56	3.95	3.56	3.16	-12.99%
YoY %	13.22%	-75.80%	9.65%	15.44%	10.96%	12.66%	-	-
Horiz. %	43.35%	38.29%	158.23%	144.30%	125.00%	112.66%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Adjusted Per Share Value based on latest NOSH - 1,092,064
RPS	77.27	71.39	64.15	51.44	48.40	48.28	45.88	9.06%
YoY %	8.24%	11.29%	24.71%	6.28%	0.25%	5.23%	-	-
Horiz. %	168.42%	155.60%	139.82%	112.12%	105.49%	105.23%	100.00%	-
EPS	28.50	16.58	17.83	13.87	9.79	11.03	8.64	21.98%
YoY %	71.89%	-7.01%	28.55%	41.68%	-11.24%	27.66%	-	-
Horiz. %	329.86%	191.90%	206.37%	160.53%	113.31%	127.66%	100.00%	-
DPS	6.28	5.21	4.62	3.85	3.47	3.37	3.07	12.65%
YoY %	20.54%	12.77%	20.00%	10.95%	2.97%	9.77%	-	-
Horiz. %	204.56%	169.71%	150.49%	125.41%	113.03%	109.77%	100.00%	-
NAPS	1.4118	1.1879	0.963	0.8784	0.7609	0.6849	0.6063	15.11%
YoY %	18.85%	23.35%	9.63%	15.44%	11.10%	12.96%	-	-
Horiz. %	232.86%	195.93%	158.83%	144.88%	125.50%	112.96%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	29/03/02	-
Price	3.44	3.44	2.64	1.87	2.10	1.70	1.98	-
P/RPS	4.59	4.73	0.79	0.70	0.84	0.68	0.83	32.94%
YoY %	-2.96%	498.73%	12.86%	-16.67%	23.53%	-18.07%	-	-
Horiz. %	553.01%	569.88%	95.18%	84.34%	101.20%	81.93%	100.00%	-
P/EPS	12.44	20.37	2.85	2.60	4.13	2.96	4.40	18.89%
YoY %	-38.93%	614.74%	9.62%	-37.05%	39.53%	-32.73%	-	-
Horiz. %	282.73%	462.95%	64.77%	59.09%	93.86%	67.27%	100.00%	-
EY	8.04	4.91	35.06	38.51	24.21	33.74	22.74	-15.89%
YoY %	63.75%	-86.00%	-8.96%	59.07%	-28.25%	48.37%	-	-
Horiz. %	35.36%	21.59%	154.18%	169.35%	106.46%	148.37%	100.00%	-
DY	1.77	1.54	9.09	10.70	8.57	10.29	8.08	-22.34%
YoY %	14.94%	-83.06%	-15.05%	24.85%	-16.72%	27.35%	-	-
Horiz. %	21.91%	19.06%	112.50%	132.43%	106.06%	127.35%	100.00%	-
P/NAPS	2.51	2.84	0.53	0.41	0.53	0.48	0.63	25.88%
YoY %	-11.62%	435.85%	29.27%	-22.64%	10.42%	-23.81%	-	-
Horiz. %	398.41%	450.79%	84.13%	65.08%	84.13%	76.19%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Price Multiplier on Announcement Date
Date	28/05/08	24/05/07	31/05/06	27/05/05	25/05/04	28/05/03	30/05/02	-
Price	3.20	3.34	2.44	1.90	1.71	1.73	2.02	-
P/RPS	4.27	4.59	0.73	0.71	0.68	0.69	0.84	31.09%
YoY %	-6.97%	528.77%	2.82%	4.41%	-1.45%	-17.86%	-	-
Horiz. %	508.33%	546.43%	86.90%	84.52%	80.95%	82.14%	100.00%	-
P/EPS	11.57	19.77	2.64	2.64	3.36	3.02	4.49	17.07%
YoY %	-41.48%	648.86%	0.00%	-21.43%	11.26%	-32.74%	-	-
Horiz. %	257.68%	440.31%	58.80%	58.80%	74.83%	67.26%	100.00%	-
EY	8.64	5.06	37.93	37.90	29.73	33.15	22.29	-14.59%
YoY %	70.75%	-86.66%	0.08%	27.48%	-10.32%	48.72%	-	-
Horiz. %	38.76%	22.70%	170.17%	170.03%	133.38%	148.72%	100.00%	-
DY	1.91	1.59	9.84	10.53	10.53	10.12	7.92	-21.08%
YoY %	20.13%	-83.84%	-6.55%	0.00%	4.05%	27.78%	-	-
Horiz. %	24.12%	20.08%	124.24%	132.95%	132.95%	127.78%	100.00%	-
P/NAPS	2.34	2.76	0.49	0.42	0.43	0.49	0.64	24.09%
YoY %	-15.22%	463.27%	16.67%	-2.33%	-12.24%	-23.44%	-	-
Horiz. %	365.62%	431.25%	76.56%	65.62%	67.19%	76.56%	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