[GENTING] YoY TTM Result on 31-Mar-2005 [#1]

Stock

[GENTING] GENTING BHD

Announcement Date

27-May-2005

Admission Sponsor

Sponsor

Financial Year

31-Dec-2005

Quarter

31-Mar-2005 [#1]

Profit Trend

QoQ- 1.61%

YoY- 27.22%

Quarter Report

1st Grp Qtrly Rept 2005.PDF

Latest QR

Upcoming QR

GENTING's Result

GENTING's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
TTM Result
Revenue	8,618,497	7,214,610	5,439,161	4,772,460	4,379,198	3,619,485	3,235,609	17.71%
YoY %	19.46%	32.64%	13.97%	8.98%	20.99%	11.86%	-	-
Horiz. %	266.36%	222.98%	168.10%	147.50%	135.34%	111.86%	100.00%	-
PBT	3,044,856	3,415,592	2,439,633	1,792,145	1,635,386	1,596,326	1,235,897	16.19%
YoY %	-10.85%	40.00%	36.13%	9.59%	2.45%	29.16%	-	-
Horiz. %	246.37%	276.37%	197.40%	145.01%	132.32%	129.16%	100.00%	-
Tax	-621,378	-837,917	-520,792	-849,204	-894,217	-822,399	-672,999	-1.32%
YoY %	25.84%	-60.89%	38.67%	5.03%	-8.73%	-22.20%	-	-
Horiz. %	92.33%	124.50%	77.38%	126.18%	132.87%	122.20%	100.00%	-
NP	2,423,478	2,577,675	1,918,841	942,941	741,169	773,927	562,898	27.51%
YoY %	-5.98%	34.33%	103.50%	27.22%	-4.23%	37.49%	-	-
Horiz. %	430.54%	457.93%	340.89%	167.52%	131.67%	137.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,771,585	1,853,462	1,316,572	942,941	741,169	773,927	562,898	21.03%
YoY %	-4.42%	40.78%	39.62%	27.22%	-4.23%	37.49%	-	-
Horiz. %	314.73%	329.27%	233.89%	167.52%	131.67%	137.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.41%	24.53%	21.35%	47.38%	54.68%	51.52%	54.45%	-
YoY %	-16.80%	14.89%	-54.94%	-13.35%	6.13%	-5.38%	-	-
Horiz. %	37.48%	45.05%	39.21%	87.02%	100.42%	94.62%	100.00%	-
Total Cost	6,195,019	4,636,935	3,520,320	3,829,519	3,638,029	2,845,558	2,672,711	15.02%
YoY %	33.60%	31.72%	-8.07%	5.26%	27.85%	6.47%	-	-
Horiz. %	231.79%	173.49%	131.71%	143.28%	136.12%	106.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	12,327,311	11,855,966	9,169,995	8,052,868	7,269,779	6,620,822	5,973,197	12.82%
YoY %	3.98%	29.29%	13.87%	10.77%	9.80%	10.84%	-	-
Horiz. %	206.38%	198.49%	153.52%	134.82%	121.71%	110.84%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Dividend
Div	258,808	45,341	204,403	169,046	151,432	144,412	133,793	11.61%
YoY %	470.80%	-77.82%	20.92%	11.63%	4.86%	7.94%	-	-
Horiz. %	193.44%	33.89%	152.78%	126.35%	113.18%	107.94%	100.00%	-
Div Payout %	14.61%	2.45%	15.53%	17.93%	20.43%	18.66%	23.77%	-
YoY %	496.33%	-84.22%	-13.39%	-12.24%	9.49%	-21.50%	-	-
Horiz. %	61.46%	10.31%	65.33%	75.43%	85.95%	78.50%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Equity
Net Worth	12,327,311	11,855,966	9,169,995	8,052,868	7,269,779	6,620,822	5,973,197	12.82%
YoY %	3.98%	29.29%	13.87%	10.77%	9.80%	10.84%	-	-
Horiz. %	206.38%	198.49%	153.52%	134.82%	121.71%	110.84%	100.00%	-
NOSH	3,701,895	3,693,447	705,384	704,537	704,436	704,342	703,556	31.84%
YoY %	0.23%	423.61%	0.12%	0.01%	0.01%	0.11%	-	-
Horiz. %	526.17%	524.97%	100.26%	100.14%	100.13%	100.11%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Ratio Analysis
NP Margin	28.12%	35.73%	35.28%	19.76%	16.92%	21.38%	17.40%	-
YoY %	-21.30%	1.28%	78.54%	16.78%	-20.86%	22.87%	-	-
Horiz. %	161.61%	205.34%	202.76%	113.56%	97.24%	122.87%	100.00%	-
ROE	14.37%	15.63%	14.36%	11.71%	10.20%	11.69%	9.42%	-
YoY %	-8.06%	8.84%	22.63%	14.80%	-12.75%	24.10%	-	-
Horiz. %	152.55%	165.92%	152.44%	124.31%	108.28%	124.10%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Per Share
RPS	232.81	195.34	771.09	677.39	621.66	513.88	459.89	-10.71%
YoY %	19.18%	-74.67%	13.83%	8.96%	20.97%	11.74%	-	-
Horiz. %	50.62%	42.48%	167.67%	147.29%	135.18%	111.74%	100.00%	-
EPS	47.86	50.18	186.65	133.84	105.21	109.88	80.01	-8.20%
YoY %	-4.62%	-73.12%	39.46%	27.21%	-4.25%	37.33%	-	-
Horiz. %	59.82%	62.72%	233.28%	167.28%	131.50%	137.33%	100.00%	-
DPS	7.00	1.23	29.00	24.00	21.50	20.50	19.00	-15.31%
YoY %	469.11%	-95.76%	20.83%	11.63%	4.88%	7.89%	-	-
Horiz. %	36.84%	6.47%	152.63%	126.32%	113.16%	107.89%	100.00%	-
NAPS	3.33	3.21	13.00	11.43	10.32	9.40	8.49	-14.43%
YoY %	3.74%	-75.31%	13.74%	10.76%	9.79%	10.72%	-	-
Horiz. %	39.22%	37.81%	153.12%	134.63%	121.55%	110.72%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Adjusted Per Share Value based on latest NOSH - 704,537
RPS	222.30	186.09	140.30	123.10	112.96	93.36	83.46	17.71%
YoY %	19.46%	32.64%	13.97%	8.98%	20.99%	11.86%	-	-
Horiz. %	266.36%	222.97%	168.10%	147.50%	135.35%	111.86%	100.00%	-
EPS	45.70	47.81	33.96	24.32	19.12	19.96	14.52	21.03%
YoY %	-4.41%	40.78%	39.64%	27.20%	-4.21%	37.47%	-	-
Horiz. %	314.74%	329.27%	233.88%	167.49%	131.68%	137.47%	100.00%	-
DPS	6.68	1.17	5.27	4.36	3.91	3.72	3.45	11.63%
YoY %	470.94%	-77.80%	20.87%	11.51%	5.11%	7.83%	-	-
Horiz. %	193.62%	33.91%	152.75%	126.38%	113.33%	107.83%	100.00%	-
NAPS	3.1797	3.0581	2.3653	2.0771	1.8752	1.7078	1.5407	12.82%
YoY %	3.98%	29.29%	13.88%	10.77%	9.80%	10.85%	-	-
Horiz. %	206.38%	198.49%	153.52%	134.82%	121.71%	110.85%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	29/03/02	-
Price	6.55	7.95	4.76	3.46	3.38	2.58	2.78	-
P/RPS	2.81	4.07	0.62	0.51	0.54	0.50	0.60	29.31%
YoY %	-30.96%	556.45%	21.57%	-5.56%	8.00%	-16.67%	-	-
Horiz. %	468.33%	678.33%	103.33%	85.00%	90.00%	83.33%	100.00%	-
P/EPS	13.69	15.84	2.55	2.59	3.21	2.35	3.47	25.67%
YoY %	-13.57%	521.18%	-1.54%	-19.31%	36.60%	-32.28%	-	-
Horiz. %	394.52%	456.48%	73.49%	74.64%	92.51%	67.72%	100.00%	-
EY	7.31	6.31	39.21	38.68	31.13	42.59	28.78	-20.40%
YoY %	15.85%	-83.91%	1.37%	24.25%	-26.91%	47.98%	-	-
Horiz. %	25.40%	21.92%	136.24%	134.40%	108.17%	147.98%	100.00%	-
DY	1.07	0.15	6.09	6.94	6.36	7.95	6.83	-26.55%
YoY %	613.33%	-97.54%	-12.25%	9.12%	-20.00%	16.40%	-	-
Horiz. %	15.67%	2.20%	89.17%	101.61%	93.12%	116.40%	100.00%	-
P/NAPS	1.97	2.48	0.37	0.30	0.33	0.27	0.33	34.65%
YoY %	-20.56%	570.27%	23.33%	-9.09%	22.22%	-18.18%	-	-
Horiz. %	596.97%	751.52%	112.12%	90.91%	100.00%	81.82%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Price Multiplier on Announcement Date
Date	29/05/08	24/05/07	31/05/06	27/05/05	25/05/04	28/05/03	30/05/02	-
Price	5.85	7.80	4.50	3.64	2.90	2.68	3.12	-
P/RPS	2.51	3.99	0.58	0.54	0.47	0.52	0.68	24.29%
YoY %	-37.09%	587.93%	7.41%	14.89%	-9.62%	-23.53%	-	-
Horiz. %	369.12%	586.76%	85.29%	79.41%	69.12%	76.47%	100.00%	-
P/EPS	12.22	15.54	2.41	2.72	2.76	2.44	3.90	20.94%
YoY %	-21.36%	544.81%	-11.40%	-1.45%	13.11%	-37.44%	-	-
Horiz. %	313.33%	398.46%	61.79%	69.74%	70.77%	62.56%	100.00%	-
EY	8.18	6.43	41.48	36.77	36.28	41.00	25.64	-17.32%
YoY %	27.22%	-84.50%	12.81%	1.35%	-11.51%	59.91%	-	-
Horiz. %	31.90%	25.08%	161.78%	143.41%	141.50%	159.91%	100.00%	-
DY	1.20	0.16	6.44	6.59	7.41	7.65	6.09	-23.69%
YoY %	650.00%	-97.52%	-2.28%	-11.07%	-3.14%	25.62%	-	-
Horiz. %	19.70%	2.63%	105.75%	108.21%	121.67%	125.62%	100.00%	-
P/NAPS	1.76	2.43	0.35	0.32	0.28	0.29	0.37	29.65%
YoY %	-27.57%	594.29%	9.38%	14.29%	-3.45%	-21.62%	-	-
Horiz. %	475.68%	656.76%	94.59%	86.49%	75.68%	78.38%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 5 July 2024

MQ Trader

MQ Trading Signals

2024-07-05 16:50:00

EMA 5

10 Mins

BUY

2024-07-05 16:50:00

ADX

5 Mins

BUY

2024-07-05 16:50:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-07-05 16:40:00

ADX

5 Mins

SELL

2024-07-05 16:35:00

EMA 5

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PTRANS

PERAK TRANSIT BERHAD

1000

HLIND

HONG LEONG INDUSTRIES BHD

956

MPI

MALAYSIAN PACIFIC INDUSTRIES

936

DNEX

DAGANG NEXCHANGE BERHAD

673

JCY

JCY INTERNATIONAL BERHAD

605

GENTING

GENTING BHD

582

YTLPOWR

YTL POWER INTERNATIONAL BHD

549

TOPGLOV

TOP GLOVE CORPORATION BHD

546

SNS

SNS NETWORK TECHNOLOGY BERHAD

506

GENM

GENTING MALAYSIA BERHAD

485

Daily Stocks

HSI-CXV

0.10

-0.02

145,068,200

INIX-OR

0.02

0.00

141,839,900

NOVAMSC

0.265

+0.035

98,192,300

HSI-CV4

0.065

-0.025

95,321,800

HSI-HWE

0.135

+0.02

92,508,000

HSI-HWW

0.245

+0.03

91,583,600

HSI-CXN

0.18

-0.03

90,430,200

SNS

0.91

+0.025

81,019,000

MUIIND

0.085

-0.005

75,068,300

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

NESTLE

122.50

+0.50

26,600

NPC

1.88

+0.23

3,000

SUNCON

4.35

+0.22

3,776,400

PETDAG

17.46

+0.22

524,700

KOBAY

2.35

+0.17

10,345,100

IJM-C76

0.725

+0.165

96,000

YBS

0.94

+0.155

33,444,200

AIRPORT

10.14

+0.14

1,646,500

KLK

20.22

+0.14

600,000

KESM

7.14

+0.14

117,000

More gainer Stocks

MPI

39.40

-0.30

282,900

DLADY

35.42

-0.26

6,800

ORIENT

6.97

-0.18

1,220,900

TOYOVEN

0.89

-0.17

12,566,500

MRDIY-C28

0.085

-0.165

113,000

HEIM

22.04

-0.14

94,600

KUAISHO-C17

0.08

-0.12

58,800

APOLLO

6.68

-0.12

6,000

SALUTE

0.57

-0.11

25,910,000

THETA

1.78

-0.11

4,552,900

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More