[GENTING] QoQ TTM Result on 31-Mar-2006 [#1]

Stock

[GENTING] GENTING BHD

Announcement Date

31-May-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

31-Mar-2006 [#1]

Profit Trend

QoQ- 5.58%

YoY- 39.62%

Quarter Report

GB-1st Grp Qtrly Rept 2006.pdf

Latest QR

Upcoming QR

GENTING's Result

GENTING's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
TTM Result
Revenue	6,418,628	5,679,804	5,563,626	5,439,161	5,454,141	5,183,666	4,856,994	20.36%
YoY %	13.01%	2.09%	2.29%	-0.27%	5.22%	6.73%	-	-
Horiz. %	132.15%	116.94%	114.55%	111.99%	112.29%	106.73%	100.00%	-
PBT	2,703,873	2,407,474	2,441,419	2,439,633	2,434,322	2,127,807	1,853,121	28.55%
YoY %	12.31%	-1.39%	0.07%	0.22%	14.41%	14.82%	-	-
Horiz. %	145.91%	129.91%	131.75%	131.65%	131.36%	114.82%	100.00%	-
Tax	-461,382	-436,844	-509,741	-520,792	-744,182	-653,355	-743,302	-27.17%
YoY %	-5.62%	14.30%	2.12%	30.02%	-13.90%	12.10%	-	-
Horiz. %	62.07%	58.77%	68.58%	70.06%	100.12%	87.90%	100.00%	-
NP	2,242,491	1,970,630	1,931,678	1,918,841	1,690,140	1,474,452	1,109,819	59.62%
YoY %	13.80%	2.02%	0.67%	13.53%	14.63%	32.86%	-	-
Horiz. %	202.06%	177.56%	174.05%	172.90%	152.29%	132.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,504,244	1,344,881	1,332,068	1,316,572	1,246,947	1,139,550	975,026	33.41%
YoY %	11.85%	0.96%	1.18%	5.58%	9.42%	16.87%	-	-
Horiz. %	154.28%	137.93%	136.62%	135.03%	127.89%	116.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.06%	18.15%	20.88%	21.35%	30.57%	30.71%	40.11%	-
YoY %	-6.01%	-13.07%	-2.20%	-30.16%	-0.46%	-23.44%	-	-
Horiz. %	42.53%	45.25%	52.06%	53.23%	76.22%	76.56%	100.00%	-
Total Cost	4,176,137	3,709,174	3,631,948	3,520,320	3,764,001	3,709,214	3,747,175	7.47%
YoY %	12.59%	2.13%	3.17%	-6.47%	1.48%	-1.01%	-	-
Horiz. %	111.45%	98.99%	96.92%	93.95%	100.45%	98.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	10,654,843	9,876,121	9,169,634	9,169,995	13,861,200	8,404,717	8,072,975	20.26%
YoY %	7.88%	7.70%	-0.00%	-33.84%	64.92%	4.11%	-	-
Horiz. %	131.98%	122.34%	113.58%	113.59%	171.70%	104.11%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Dividend
Div	45,341	150,887	150,887	204,403	204,403	183,143	183,143	-60.47%
YoY %	-69.95%	0.00%	-26.18%	0.00%	11.61%	0.00%	-	-
Horiz. %	24.76%	82.39%	82.39%	111.61%	111.61%	100.00%	100.00%	-
Div Payout %	3.01%	11.22%	11.33%	15.53%	16.39%	16.07%	18.78%	-
YoY %	-73.17%	-0.97%	-27.04%	-5.25%	1.99%	-14.43%	-	-
Horiz. %	16.03%	59.74%	60.33%	82.69%	87.27%	85.57%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Equity
Net Worth	10,654,843	9,876,121	9,169,634	9,169,995	13,861,200	8,404,717	8,072,975	20.26%
YoY %	7.88%	7.70%	-0.00%	-33.84%	64.92%	4.11%	-	-
Horiz. %	131.98%	122.34%	113.58%	113.59%	171.70%	104.11%	100.00%	-
NOSH	710,322	705,437	705,356	705,384	705,045	704,502	704,448	0.55%
YoY %	0.69%	0.01%	-0.00%	0.05%	0.08%	0.01%	-	-
Horiz. %	100.83%	100.14%	100.13%	100.13%	100.08%	100.01%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Ratio Analysis
NP Margin	34.94%	34.70%	34.72%	35.28%	30.99%	28.44%	22.85%	-
YoY %	0.69%	-0.06%	-1.59%	13.84%	8.97%	24.46%	-	-
Horiz. %	152.91%	151.86%	151.95%	154.40%	135.62%	124.46%	100.00%	-
ROE	14.12%	13.62%	14.53%	14.36%	9.00%	13.56%	12.08%	-
YoY %	3.67%	-6.26%	1.18%	59.56%	-33.63%	12.25%	-	-
Horiz. %	116.89%	112.75%	120.28%	118.87%	74.50%	112.25%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Per Share
RPS	903.62	805.15	788.77	771.09	773.59	735.79	689.48	19.70%
YoY %	12.23%	2.08%	2.29%	-0.32%	5.14%	6.72%	-	-
Horiz. %	131.06%	116.78%	114.40%	111.84%	112.20%	106.72%	100.00%	-
EPS	211.77	190.65	188.85	186.65	176.86	161.75	138.41	32.67%
YoY %	11.08%	0.95%	1.18%	5.54%	9.34%	16.86%	-	-
Horiz. %	153.00%	137.74%	136.44%	134.85%	127.78%	116.86%	100.00%	-
DPS	6.40	21.40	21.40	29.00	29.00	26.00	26.00	-60.62%
YoY %	-70.09%	0.00%	-26.21%	0.00%	11.54%	0.00%	-	-
Horiz. %	24.62%	82.31%	82.31%	111.54%	111.54%	100.00%	100.00%	-
NAPS	15.00	14.00	13.00	13.00	19.66	11.93	11.46	19.59%
YoY %	7.14%	7.69%	0.00%	-33.88%	64.79%	4.10%	-	-
Horiz. %	130.89%	122.16%	113.44%	113.44%	171.55%	104.10%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 705,384
RPS	165.56	146.50	143.51	140.30	140.68	133.71	125.28	20.36%
YoY %	13.01%	2.08%	2.29%	-0.27%	5.21%	6.73%	-	-
Horiz. %	132.15%	116.94%	114.55%	111.99%	112.29%	106.73%	100.00%	-
EPS	38.80	34.69	34.36	33.96	32.16	29.39	25.15	33.40%
YoY %	11.85%	0.96%	1.18%	5.60%	9.42%	16.86%	-	-
Horiz. %	154.27%	137.93%	136.62%	135.03%	127.87%	116.86%	100.00%	-
DPS	1.17	3.89	3.89	5.27	5.27	4.72	4.72	-60.43%
YoY %	-69.92%	0.00%	-26.19%	0.00%	11.65%	0.00%	-	-
Horiz. %	24.79%	82.42%	82.42%	111.65%	111.65%	100.00%	100.00%	-
NAPS	2.7483	2.5474	2.3652	2.3653	3.5753	2.1679	2.0823	20.26%
YoY %	7.89%	7.70%	-0.00%	-33.84%	64.92%	4.11%	-	-
Horiz. %	131.98%	122.34%	113.59%	113.59%	171.70%	104.11%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	-
Price	6.60	4.82	4.74	4.76	4.28	4.28	3.78	-
P/RPS	0.73	0.60	0.60	0.62	0.55	0.58	0.55	20.71%
YoY %	21.67%	0.00%	-3.23%	12.73%	-5.17%	5.45%	-	-
Horiz. %	132.73%	109.09%	109.09%	112.73%	100.00%	105.45%	100.00%	-
P/EPS	3.12	2.53	2.51	2.55	2.42	2.65	2.73	9.28%
YoY %	23.32%	0.80%	-1.57%	5.37%	-8.68%	-2.93%	-	-
Horiz. %	114.29%	92.67%	91.94%	93.41%	88.64%	97.07%	100.00%	-
EY	32.09	39.55	39.84	39.21	41.32	37.79	36.62	-8.40%
YoY %	-18.86%	-0.73%	1.61%	-5.11%	9.34%	3.19%	-	-
Horiz. %	87.63%	108.00%	108.79%	107.07%	112.83%	103.19%	100.00%	-
DY	0.97	4.44	4.51	6.09	6.78	6.07	6.88	-72.81%
YoY %	-78.15%	-1.55%	-25.94%	-10.18%	11.70%	-11.77%	-	-
Horiz. %	14.10%	64.53%	65.55%	88.52%	98.55%	88.23%	100.00%	-
P/NAPS	0.44	0.34	0.36	0.37	0.22	0.36	0.33	21.07%
YoY %	29.41%	-5.56%	-2.70%	68.18%	-38.89%	9.09%	-	-
Horiz. %	133.33%	103.03%	109.09%	112.12%	66.67%	109.09%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	28/02/07	23/11/06	30/08/06	31/05/06	22/02/06	25/11/05	26/08/05	-
Price	7.10	5.60	4.92	4.50	4.60	4.30	3.88	-
P/RPS	0.79	0.70	0.62	0.58	0.59	0.58	0.56	25.70%
YoY %	12.86%	12.90%	6.90%	-1.69%	1.72%	3.57%	-	-
Horiz. %	141.07%	125.00%	110.71%	103.57%	105.36%	103.57%	100.00%	-
P/EPS	3.35	2.94	2.61	2.41	2.60	2.66	2.80	12.66%
YoY %	13.95%	12.64%	8.30%	-7.31%	-2.26%	-5.00%	-	-
Horiz. %	119.64%	105.00%	93.21%	86.07%	92.86%	95.00%	100.00%	-
EY	29.83	34.04	38.38	41.48	38.45	37.62	35.67	-11.20%
YoY %	-12.37%	-11.31%	-7.47%	7.88%	2.21%	5.47%	-	-
Horiz. %	83.63%	95.43%	107.60%	116.29%	107.79%	105.47%	100.00%	-
DY	0.90	3.82	4.35	6.44	6.30	6.05	6.70	-73.67%
YoY %	-76.44%	-12.18%	-32.45%	2.22%	4.13%	-9.70%	-	-
Horiz. %	13.43%	57.01%	64.93%	96.12%	94.03%	90.30%	100.00%	-
P/NAPS	0.47	0.40	0.38	0.35	0.23	0.36	0.34	24.01%
YoY %	17.50%	5.26%	8.57%	52.17%	-36.11%	5.88%	-	-
Horiz. %	138.24%	117.65%	111.76%	102.94%	67.65%	105.88%	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