[GENTING] YoY Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock

[GENTING] GENTING BHD

Announcement Date

26-Aug-2005

Admission Sponsor

Sponsor

Financial Year

31-Dec-2005

Quarter

30-Jun-2005 [#2]

Profit Trend

QoQ- 107.87%

YoY- 10.5%

Quarter Report

2nd Grp Qtrly-Rept 2005.pdf

Latest QR

Upcoming QR

GENTING's Result

GENTING's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Cumulative Result
Revenue	4,323,518	4,010,444	2,630,430	2,520,945	2,310,961	1,997,770	1,766,084	16.07%
YoY %	7.81%	52.46%	4.34%	9.09%	15.68%	13.12%	-	-
Horiz. %	244.81%	227.08%	148.94%	142.74%	130.85%	113.12%	100.00%	-
PBT	1,623,984	2,119,215	1,039,426	1,032,329	957,033	686,182	783,248	12.90%
YoY %	-23.37%	103.88%	0.69%	7.87%	39.47%	-12.39%	-	-
Horiz. %	207.34%	270.57%	132.71%	131.80%	122.19%	87.61%	100.00%	-
Tax	-409,188	-596,630	-168,683	-281,586	-509,604	-378,957	-396,690	0.51%
YoY %	31.42%	-253.70%	40.10%	44.74%	-34.48%	4.47%	-	-
Horiz. %	103.15%	150.40%	42.52%	70.98%	128.46%	95.53%	100.00%	-
NP	1,214,796	1,522,585	870,743	750,743	447,429	307,225	386,558	21.00%
YoY %	-20.21%	74.86%	15.98%	67.79%	45.64%	-20.52%	-	-
Horiz. %	314.26%	393.88%	225.26%	194.21%	115.75%	79.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	730,457	1,199,197	579,533	494,412	447,429	307,225	386,558	11.17%
YoY %	-39.09%	106.92%	17.22%	10.50%	45.64%	-20.52%	-	-
Horiz. %	188.96%	310.22%	149.92%	127.90%	115.75%	79.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.20%	28.15%	16.23%	27.28%	53.25%	55.23%	50.65%	-
YoY %	-10.48%	73.44%	-40.51%	-48.77%	-3.59%	9.04%	-	-
Horiz. %	49.75%	55.58%	32.04%	53.86%	105.13%	109.04%	100.00%	-
Total Cost	3,108,722	2,487,859	1,759,687	1,770,202	1,863,532	1,690,545	1,379,526	14.48%
YoY %	24.96%	41.38%	-0.59%	-5.01%	10.23%	22.55%	-	-
Horiz. %	225.35%	180.34%	127.56%	128.32%	135.08%	122.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	12,846,861	12,343,044	9,169,825	8,073,470	7,403,146	6,669,924	6,125,782	13.12%
YoY %	4.08%	34.61%	13.58%	9.05%	10.99%	8.88%	-	-
Horiz. %	209.72%	201.49%	149.69%	131.79%	120.85%	108.88%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Dividend
Div	111,067	99,779	16,928	70,449	56,351	49,302	49,287	14.48%
YoY %	11.31%	489.43%	-75.97%	25.02%	14.30%	0.03%	-	-
Horiz. %	225.35%	202.44%	34.35%	142.94%	114.33%	100.03%	100.00%	-
Div Payout %	15.21%	8.32%	2.92%	14.25%	12.59%	16.05%	12.75%	-
YoY %	82.81%	184.93%	-79.51%	13.19%	-21.56%	25.88%	-	-
Horiz. %	119.29%	65.25%	22.90%	111.76%	98.75%	125.88%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Equity
Net Worth	12,846,861	12,343,044	9,169,825	8,073,470	7,403,146	6,669,924	6,125,782	13.12%
YoY %	4.08%	34.61%	13.58%	9.05%	10.99%	8.88%	-	-
Horiz. %	209.72%	201.49%	149.69%	131.79%	120.85%	108.88%	100.00%	-
NOSH	3,702,265	3,695,522	705,371	704,491	704,390	704,321	704,112	31.83%
YoY %	0.18%	423.91%	0.12%	0.01%	0.01%	0.03%	-	-
Horiz. %	525.81%	524.85%	100.18%	100.05%	100.04%	100.03%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Ratio Analysis
NP Margin	28.10%	37.97%	33.10%	29.78%	19.36%	15.38%	21.89%	-
YoY %	-25.99%	14.71%	11.15%	53.82%	25.88%	-29.74%	-	-
Horiz. %	128.37%	173.46%	151.21%	136.04%	88.44%	70.26%	100.00%	-
ROE	5.69%	9.72%	6.32%	6.12%	6.04%	4.61%	6.31%	-
YoY %	-41.46%	53.80%	3.27%	1.32%	31.02%	-26.94%	-	-
Horiz. %	90.17%	154.04%	100.16%	96.99%	95.72%	73.06%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Per Share
RPS	116.78	108.52	372.91	357.84	328.08	283.64	250.82	-11.95%
YoY %	7.61%	-70.90%	4.21%	9.07%	15.67%	13.09%	-	-
Horiz. %	46.56%	43.27%	148.68%	142.67%	130.80%	113.09%	100.00%	-
EPS	19.73	32.45	16.43	70.18	63.52	43.62	54.90	-15.66%
YoY %	-39.20%	97.50%	-76.59%	10.48%	45.62%	-20.55%	-	-
Horiz. %	35.94%	59.11%	29.93%	127.83%	115.70%	79.45%	100.00%	-
DPS	3.00	2.70	2.40	10.00	8.00	7.00	7.00	-13.15%
YoY %	11.11%	12.50%	-76.00%	25.00%	14.29%	0.00%	-	-
Horiz. %	42.86%	38.57%	34.29%	142.86%	114.29%	100.00%	100.00%	-
NAPS	3.47	3.34	13.00	11.46	10.51	9.47	8.70	-14.19%
YoY %	3.89%	-74.31%	13.44%	9.04%	10.98%	8.85%	-	-
Horiz. %	39.89%	38.39%	149.43%	131.72%	120.80%	108.85%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Adjusted Per Share Value based on latest NOSH - 704,448
RPS	111.52	103.44	67.85	65.02	59.61	51.53	45.55	16.07%
YoY %	7.81%	52.45%	4.35%	9.08%	15.68%	13.13%	-	-
Horiz. %	244.83%	227.09%	148.96%	142.74%	130.87%	113.13%	100.00%	-
EPS	18.84	30.93	14.95	12.75	11.54	7.92	9.97	11.17%
YoY %	-39.09%	106.89%	17.25%	10.49%	45.71%	-20.56%	-	-
Horiz. %	188.97%	310.23%	149.95%	127.88%	115.75%	79.44%	100.00%	-
DPS	2.86	2.57	0.44	1.82	1.45	1.27	1.27	14.47%
YoY %	11.28%	484.09%	-75.82%	25.52%	14.17%	0.00%	-	-
Horiz. %	225.20%	202.36%	34.65%	143.31%	114.17%	100.00%	100.00%	-
NAPS	3.3137	3.1837	2.3652	2.0825	1.9096	1.7204	1.5801	13.12%
YoY %	4.08%	34.61%	13.58%	9.05%	11.00%	8.88%	-	-
Horiz. %	209.71%	201.49%	149.69%	131.80%	120.85%	108.88%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	-
Price	5.60	8.25	4.74	3.78	3.06	3.00	2.92	-
P/RPS	4.80	7.60	1.27	1.06	0.93	1.06	1.16	26.67%
YoY %	-36.84%	498.43%	19.81%	13.98%	-12.26%	-8.62%	-	-
Horiz. %	413.79%	655.17%	109.48%	91.38%	80.17%	91.38%	100.00%	-
P/EPS	28.38	25.42	5.77	5.39	4.82	6.88	5.32	32.15%
YoY %	11.64%	340.55%	7.05%	11.83%	-29.94%	29.32%	-	-
Horiz. %	533.46%	477.82%	108.46%	101.32%	90.60%	129.32%	100.00%	-
EY	3.52	3.93	17.33	18.57	20.76	14.54	18.80	-24.34%
YoY %	-10.43%	-77.32%	-6.68%	-10.55%	42.78%	-22.66%	-	-
Horiz. %	18.72%	20.90%	92.18%	98.78%	110.43%	77.34%	100.00%	-
DY	0.54	0.33	0.51	2.65	2.61	2.33	2.40	-21.99%
YoY %	63.64%	-35.29%	-80.75%	1.53%	12.02%	-2.92%	-	-
Horiz. %	22.50%	13.75%	21.25%	110.42%	108.75%	97.08%	100.00%	-
P/NAPS	1.61	2.47	0.36	0.33	0.29	0.32	0.34	29.55%
YoY %	-34.82%	586.11%	9.09%	13.79%	-9.38%	-5.88%	-	-
Horiz. %	473.53%	726.47%	105.88%	97.06%	85.29%	94.12%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Announcement Date
Date	28/08/08	23/08/07	30/08/06	26/08/05	25/08/04	27/08/03	29/08/02	-
Price	5.30	7.25	4.92	3.88	2.98	3.06	2.84	-
P/RPS	4.54	6.68	1.32	1.08	0.91	1.08	1.13	26.05%
YoY %	-32.04%	406.06%	22.22%	18.68%	-15.74%	-4.42%	-	-
Horiz. %	401.77%	591.15%	116.81%	95.58%	80.53%	95.58%	100.00%	-
P/EPS	26.86	22.34	5.99	5.53	4.69	7.02	5.17	31.57%
YoY %	20.23%	272.95%	8.32%	17.91%	-33.19%	35.78%	-	-
Horiz. %	519.54%	432.11%	115.86%	106.96%	90.72%	135.78%	100.00%	-
EY	3.72	4.48	16.70	18.09	21.32	14.25	19.33	-23.99%
YoY %	-16.96%	-73.17%	-7.68%	-15.15%	49.61%	-26.28%	-	-
Horiz. %	19.24%	23.18%	86.39%	93.59%	110.29%	73.72%	100.00%	-
DY	0.57	0.37	0.49	2.58	2.68	2.29	2.46	-21.61%
YoY %	54.05%	-24.49%	-81.01%	-3.73%	17.03%	-6.91%	-	-
Horiz. %	23.17%	15.04%	19.92%	104.88%	108.94%	93.09%	100.00%	-
P/NAPS	1.53	2.17	0.38	0.34	0.28	0.32	0.33	29.10%
YoY %	-29.49%	471.05%	11.76%	21.43%	-12.50%	-3.03%	-	-
Horiz. %	463.64%	657.58%	115.15%	103.03%	84.85%	96.97%	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