[GENTING] QoQ 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. %

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
TTM Result
Revenue	8,437,545	7,798,642	7,214,610	6,418,628	5,679,804	5,563,626	5,439,161	33.96%
YoY %	8.19%	8.10%	12.40%	13.01%	2.09%	2.29%	-	-
Horiz. %	155.13%	143.38%	132.64%	118.01%	104.42%	102.29%	100.00%	-
PBT	3,406,872	3,783,662	3,415,592	2,703,873	2,407,474	2,441,419	2,439,633	24.91%
YoY %	-9.96%	10.78%	26.32%	12.31%	-1.39%	0.07%	-	-
Horiz. %	139.65%	155.09%	140.00%	110.83%	98.68%	100.07%	100.00%	-
Tax	-879,076	-889,329	-837,917	-461,382	-436,844	-509,741	-520,792	41.72%
YoY %	1.15%	-6.14%	-81.61%	-5.62%	14.30%	2.12%	-	-
Horiz. %	168.80%	170.76%	160.89%	88.59%	83.88%	97.88%	100.00%	-
NP	2,527,796	2,894,333	2,577,675	2,242,491	1,970,630	1,931,678	1,918,841	20.15%
YoY %	-12.66%	12.28%	14.95%	13.80%	2.02%	0.67%	-	-
Horiz. %	131.74%	150.84%	134.33%	116.87%	102.70%	100.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,980,457	2,123,908	1,853,462	1,504,244	1,344,881	1,332,068	1,316,572	31.25%
YoY %	-6.75%	14.59%	23.22%	11.85%	0.96%	1.18%	-	-
Horiz. %	150.43%	161.32%	140.78%	114.25%	102.15%	101.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.80%	23.50%	24.53%	17.06%	18.15%	20.88%	21.35%	-
YoY %	9.79%	-4.20%	43.79%	-6.01%	-13.07%	-2.20%	-	-
Horiz. %	120.84%	110.07%	114.89%	79.91%	85.01%	97.80%	100.00%	-
Total Cost	5,909,749	4,904,309	4,636,935	4,176,137	3,709,174	3,631,948	3,520,320	41.20%
YoY %	20.50%	5.77%	11.03%	12.59%	2.13%	3.17%	-	-
Horiz. %	167.88%	139.31%	131.72%	118.63%	105.36%	103.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	12,967,023	12,343,028	11,855,966	10,654,843	9,876,121	9,169,634	9,169,995	25.95%
YoY %	5.06%	4.11%	11.27%	7.88%	7.70%	-0.00%	-	-
Horiz. %	141.41%	134.60%	129.29%	116.19%	107.70%	100.00%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Dividend
Div	128,191	128,191	45,341	45,341	150,887	150,887	204,403	-26.71%
YoY %	0.00%	182.73%	0.00%	-69.95%	0.00%	-26.18%	-	-
Horiz. %	62.71%	62.71%	22.18%	22.18%	73.82%	73.82%	100.00%	-
Div Payout %	6.47%	6.04%	2.45%	3.01%	11.22%	11.33%	15.53%	-
YoY %	7.12%	146.53%	-18.60%	-73.17%	-0.97%	-27.04%	-	-
Horiz. %	41.66%	38.89%	15.78%	19.38%	72.25%	72.96%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Equity
Net Worth	12,967,023	12,343,028	11,855,966	10,654,843	9,876,121	9,169,634	9,169,995	25.95%
YoY %	5.06%	4.11%	11.27%	7.88%	7.70%	-0.00%	-	-
Horiz. %	141.41%	134.60%	129.29%	116.19%	107.70%	100.00%	100.00%	-
NOSH	3,694,308	3,695,517	3,693,447	710,322	705,437	705,356	705,384	201.27%
YoY %	-0.03%	0.06%	419.97%	0.69%	0.01%	-0.00%	-	-
Horiz. %	523.73%	523.90%	523.61%	100.70%	100.01%	100.00%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Ratio Analysis
NP Margin	29.96%	37.11%	35.73%	34.94%	34.70%	34.72%	35.28%	-
YoY %	-19.27%	3.86%	2.26%	0.69%	-0.06%	-1.59%	-	-
Horiz. %	84.92%	105.19%	101.28%	99.04%	98.36%	98.41%	100.00%	-
ROE	15.27%	17.21%	15.63%	14.12%	13.62%	14.53%	14.36%	-
YoY %	-11.27%	10.11%	10.69%	3.67%	-6.26%	1.18%	-	-
Horiz. %	106.34%	119.85%	108.84%	98.33%	94.85%	101.18%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Per Share
RPS	228.39	211.03	195.34	903.62	805.15	788.77	771.09	-55.53%
YoY %	8.23%	8.03%	-78.38%	12.23%	2.08%	2.29%	-	-
Horiz. %	29.62%	27.37%	25.33%	117.19%	104.42%	102.29%	100.00%	-
EPS	53.61	57.47	50.18	211.77	190.65	188.85	186.65	-56.43%
YoY %	-6.72%	14.53%	-76.30%	11.08%	0.95%	1.18%	-	-
Horiz. %	28.72%	30.79%	26.88%	113.46%	102.14%	101.18%	100.00%	-
DPS	3.47	3.47	1.23	6.40	21.40	21.40	29.00	-75.68%
YoY %	0.00%	182.11%	-80.78%	-70.09%	0.00%	-26.21%	-	-
Horiz. %	11.97%	11.97%	4.24%	22.07%	73.79%	73.79%	100.00%	-
NAPS	3.51	3.34	3.21	15.00	14.00	13.00	13.00	-58.19%
YoY %	5.09%	4.05%	-78.60%	7.14%	7.69%	0.00%	-	-
Horiz. %	27.00%	25.69%	24.69%	115.38%	107.69%	100.00%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 710,322
RPS	217.64	201.16	186.09	165.56	146.50	143.51	140.30	33.96%
YoY %	8.19%	8.10%	12.40%	13.01%	2.08%	2.29%	-	-
Horiz. %	155.12%	143.38%	132.64%	118.00%	104.42%	102.29%	100.00%	-
EPS	51.08	54.78	47.81	38.80	34.69	34.36	33.96	31.24%
YoY %	-6.75%	14.58%	23.22%	11.85%	0.96%	1.18%	-	-
Horiz. %	150.41%	161.31%	140.78%	114.25%	102.15%	101.18%	100.00%	-
DPS	3.31	3.31	1.17	1.17	3.89	3.89	5.27	-26.63%
YoY %	0.00%	182.91%	0.00%	-69.92%	0.00%	-26.19%	-	-
Horiz. %	62.81%	62.81%	22.20%	22.20%	73.81%	73.81%	100.00%	-
NAPS	3.3447	3.1837	3.0581	2.7483	2.5474	2.3652	2.3653	25.95%
YoY %	5.06%	4.11%	11.27%	7.89%	7.70%	-0.00%	-	-
Horiz. %	141.41%	134.60%	129.29%	116.19%	107.70%	100.00%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	-
Price	8.05	8.25	7.95	6.60	4.82	4.74	4.76	-
P/RPS	3.52	3.91	4.07	0.73	0.60	0.60	0.62	217.91%
YoY %	-9.97%	-3.93%	457.53%	21.67%	0.00%	-3.23%	-	-
Horiz. %	567.74%	630.65%	656.45%	117.74%	96.77%	96.77%	100.00%	-
P/EPS	15.02	14.35	15.84	3.12	2.53	2.51	2.55	225.80%
YoY %	4.67%	-9.41%	407.69%	23.32%	0.80%	-1.57%	-	-
Horiz. %	589.02%	562.75%	621.18%	122.35%	99.22%	98.43%	100.00%	-
EY	6.66	6.97	6.31	32.09	39.55	39.84	39.21	-69.29%
YoY %	-4.45%	10.46%	-80.34%	-18.86%	-0.73%	1.61%	-	-
Horiz. %	16.99%	17.78%	16.09%	81.84%	100.87%	101.61%	100.00%	-
DY	0.43	0.42	0.15	0.97	4.44	4.51	6.09	-82.88%
YoY %	2.38%	180.00%	-84.54%	-78.15%	-1.55%	-25.94%	-	-
Horiz. %	7.06%	6.90%	2.46%	15.93%	72.91%	74.06%	100.00%	-
P/NAPS	2.29	2.47	2.48	0.44	0.34	0.36	0.37	236.72%
YoY %	-7.29%	-0.40%	463.64%	29.41%	-5.56%	-2.70%	-	-
Horiz. %	618.92%	667.57%	670.27%	118.92%	91.89%	97.30%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	22/11/07	23/08/07	24/05/07	28/02/07	23/11/06	30/08/06	31/05/06	-
Price	7.50	7.25	7.80	7.10	5.60	4.92	4.50	-
P/RPS	3.28	3.44	3.99	0.79	0.70	0.62	0.58	217.08%
YoY %	-4.65%	-13.78%	405.06%	12.86%	12.90%	6.90%	-	-
Horiz. %	565.52%	593.10%	687.93%	136.21%	120.69%	106.90%	100.00%	-
P/EPS	13.99	12.61	15.54	3.35	2.94	2.61	2.41	222.65%
YoY %	10.94%	-18.85%	363.88%	13.95%	12.64%	8.30%	-	-
Horiz. %	580.50%	523.24%	644.81%	139.00%	121.99%	108.30%	100.00%	-
EY	7.15	7.93	6.43	29.83	34.04	38.38	41.48	-68.99%
YoY %	-9.84%	23.33%	-78.44%	-12.37%	-11.31%	-7.47%	-	-
Horiz. %	17.24%	19.12%	15.50%	71.91%	82.06%	92.53%	100.00%	-
DY	0.46	0.48	0.16	0.90	3.82	4.35	6.44	-82.75%
YoY %	-4.17%	200.00%	-82.22%	-76.44%	-12.18%	-32.45%	-	-
Horiz. %	7.14%	7.45%	2.48%	13.98%	59.32%	67.55%	100.00%	-
P/NAPS	2.14	2.17	2.43	0.47	0.40	0.38	0.35	234.00%
YoY %	-1.38%	-10.70%	417.02%	17.50%	5.26%	8.57%	-	-
Horiz. %	611.43%	620.00%	694.29%	134.29%	114.29%	108.57%	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