[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 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