[GENM] YoY TTM Result on 30-Jun-2005 [#2]

Stock

[GENM] GENTING MALAYSIA BERHAD

Announcement Date

26-Aug-2005

Admission Sponsor

Sponsor

Financial Year

31-Dec-2005

Quarter

30-Jun-2005 [#2]

Profit Trend

QoQ- 18.37%

YoY- 39.92%

Quarter Report

GENM'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
TTM Result
Revenue	4,589,293	4,179,688	3,613,884	3,090,774	2,876,256	2,667,619	2,684,787	9.33%
YoY %	9.80%	15.66%	16.92%	7.46%	7.82%	-0.64%	-	-
Horiz. %	170.94%	155.68%	134.61%	115.12%	107.13%	99.36%	100.00%	-
PBT	2,094,331	1,406,539	1,095,936	992,631	944,350	759,102	852,049	16.15%
YoY %	48.90%	28.34%	10.41%	5.11%	24.40%	-10.91%	-	-
Horiz. %	245.80%	165.08%	128.62%	116.50%	110.83%	89.09%	100.00%	-
Tax	-400,921	-337,959	-235,301	-61,932	-279,137	-273,080	-282,447	6.00%
YoY %	-18.63%	-43.63%	-279.93%	77.81%	-2.22%	3.32%	-	-
Horiz. %	141.95%	119.65%	83.31%	21.93%	98.83%	96.68%	100.00%	-
NP	1,693,410	1,068,580	860,635	930,699	665,213	486,022	569,602	19.89%
YoY %	58.47%	24.16%	-7.53%	39.91%	36.87%	-14.67%	-	-
Horiz. %	297.30%	187.60%	151.09%	163.39%	116.79%	85.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,693,816	1,068,971	861,023	930,794	665,213	486,022	569,549	19.89%
YoY %	58.45%	24.15%	-7.50%	39.92%	36.87%	-14.67%	-	-
Horiz. %	297.40%	187.69%	151.18%	163.43%	116.80%	85.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.14%	24.03%	21.47%	6.24%	29.56%	35.97%	33.15%	-
YoY %	-20.35%	11.92%	244.07%	-78.89%	-17.82%	8.51%	-	-
Horiz. %	57.74%	72.49%	64.77%	18.82%	89.17%	108.51%	100.00%	-
Total Cost	2,895,883	3,111,108	2,753,249	2,160,075	2,211,043	2,181,597	2,115,185	5.37%
YoY %	-6.92%	13.00%	27.46%	-2.31%	1.35%	3.14%	-	-
Horiz. %	136.91%	147.08%	130.17%	102.12%	104.53%	103.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,156,636	7,036,375	5,465,976	5,208,154	4,422,177	3,898,884	3,594,516	14.61%
YoY %	15.92%	28.73%	4.95%	17.77%	13.42%	8.47%	-	-
Horiz. %	226.92%	195.75%	152.06%	144.89%	123.03%	108.47%	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	368,948	323,597	179,135	229,284	201,956	191,063	179,760	12.71%
YoY %	14.01%	80.64%	-21.87%	13.53%	5.70%	6.29%	-	-
Horiz. %	205.24%	180.02%	99.65%	127.55%	112.35%	106.29%	100.00%	-
Div Payout %	21.78%	30.27%	20.81%	24.63%	30.36%	39.31%	31.56%	-
YoY %	-28.05%	45.46%	-15.51%	-18.87%	-22.77%	24.56%	-	-
Horiz. %	69.01%	95.91%	65.94%	78.04%	96.20%	124.56%	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	8,156,636	7,036,375	5,465,976	5,208,154	4,422,177	3,898,884	3,594,516	14.61%
YoY %	15.92%	28.73%	4.95%	17.77%	13.42%	8.47%	-	-
Horiz. %	226.92%	195.75%	152.06%	144.89%	123.03%	108.47%	100.00%	-
NOSH	5,744,110	5,540,452	1,093,195	1,091,856	1,091,895	1,092,124	1,089,247	31.89%
YoY %	3.68%	406.81%	0.12%	-0.00%	-0.02%	0.26%	-	-
Horiz. %	527.35%	508.65%	100.36%	100.24%	100.24%	100.26%	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	36.90%	25.57%	23.81%	30.11%	23.13%	18.22%	21.22%	-
YoY %	44.31%	7.39%	-20.92%	30.18%	26.95%	-14.14%	-	-
Horiz. %	173.89%	120.50%	112.21%	141.89%	109.00%	85.86%	100.00%	-
ROE	20.77%	15.19%	15.75%	17.87%	15.04%	12.47%	15.84%	-
YoY %	36.73%	-3.56%	-11.86%	18.82%	20.61%	-21.28%	-	-
Horiz. %	131.12%	95.90%	99.43%	112.82%	94.95%	78.72%	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	79.90	75.44	330.58	283.08	263.42	244.26	246.48	-17.10%
YoY %	5.91%	-77.18%	16.78%	7.46%	7.84%	-0.90%	-	-
Horiz. %	32.42%	30.61%	134.12%	114.85%	106.87%	99.10%	100.00%	-
EPS	29.49	19.29	78.76	85.25	60.92	44.50	52.29	-9.09%
YoY %	52.88%	-75.51%	-7.61%	39.94%	36.90%	-14.90%	-	-
Horiz. %	56.40%	36.89%	150.62%	163.03%	116.50%	85.10%	100.00%	-
DPS	6.42	5.84	16.40	21.00	18.50	17.50	16.50	-14.54%
YoY %	9.93%	-64.39%	-21.90%	13.51%	5.71%	6.06%	-	-
Horiz. %	38.91%	35.39%	99.39%	127.27%	112.12%	106.06%	100.00%	-
NAPS	1.42	1.27	5.00	4.77	4.05	3.57	3.30	-13.10%
YoY %	11.81%	-74.60%	4.82%	17.78%	13.45%	8.18%	-	-
Horiz. %	43.03%	38.48%	151.52%	144.55%	122.73%	108.18%	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 - 1,091,856
RPS	77.29	70.39	60.86	52.05	48.44	44.92	45.21	9.34%
YoY %	9.80%	15.66%	16.93%	7.45%	7.84%	-0.64%	-	-
Horiz. %	170.96%	155.70%	134.62%	115.13%	107.14%	99.36%	100.00%	-
EPS	28.52	18.00	14.50	15.68	11.20	8.18	9.59	19.89%
YoY %	58.44%	24.14%	-7.53%	40.00%	36.92%	-14.70%	-	-
Horiz. %	297.39%	187.70%	151.20%	163.50%	116.79%	85.30%	100.00%	-
DPS	6.21	5.45	3.02	3.86	3.40	3.22	3.03	12.69%
YoY %	13.94%	80.46%	-21.76%	13.53%	5.59%	6.27%	-	-
Horiz. %	204.95%	179.87%	99.67%	127.39%	112.21%	106.27%	100.00%	-
NAPS	1.3736	1.185	0.9205	0.8771	0.7447	0.6566	0.6053	14.62%
YoY %	15.92%	28.73%	4.95%	17.78%	13.42%	8.48%	-	-
Horiz. %	226.93%	195.77%	152.07%	144.90%	123.03%	108.48%	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	2.60	3.46	2.34	1.90	1.79	1.96	2.12	-
P/RPS	3.25	4.59	0.71	0.67	0.68	0.80	0.86	24.77%
YoY %	-29.19%	546.48%	5.97%	-1.47%	-15.00%	-6.98%	-	-
Horiz. %	377.91%	533.72%	82.56%	77.91%	79.07%	93.02%	100.00%	-
P/EPS	8.82	17.93	2.97	2.23	2.94	4.40	4.05	13.83%
YoY %	-50.81%	503.70%	33.18%	-24.15%	-33.18%	8.64%	-	-
Horiz. %	217.78%	442.72%	73.33%	55.06%	72.59%	108.64%	100.00%	-
EY	11.34	5.58	33.66	44.87	34.04	22.71	24.66	-12.13%
YoY %	103.23%	-83.42%	-24.98%	31.82%	49.89%	-7.91%	-	-
Horiz. %	45.99%	22.63%	136.50%	181.95%	138.04%	92.09%	100.00%	-
DY	2.47	1.69	7.01	11.05	10.34	8.93	7.78	-17.39%
YoY %	46.15%	-75.89%	-36.56%	6.87%	15.79%	14.78%	-	-
Horiz. %	31.75%	21.72%	90.10%	142.03%	132.90%	114.78%	100.00%	-
P/NAPS	1.83	2.72	0.47	0.40	0.44	0.55	0.64	19.11%
YoY %	-32.72%	478.72%	17.50%	-9.09%	-20.00%	-14.06%	-	-
Horiz. %	285.94%	425.00%	73.44%	62.50%	68.75%	85.94%	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	27/08/08	23/08/07	30/08/06	26/08/05	25/08/04	27/08/03	29/08/02	-
Price	2.53	3.80	2.38	2.02	1.67	2.04	2.04	-
P/RPS	3.17	5.04	0.72	0.71	0.63	0.84	0.83	24.99%
YoY %	-37.10%	600.00%	1.41%	12.70%	-25.00%	1.20%	-	-
Horiz. %	381.93%	607.23%	86.75%	85.54%	75.90%	101.20%	100.00%	-
P/EPS	8.58	19.70	3.02	2.37	2.74	4.58	3.90	14.02%
YoY %	-56.45%	552.32%	27.43%	-13.50%	-40.17%	17.44%	-	-
Horiz. %	220.00%	505.13%	77.44%	60.77%	70.26%	117.44%	100.00%	-
EY	11.66	5.08	33.09	42.20	36.48	21.81	25.63	-12.29%
YoY %	129.53%	-84.65%	-21.59%	15.68%	67.26%	-14.90%	-	-
Horiz. %	45.49%	19.82%	129.11%	164.65%	142.33%	85.10%	100.00%	-
DY	2.54	1.54	6.89	10.40	11.08	8.58	8.09	-17.54%
YoY %	64.94%	-77.65%	-33.75%	-6.14%	29.14%	6.06%	-	-
Horiz. %	31.40%	19.04%	85.17%	128.55%	136.96%	106.06%	100.00%	-
P/NAPS	1.78	2.99	0.48	0.42	0.41	0.57	0.62	19.19%
YoY %	-40.47%	522.92%	14.29%	2.44%	-28.07%	-8.06%	-	-
Horiz. %	287.10%	482.26%	77.42%	67.74%	66.13%	91.94%	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 - 3 July 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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 >

DNEX

DAGANG NEXCHANGE BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

985

MPI

MALAYSIAN PACIFIC INDUSTRIES

956

SALCON

SALCON BHD

904

HLIND

HONG LEONG INDUSTRIES BHD

867

YTLPOWR

YTL POWER INTERNATIONAL BHD

751

GENTING

GENTING BHD

591

WCT

WCT HOLDINGS BERHAD

586

JCY

JCY INTERNATIONAL BERHAD

577

PBBANK

PUBLIC BANK BHD

537

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

OFB

0.89

+0.61

38,243,600

SIAB

0.15

+0.015

16,036,600

WCT

0.95

-0.035

15,713,800

JAKS

0.17

+0.01

14,499,400

BSLCORP-OR

0.005

0.00

12,469,600

AHB-WC

0.075

0.00

11,210,000

HEXCARE

0.275

+0.01

10,652,200

More active Stocks

OFB

0.89

+0.61

38,243,600

GREATEC

5.52

+0.12

607,200

HEIM

22.58

+0.08

300

MY-MOMETF

1.35

+0.07

200

UMCCA

5.15

+0.07

200

MSNIAGA

1.55

+0.06

30,800

OCB

0.955

+0.055

1,000

SKBSHUT-WA

0.465

+0.045

1,281,900

NDX-CG

0.945

+0.045

100

HUMEIND

3.64

+0.04

24,900

More gainer Stocks

TOYOVEN

1.19

-0.19

954,400

ORIENT

6.97

-0.18

1,220,900

KUAISHO-C17

0.08

-0.12

58,800

GAMUDA

7.13

-0.11

290,000

DRBHCOMC3F

0.06

-0.09

130,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

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