[GENM] QoQ TTM Result on 31-Dec-2004 [#4]

Stock

[GENM] GENTING MALAYSIA BERHAD

Announcement Date

25-Feb-2005

Admission Sponsor

Sponsor

Financial Year

31-Dec-2004

Quarter

31-Dec-2004 [#4]

Profit Trend

QoQ- 22.0%

YoY- 47.77%

Quarter Report

GENM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
TTM Result
Revenue	3,365,962	3,090,774	2,915,822	2,838,938	2,861,811	2,876,256	2,743,531	14.58%
YoY %	8.90%	6.00%	2.71%	-0.80%	-0.50%	4.84%	-	-
Horiz. %	122.69%	112.66%	106.28%	103.48%	104.31%	104.84%	100.00%	-
PBT	1,101,904	992,631	855,214	833,881	896,545	944,350	812,774	22.47%
YoY %	11.01%	16.07%	2.56%	-6.99%	-5.06%	16.19%	-	-
Horiz. %	135.57%	122.13%	105.22%	102.60%	110.31%	116.19%	100.00%	-
Tax	-105,389	-61,932	-68,866	-80,527	-279,033	-279,137	-257,609	-44.86%
YoY %	-70.17%	10.07%	14.48%	71.14%	0.04%	-8.36%	-	-
Horiz. %	40.91%	24.04%	26.73%	31.26%	108.32%	108.36%	100.00%	-
NP	996,515	930,699	786,348	753,354	617,512	665,213	555,165	47.64%
YoY %	7.07%	18.36%	4.38%	22.00%	-7.17%	19.82%	-	-
Horiz. %	179.50%	167.64%	141.64%	135.70%	111.23%	119.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	996,706	930,794	786,348	753,354	617,512	665,213	555,165	47.66%
YoY %	7.08%	18.37%	4.38%	22.00%	-7.17%	19.82%	-	-
Horiz. %	179.53%	167.66%	141.64%	135.70%	111.23%	119.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.56%	6.24%	8.05%	9.66%	31.12%	29.56%	31.70%	-
YoY %	53.21%	-22.48%	-16.67%	-68.96%	5.28%	-6.75%	-	-
Horiz. %	30.16%	19.68%	25.39%	30.47%	98.17%	93.25%	100.00%	-
Total Cost	2,369,447	2,160,075	2,129,474	2,085,584	2,244,299	2,211,043	2,188,366	5.43%
YoY %	9.69%	1.44%	2.10%	-7.07%	1.50%	1.04%	-	-
Horiz. %	108.27%	98.71%	97.31%	95.30%	102.56%	101.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,416,623	5,208,154	4,979,812	4,749,375	4,552,089	4,422,177	4,313,302	16.38%
YoY %	4.00%	4.59%	4.85%	4.33%	2.94%	2.52%	-	-
Horiz. %	125.58%	120.75%	115.45%	110.11%	105.54%	102.52%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Dividend
Div	229,284	229,284	218,369	218,369	201,956	201,956	196,516	10.81%
YoY %	0.00%	5.00%	0.00%	8.13%	0.00%	2.77%	-	-
Horiz. %	116.67%	116.67%	111.12%	111.12%	102.77%	102.77%	100.00%	-
Div Payout %	23.00%	24.63%	27.77%	28.99%	32.70%	30.36%	35.40%	-
YoY %	-6.62%	-11.31%	-4.21%	-11.35%	7.71%	-14.24%	-	-
Horiz. %	64.97%	69.58%	78.45%	81.89%	92.37%	85.76%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Equity
Net Worth	5,416,623	5,208,154	4,979,812	4,749,375	4,552,089	4,422,177	4,313,302	16.38%
YoY %	4.00%	4.59%	4.85%	4.33%	2.94%	2.52%	-	-
Horiz. %	125.58%	120.75%	115.45%	110.11%	105.54%	102.52%	100.00%	-
NOSH	1,092,061	1,091,856	1,092,064	1,091,810	1,091,628	1,091,895	1,091,975	0.00%
YoY %	0.02%	-0.02%	0.02%	0.02%	-0.02%	-0.01%	-	-
Horiz. %	100.01%	99.99%	100.01%	99.98%	99.97%	99.99%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Ratio Analysis
NP Margin	29.61%	30.11%	26.97%	26.54%	21.58%	23.13%	20.24%	-
YoY %	-1.66%	11.64%	1.62%	22.98%	-6.70%	14.28%	-	-
Horiz. %	146.29%	148.76%	133.25%	131.13%	106.62%	114.28%	100.00%	-
ROE	18.40%	17.87%	15.79%	15.86%	13.57%	15.04%	12.87%	-
YoY %	2.97%	13.17%	-0.44%	16.88%	-9.77%	16.86%	-	-
Horiz. %	142.97%	138.85%	122.69%	123.23%	105.44%	116.86%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Per Share
RPS	308.22	283.08	267.00	260.02	262.16	263.42	251.24	14.58%
YoY %	8.88%	6.02%	2.68%	-0.82%	-0.48%	4.85%	-	-
Horiz. %	122.68%	112.67%	106.27%	103.49%	104.35%	104.85%	100.00%	-
EPS	91.27	85.25	72.01	69.00	56.57	60.92	50.84	47.65%
YoY %	7.06%	18.39%	4.36%	21.97%	-7.14%	19.83%	-	-
Horiz. %	179.52%	167.68%	141.64%	135.72%	111.27%	119.83%	100.00%	-
DPS	21.00	21.00	20.00	20.00	18.50	18.50	18.00	10.81%
YoY %	0.00%	5.00%	0.00%	8.11%	0.00%	2.78%	-	-
Horiz. %	116.67%	116.67%	111.11%	111.11%	102.78%	102.78%	100.00%	-
NAPS	4.96	4.77	4.56	4.35	4.17	4.05	3.95	16.37%
YoY %	3.98%	4.61%	4.83%	4.32%	2.96%	2.53%	-	-
Horiz. %	125.57%	120.76%	115.44%	110.13%	105.57%	102.53%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 1,091,810
RPS	56.68	52.05	49.10	47.81	48.19	48.44	46.20	14.58%
YoY %	8.90%	6.01%	2.70%	-0.79%	-0.52%	4.85%	-	-
Horiz. %	122.68%	112.66%	106.28%	103.48%	104.31%	104.85%	100.00%	-
EPS	16.79	15.68	13.24	12.69	10.40	11.20	9.35	47.68%
YoY %	7.08%	18.43%	4.33%	22.02%	-7.14%	19.79%	-	-
Horiz. %	179.57%	167.70%	141.60%	135.72%	111.23%	119.79%	100.00%	-
DPS	3.86	3.86	3.68	3.68	3.40	3.40	3.31	10.78%
YoY %	0.00%	4.89%	0.00%	8.24%	0.00%	2.72%	-	-
Horiz. %	116.62%	116.62%	111.18%	111.18%	102.72%	102.72%	100.00%	-
NAPS	0.9122	0.8771	0.8386	0.7998	0.7666	0.7447	0.7264	16.38%
YoY %	4.00%	4.59%	4.85%	4.33%	2.94%	2.52%	-	-
Horiz. %	125.58%	120.75%	115.45%	110.10%	105.53%	102.52%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	-
Price	2.20	1.90	1.87	2.00	2.00	1.79	2.10	-
P/RPS	0.71	0.67	0.70	0.77	0.76	0.68	0.84	-10.59%
YoY %	5.97%	-4.29%	-9.09%	1.32%	11.76%	-19.05%	-	-
Horiz. %	84.52%	79.76%	83.33%	91.67%	90.48%	80.95%	100.00%	-
P/EPS	2.41	2.23	2.60	2.90	3.54	2.94	4.13	-30.14%
YoY %	8.07%	-14.23%	-10.34%	-18.08%	20.41%	-28.81%	-	-
Horiz. %	58.35%	54.00%	62.95%	70.22%	85.71%	71.19%	100.00%	-
EY	41.49	44.87	38.51	34.50	28.28	34.04	24.21	43.16%
YoY %	-7.53%	16.52%	11.62%	21.99%	-16.92%	40.60%	-	-
Horiz. %	171.38%	185.34%	159.07%	142.50%	116.81%	140.60%	100.00%	-
DY	9.55	11.05	10.70	10.00	9.25	10.34	8.57	7.47%
YoY %	-13.57%	3.27%	7.00%	8.11%	-10.54%	20.65%	-	-
Horiz. %	111.44%	128.94%	124.85%	116.69%	107.93%	120.65%	100.00%	-
P/NAPS	0.44	0.40	0.41	0.46	0.48	0.44	0.53	-11.65%
YoY %	10.00%	-2.44%	-10.87%	-4.17%	9.09%	-16.98%	-	-
Horiz. %	83.02%	75.47%	77.36%	86.79%	90.57%	83.02%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	25/11/05	26/08/05	27/05/05	25/02/05	30/11/04	25/08/04	25/05/04	-
Price	2.12	2.02	1.90	2.10	1.93	1.67	1.71	-
P/RPS	0.69	0.71	0.71	0.81	0.74	0.63	0.68	0.97%
YoY %	-2.82%	0.00%	-12.35%	9.46%	17.46%	-7.35%	-	-
Horiz. %	101.47%	104.41%	104.41%	119.12%	108.82%	92.65%	100.00%	-
P/EPS	2.32	2.37	2.64	3.04	3.41	2.74	3.36	-21.86%
YoY %	-2.11%	-10.23%	-13.16%	-10.85%	24.45%	-18.45%	-	-
Horiz. %	69.05%	70.54%	78.57%	90.48%	101.49%	81.55%	100.00%	-
EY	43.05	42.20	37.90	32.86	29.31	36.48	29.73	27.96%
YoY %	2.01%	11.35%	15.34%	12.11%	-19.65%	22.70%	-	-
Horiz. %	144.80%	141.94%	127.48%	110.53%	98.59%	122.70%	100.00%	-
DY	9.91	10.40	10.53	9.52	9.59	11.08	10.53	-3.96%
YoY %	-4.71%	-1.23%	10.61%	-0.73%	-13.45%	5.22%	-	-
Horiz. %	94.11%	98.77%	100.00%	90.41%	91.07%	105.22%	100.00%	-
P/NAPS	0.43	0.42	0.42	0.48	0.46	0.41	0.43	0.00%
YoY %	2.38%	0.00%	-12.50%	4.35%	12.20%	-4.65%	-	-
Horiz. %	100.00%	97.67%	97.67%	111.63%	106.98%	95.35%	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