[GENTING] QoQ 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. %

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
TTM Result
Revenue	7,798,642	7,214,610	6,418,628	5,679,804	5,563,626	5,439,161	5,454,141	27.00%
YoY %	8.10%	12.40%	13.01%	2.09%	2.29%	-0.27%	-	-
Horiz. %	142.99%	132.28%	117.68%	104.14%	102.01%	99.73%	100.00%	-
PBT	3,783,662	3,415,592	2,703,873	2,407,474	2,441,419	2,439,633	2,434,322	34.28%
YoY %	10.78%	26.32%	12.31%	-1.39%	0.07%	0.22%	-	-
Horiz. %	155.43%	140.31%	111.07%	98.90%	100.29%	100.22%	100.00%	-
Tax	-889,329	-837,917	-461,382	-436,844	-509,741	-520,792	-744,182	12.64%
YoY %	-6.14%	-81.61%	-5.62%	14.30%	2.12%	30.02%	-	-
Horiz. %	119.50%	112.60%	62.00%	58.70%	68.50%	69.98%	100.00%	-
NP	2,894,333	2,577,675	2,242,491	1,970,630	1,931,678	1,918,841	1,690,140	43.27%
YoY %	12.28%	14.95%	13.80%	2.02%	0.67%	13.53%	-	-
Horiz. %	171.25%	152.51%	132.68%	116.60%	114.29%	113.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,123,908	1,853,462	1,504,244	1,344,881	1,332,068	1,316,572	1,246,947	42.76%
YoY %	14.59%	23.22%	11.85%	0.96%	1.18%	5.58%	-	-
Horiz. %	170.33%	148.64%	120.63%	107.85%	106.83%	105.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.50%	24.53%	17.06%	18.15%	20.88%	21.35%	30.57%	-
YoY %	-4.20%	43.79%	-6.01%	-13.07%	-2.20%	-30.16%	-	-
Horiz. %	76.87%	80.24%	55.81%	59.37%	68.30%	69.84%	100.00%	-
Total Cost	4,904,309	4,636,935	4,176,137	3,709,174	3,631,948	3,520,320	3,764,001	19.35%
YoY %	5.77%	11.03%	12.59%	2.13%	3.17%	-6.47%	-	-
Horiz. %	130.30%	123.19%	110.95%	98.54%	96.49%	93.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	12,343,028	11,855,966	10,654,843	9,876,121	9,169,634	9,169,995	13,861,200	-7.46%
YoY %	4.11%	11.27%	7.88%	7.70%	-0.00%	-33.84%	-	-
Horiz. %	89.05%	85.53%	76.87%	71.25%	66.15%	66.16%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Dividend
Div	128,191	45,341	45,341	150,887	150,887	204,403	204,403	-26.79%
YoY %	182.73%	0.00%	-69.95%	0.00%	-26.18%	0.00%	-	-
Horiz. %	62.71%	22.18%	22.18%	73.82%	73.82%	100.00%	100.00%	-
Div Payout %	6.04%	2.45%	3.01%	11.22%	11.33%	15.53%	16.39%	-
YoY %	146.53%	-18.60%	-73.17%	-0.97%	-27.04%	-5.25%	-	-
Horiz. %	36.85%	14.95%	18.36%	68.46%	69.13%	94.75%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Equity
Net Worth	12,343,028	11,855,966	10,654,843	9,876,121	9,169,634	9,169,995	13,861,200	-7.46%
YoY %	4.11%	11.27%	7.88%	7.70%	-0.00%	-33.84%	-	-
Horiz. %	89.05%	85.53%	76.87%	71.25%	66.15%	66.16%	100.00%	-
NOSH	3,695,517	3,693,447	710,322	705,437	705,356	705,384	705,045	202.66%
YoY %	0.06%	419.97%	0.69%	0.01%	-0.00%	0.05%	-	-
Horiz. %	524.15%	523.86%	100.75%	100.06%	100.04%	100.05%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Ratio Analysis
NP Margin	37.11%	35.73%	34.94%	34.70%	34.72%	35.28%	30.99%	-
YoY %	3.86%	2.26%	0.69%	-0.06%	-1.59%	13.84%	-	-
Horiz. %	119.75%	115.30%	112.75%	111.97%	112.04%	113.84%	100.00%	-
ROE	17.21%	15.63%	14.12%	13.62%	14.53%	14.36%	9.00%	-
YoY %	10.11%	10.69%	3.67%	-6.26%	1.18%	59.56%	-	-
Horiz. %	191.22%	173.67%	156.89%	151.33%	161.44%	159.56%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Per Share
RPS	211.03	195.34	903.62	805.15	788.77	771.09	773.59	-58.03%
YoY %	8.03%	-78.38%	12.23%	2.08%	2.29%	-0.32%	-	-
Horiz. %	27.28%	25.25%	116.81%	104.08%	101.96%	99.68%	100.00%	-
EPS	57.47	50.18	211.77	190.65	188.85	186.65	176.86	-52.83%
YoY %	14.53%	-76.30%	11.08%	0.95%	1.18%	5.54%	-	-
Horiz. %	32.49%	28.37%	119.74%	107.80%	106.78%	105.54%	100.00%	-
DPS	3.47	1.23	6.40	21.40	21.40	29.00	29.00	-75.81%
YoY %	182.11%	-80.78%	-70.09%	0.00%	-26.21%	0.00%	-	-
Horiz. %	11.97%	4.24%	22.07%	73.79%	73.79%	100.00%	100.00%	-
NAPS	3.34	3.21	15.00	14.00	13.00	13.00	19.66	-69.42%
YoY %	4.05%	-78.60%	7.14%	7.69%	0.00%	-33.88%	-	-
Horiz. %	16.99%	16.33%	76.30%	71.21%	66.12%	66.12%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Adjusted Per Share Value based on latest NOSH - 705,437
RPS	201.16	186.09	165.56	146.50	143.51	140.30	140.68	27.00%
YoY %	8.10%	12.40%	13.01%	2.08%	2.29%	-0.27%	-	-
Horiz. %	142.99%	132.28%	117.69%	104.14%	102.01%	99.73%	100.00%	-
EPS	54.78	47.81	38.80	34.69	34.36	33.96	32.16	42.76%
YoY %	14.58%	23.22%	11.85%	0.96%	1.18%	5.60%	-	-
Horiz. %	170.34%	148.66%	120.65%	107.87%	106.84%	105.60%	100.00%	-
DPS	3.31	1.17	1.17	3.89	3.89	5.27	5.27	-26.72%
YoY %	182.91%	0.00%	-69.92%	0.00%	-26.19%	0.00%	-	-
Horiz. %	62.81%	22.20%	22.20%	73.81%	73.81%	100.00%	100.00%	-
NAPS	3.1837	3.0581	2.7483	2.5474	2.3652	2.3653	3.5753	-7.46%
YoY %	4.11%	11.27%	7.89%	7.70%	-0.00%	-33.84%	-	-
Horiz. %	89.05%	85.53%	76.87%	71.25%	66.15%	66.16%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	-
Price	8.25	7.95	6.60	4.82	4.74	4.76	4.28	-
P/RPS	3.91	4.07	0.73	0.60	0.60	0.62	0.55	271.05%
YoY %	-3.93%	457.53%	21.67%	0.00%	-3.23%	12.73%	-	-
Horiz. %	710.91%	740.00%	132.73%	109.09%	109.09%	112.73%	100.00%	-
P/EPS	14.35	15.84	3.12	2.53	2.51	2.55	2.42	228.68%
YoY %	-9.41%	407.69%	23.32%	0.80%	-1.57%	5.37%	-	-
Horiz. %	592.98%	654.55%	128.93%	104.55%	103.72%	105.37%	100.00%	-
EY	6.97	6.31	32.09	39.55	39.84	39.21	41.32	-69.57%
YoY %	10.46%	-80.34%	-18.86%	-0.73%	1.61%	-5.11%	-	-
Horiz. %	16.87%	15.27%	77.66%	95.72%	96.42%	94.89%	100.00%	-
DY	0.42	0.15	0.97	4.44	4.51	6.09	6.78	-84.42%
YoY %	180.00%	-84.54%	-78.15%	-1.55%	-25.94%	-10.18%	-	-
Horiz. %	6.19%	2.21%	14.31%	65.49%	66.52%	89.82%	100.00%	-
P/NAPS	2.47	2.48	0.44	0.34	0.36	0.37	0.22	403.62%
YoY %	-0.40%	463.64%	29.41%	-5.56%	-2.70%	68.18%	-	-
Horiz. %	1,122.73%	1,127.27%	200.00%	154.55%	163.64%	168.18%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Price Multiplier on Announcement Date
Date	23/08/07	24/05/07	28/02/07	23/11/06	30/08/06	31/05/06	22/02/06	-
Price	7.25	7.80	7.10	5.60	4.92	4.50	4.60	-
P/RPS	3.44	3.99	0.79	0.70	0.62	0.58	0.59	224.99%
YoY %	-13.78%	405.06%	12.86%	12.90%	6.90%	-1.69%	-	-
Horiz. %	583.05%	676.27%	133.90%	118.64%	105.08%	98.31%	100.00%	-
P/EPS	12.61	15.54	3.35	2.94	2.61	2.41	2.60	187.35%
YoY %	-18.85%	363.88%	13.95%	12.64%	8.30%	-7.31%	-	-
Horiz. %	485.00%	597.69%	128.85%	113.08%	100.38%	92.69%	100.00%	-
EY	7.93	6.43	29.83	34.04	38.38	41.48	38.45	-65.19%
YoY %	23.33%	-78.44%	-12.37%	-11.31%	-7.47%	7.88%	-	-
Horiz. %	20.62%	16.72%	77.58%	88.53%	99.82%	107.88%	100.00%	-
DY	0.48	0.16	0.90	3.82	4.35	6.44	6.30	-82.11%
YoY %	200.00%	-82.22%	-76.44%	-12.18%	-32.45%	2.22%	-	-
Horiz. %	7.62%	2.54%	14.29%	60.63%	69.05%	102.22%	100.00%	-
P/NAPS	2.17	2.43	0.47	0.40	0.38	0.35	0.23	348.33%
YoY %	-10.70%	417.02%	17.50%	5.26%	8.57%	52.17%	-	-
Horiz. %	943.48%	1,056.52%	204.35%	173.91%	165.22%	152.17%	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