[GENTING] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Stock

[GENTING] GENTING BHD

Announcement Date

30-Aug-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

30-Jun-2006 [#2]

Profit Trend

QoQ- -5.76%

YoY- 17.22%

Quarter Report

GB-2nd Grp Qtrly Rept 2006.pdf

Latest QR

Upcoming QR

GENTING's Result

GENTING's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Annualized Quarter Result
Revenue	8,343,872	8,647,036	8,020,888	5,260,860	5,041,890	4,621,922	3,995,540	13.04%
YoY %	-3.51%	7.81%	52.46%	4.34%	9.09%	15.68%	-	-
Horiz. %	208.83%	216.42%	200.75%	131.67%	126.19%	115.68%	100.00%	-
PBT	2,274,582	3,247,968	4,238,430	2,078,852	2,064,658	1,914,066	1,372,364	8.77%
YoY %	-29.97%	-23.37%	103.88%	0.69%	7.87%	39.47%	-	-
Horiz. %	165.74%	236.67%	308.84%	151.48%	150.45%	139.47%	100.00%	-
Tax	-729,800	-818,376	-1,193,260	-337,366	-563,172	-1,019,208	-757,914	-0.62%
YoY %	10.82%	31.42%	-253.70%	40.10%	44.74%	-34.48%	-	-
Horiz. %	96.29%	107.98%	157.44%	44.51%	74.31%	134.48%	100.00%	-
NP	1,544,782	2,429,592	3,045,170	1,741,486	1,501,486	894,858	614,450	16.59%
YoY %	-36.42%	-20.21%	74.86%	15.98%	67.79%	45.64%	-	-
Horiz. %	251.41%	395.41%	495.59%	283.42%	244.36%	145.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	855,224	1,460,914	2,398,394	1,159,066	988,824	894,858	614,450	5.65%
YoY %	-41.46%	-39.09%	106.92%	17.22%	10.50%	45.64%	-	-
Horiz. %	139.19%	237.76%	390.33%	188.63%	160.93%	145.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.09%	25.20%	28.15%	16.23%	27.28%	53.25%	55.23%	-
YoY %	27.34%	-10.48%	73.44%	-40.51%	-48.77%	-3.59%	-	-
Horiz. %	58.10%	45.63%	50.97%	29.39%	49.39%	96.41%	100.00%	-
Total Cost	6,799,090	6,217,444	4,975,718	3,519,374	3,540,404	3,727,064	3,381,090	12.33%
YoY %	9.36%	24.96%	41.38%	-0.59%	-5.01%	10.23%	-	-
Horiz. %	201.09%	183.89%	147.16%	104.09%	104.71%	110.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	13,231,209	12,846,861	12,343,044	9,169,825	8,073,470	7,403,146	6,669,924	12.08%
YoY %	2.99%	4.08%	34.61%	13.58%	9.05%	10.99%	-	-
Horiz. %	198.37%	192.61%	185.06%	137.48%	121.04%	110.99%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	221,752	222,135	199,558	33,857	140,898	112,702	98,605	14.44%
YoY %	-0.17%	11.31%	489.41%	-75.97%	25.02%	14.30%	-	-
Horiz. %	224.89%	225.28%	202.38%	34.34%	142.89%	114.30%	100.00%	-
Div Payout %	25.93%	15.21%	8.32%	2.92%	14.25%	12.59%	16.05%	-
YoY %	70.48%	82.81%	184.93%	-79.51%	13.19%	-21.56%	-	-
Horiz. %	161.56%	94.77%	51.84%	18.19%	88.79%	78.44%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	13,231,209	12,846,861	12,343,044	9,169,825	8,073,470	7,403,146	6,669,924	12.08%
YoY %	2.99%	4.08%	34.61%	13.58%	9.05%	10.99%	-	-
Horiz. %	198.37%	192.61%	185.06%	137.48%	121.04%	110.99%	100.00%	-
NOSH	3,695,868	3,702,265	3,695,522	705,371	704,491	704,390	704,321	31.78%
YoY %	-0.17%	0.18%	423.91%	0.12%	0.01%	0.01%	-	-
Horiz. %	524.74%	525.65%	524.69%	100.15%	100.02%	100.01%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	18.51%	28.10%	37.97%	33.10%	29.78%	19.36%	15.38%	-
YoY %	-34.13%	-25.99%	14.71%	11.15%	53.82%	25.88%	-	-
Horiz. %	120.35%	182.70%	246.88%	215.21%	193.63%	125.88%	100.00%	-
ROE	6.46%	11.37%	19.43%	12.64%	12.25%	12.09%	9.21%	-
YoY %	-43.18%	-41.48%	53.72%	3.18%	1.32%	31.27%	-	-
Horiz. %	70.14%	123.45%	210.97%	137.24%	133.01%	131.27%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	225.76	233.56	217.04	745.83	715.68	656.16	567.29	-14.22%
YoY %	-3.34%	7.61%	-70.90%	4.21%	9.07%	15.67%	-	-
Horiz. %	39.80%	41.17%	38.26%	131.47%	126.16%	115.67%	100.00%	-
EPS	23.14	39.46	64.90	32.86	140.36	127.04	87.24	-19.82%
YoY %	-41.36%	-39.20%	97.50%	-76.59%	10.48%	45.62%	-	-
Horiz. %	26.52%	45.23%	74.39%	37.67%	160.89%	145.62%	100.00%	-
DPS	6.00	6.00	5.40	4.80	20.00	16.00	14.00	-13.15%
YoY %	0.00%	11.11%	12.50%	-76.00%	25.00%	14.29%	-	-
Horiz. %	42.86%	42.86%	38.57%	34.29%	142.86%	114.29%	100.00%	-
NAPS	3.58	3.47	3.34	13.00	11.46	10.51	9.47	-14.95%
YoY %	3.17%	3.89%	-74.31%	13.44%	9.04%	10.98%	-	-
Horiz. %	37.80%	36.64%	35.27%	137.28%	121.01%	110.98%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 705,356
RPS	215.22	223.04	206.89	135.70	130.05	119.22	103.06	13.04%
YoY %	-3.51%	7.81%	52.46%	4.34%	9.08%	15.68%	-	-
Horiz. %	208.83%	216.42%	200.75%	131.67%	126.19%	115.68%	100.00%	-
EPS	22.06	37.68	61.86	29.90	25.51	23.08	15.85	5.65%
YoY %	-41.45%	-39.09%	106.89%	17.21%	10.53%	45.62%	-	-
Horiz. %	139.18%	237.73%	390.28%	188.64%	160.95%	145.62%	100.00%	-
DPS	5.72	5.73	5.15	0.87	3.63	2.91	2.54	14.47%
YoY %	-0.17%	11.26%	491.95%	-76.03%	24.74%	14.57%	-	-
Horiz. %	225.20%	225.59%	202.76%	34.25%	142.91%	114.57%	100.00%	-
NAPS	3.4128	3.3137	3.1837	2.3652	2.0825	1.9096	1.7204	12.08%
YoY %	2.99%	4.08%	34.61%	13.58%	9.05%	11.00%	-	-
Horiz. %	198.37%	192.61%	185.06%	137.48%	121.05%	111.00%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	5.65	5.60	8.25	4.74	3.78	3.06	3.00	-
P/RPS	2.50	2.40	3.80	0.64	0.53	0.47	0.53	29.47%
YoY %	4.17%	-36.84%	493.75%	20.75%	12.77%	-11.32%	-	-
Horiz. %	471.70%	452.83%	716.98%	120.75%	100.00%	88.68%	100.00%	-
P/EPS	24.42	14.19	12.71	2.88	2.69	2.41	3.44	38.59%
YoY %	72.09%	11.64%	341.32%	7.06%	11.62%	-29.94%	-	-
Horiz. %	709.88%	412.50%	369.48%	83.72%	78.20%	70.06%	100.00%	-
EY	4.10	7.05	7.87	34.67	37.13	41.52	29.08	-27.83%
YoY %	-41.84%	-10.42%	-77.30%	-6.63%	-10.57%	42.78%	-	-
Horiz. %	14.10%	24.24%	27.06%	119.22%	127.68%	142.78%	100.00%	-
DY	1.06	1.07	0.65	1.01	5.29	5.23	4.67	-21.87%
YoY %	-0.93%	64.62%	-35.64%	-80.91%	1.15%	11.99%	-	-
Horiz. %	22.70%	22.91%	13.92%	21.63%	113.28%	111.99%	100.00%	-
P/NAPS	1.58	1.61	2.47	0.36	0.33	0.29	0.32	30.46%
YoY %	-1.86%	-34.82%	586.11%	9.09%	13.79%	-9.38%	-	-
Horiz. %	493.75%	503.12%	771.88%	112.50%	103.12%	90.62%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	26/08/09	28/08/08	23/08/07	30/08/06	26/08/05	25/08/04	27/08/03	-
Price	6.60	5.30	7.25	4.92	3.88	2.98	3.06	-
P/RPS	2.92	2.27	3.34	0.66	0.54	0.45	0.54	32.45%
YoY %	28.63%	-32.04%	406.06%	22.22%	20.00%	-16.67%	-	-
Horiz. %	540.74%	420.37%	618.52%	122.22%	100.00%	83.33%	100.00%	-
P/EPS	28.52	13.43	11.17	2.99	2.76	2.35	3.51	41.74%
YoY %	112.36%	20.23%	273.58%	8.33%	17.45%	-33.05%	-	-
Horiz. %	812.54%	382.62%	318.23%	85.19%	78.63%	66.95%	100.00%	-
EY	3.51	7.45	8.95	33.40	36.18	42.63	28.51	-29.44%
YoY %	-52.89%	-16.76%	-73.20%	-7.68%	-15.13%	49.53%	-	-
Horiz. %	12.31%	26.13%	31.39%	117.15%	126.90%	149.53%	100.00%	-
DY	0.91	1.13	0.74	0.98	5.15	5.37	4.58	-23.59%
YoY %	-19.47%	52.70%	-24.49%	-80.97%	-4.10%	17.25%	-	-
Horiz. %	19.87%	24.67%	16.16%	21.40%	112.45%	117.25%	100.00%	-
P/NAPS	1.84	1.53	2.17	0.38	0.34	0.28	0.32	33.81%
YoY %	20.26%	-29.49%	471.05%	11.76%	21.43%	-12.50%	-	-
Horiz. %	575.00%	478.12%	678.12%	118.75%	106.25%	87.50%	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