[GENM] YoY TTM Result on 30-Sep-2006 [#3]

Stock

[GENM] GENTING MALAYSIA BERHAD

Announcement Date

23-Nov-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

30-Sep-2006 [#3]

Profit Trend

QoQ- 11.98%

YoY--%

Quarter Report

GENM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/04	30/09/05	30/09/03	CAGR
TTM Result
Revenue	5,045,312	4,698,820	4,299,235	3,677,500	2,861,811	3,365,962	2,687,805	11.05%
YoY %	7.37%	9.29%	16.91%	28.50%	-14.98%	25.23%	-	-
Horiz. %	187.71%	174.82%	159.95%	136.82%	106.47%	125.23%	100.00%	-
PBT	1,050,712	1,803,270	1,717,701	1,170,764	896,545	1,101,904	798,077	4.68%
YoY %	-41.73%	4.98%	46.72%	30.59%	-18.64%	38.07%	-	-
Horiz. %	131.66%	225.95%	215.23%	146.70%	112.34%	138.07%	100.00%	-
Tax	-473,587	-437,348	-358,576	-207,010	-279,033	-105,389	-251,965	11.07%
YoY %	-8.29%	-21.97%	-73.22%	25.81%	-164.76%	58.17%	-	-
Horiz. %	187.96%	173.57%	142.31%	82.16%	110.74%	41.83%	100.00%	-
NP	577,125	1,365,922	1,359,125	963,754	617,512	996,515	546,112	0.92%
YoY %	-57.75%	0.50%	41.02%	56.07%	-38.03%	82.47%	-	-
Horiz. %	105.68%	250.12%	248.87%	176.48%	113.07%	182.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	577,538	1,366,326	1,359,517	964,144	617,512	996,706	546,112	0.93%
YoY %	-57.73%	0.50%	41.01%	56.13%	-38.04%	82.51%	-	-
Horiz. %	105.75%	250.19%	248.94%	176.55%	113.07%	182.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	45.07%	24.25%	20.88%	17.68%	31.12%	9.56%	31.57%	-
YoY %	85.86%	16.14%	18.10%	-43.19%	225.52%	-69.72%	-	-
Horiz. %	142.76%	76.81%	66.14%	56.00%	98.57%	30.28%	100.00%	-
Total Cost	4,468,187	3,332,898	2,940,110	2,713,746	2,244,299	2,369,447	2,141,693	13.02%
YoY %	34.06%	13.36%	8.34%	20.92%	-5.28%	10.63%	-	-
Horiz. %	208.63%	155.62%	137.28%	126.71%	104.79%	110.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	9,813,719	8,027,373	8,207,370	5,466,753	4,552,089	5,416,623	4,084,379	15.71%
YoY %	22.25%	-2.19%	50.13%	20.09%	-15.96%	32.62%	-	-
Horiz. %	240.27%	196.54%	200.95%	133.85%	111.45%	132.62%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/04	30/09/05	30/09/03	CAGR
Dividend
Div	401,362	368,948	323,597	179,135	201,956	229,284	191,063	13.15%
YoY %	8.79%	14.01%	80.64%	-11.30%	-11.92%	20.00%	-	-
Horiz. %	210.07%	193.10%	169.37%	93.76%	105.70%	120.00%	100.00%	-
Div Payout %	69.50%	27.00%	23.80%	18.58%	32.70%	23.00%	34.99%	-
YoY %	157.41%	13.45%	28.09%	-43.18%	42.17%	-34.27%	-	-
Horiz. %	198.63%	77.16%	68.02%	53.10%	93.46%	65.73%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/04	30/09/05	30/09/03	CAGR
Equity
Net Worth	9,813,719	8,027,373	8,207,370	5,466,753	4,552,089	5,416,623	4,084,379	15.71%
YoY %	22.25%	-2.19%	50.13%	20.09%	-15.96%	32.62%	-	-
Horiz. %	240.27%	196.54%	200.95%	133.85%	111.45%	132.62%	100.00%	-
NOSH	5,705,650	5,733,838	5,471,580	1,093,350	1,091,628	1,092,061	1,092,080	31.69%
YoY %	-0.49%	4.79%	400.44%	0.16%	-0.04%	-0.00%	-	-
Horiz. %	522.46%	525.04%	501.02%	100.12%	99.96%	100.00%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/04	30/09/05	30/09/03	CAGR
Ratio Analysis
NP Margin	11.44%	29.07%	31.61%	26.21%	21.58%	29.61%	20.32%	-
YoY %	-60.65%	-8.04%	20.60%	21.46%	-27.12%	45.72%	-	-
Horiz. %	56.30%	143.06%	155.56%	128.99%	106.20%	145.72%	100.00%	-
ROE	5.89%	17.02%	16.56%	17.64%	13.57%	18.40%	13.37%	-
YoY %	-65.39%	2.78%	-6.12%	29.99%	-26.25%	37.62%	-	-
Horiz. %	44.05%	127.30%	123.86%	131.94%	101.50%	137.62%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/04	30/09/05	30/09/03	CAGR
Per Share
RPS	88.43	81.95	78.57	336.35	262.16	308.22	246.12	-15.67%
YoY %	7.91%	4.30%	-76.64%	28.30%	-14.94%	25.23%	-	-
Horiz. %	35.93%	33.30%	31.92%	136.66%	106.52%	125.23%	100.00%	-
EPS	10.12	23.83	24.85	88.18	56.57	91.27	50.01	-23.35%
YoY %	-57.53%	-4.10%	-71.82%	55.88%	-38.02%	82.50%	-	-
Horiz. %	20.24%	47.65%	49.69%	176.32%	113.12%	182.50%	100.00%	-
DPS	7.00	6.43	5.91	16.40	18.50	21.00	17.50	-14.15%
YoY %	8.86%	8.80%	-63.96%	-11.35%	-11.90%	20.00%	-	-
Horiz. %	40.00%	36.74%	33.77%	93.71%	105.71%	120.00%	100.00%	-
NAPS	1.72	1.40	1.50	5.00	4.17	4.96	3.74	-12.13%
YoY %	22.86%	-6.67%	-70.00%	19.90%	-15.93%	32.62%	-	-
Horiz. %	45.99%	37.43%	40.11%	133.69%	111.50%	132.62%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/04	30/09/05	30/09/03	CAGR
Adjusted Per Share Value based on latest NOSH - 1,093,350
RPS	84.97	79.13	72.40	61.93	48.19	56.68	45.26	11.05%
YoY %	7.38%	9.30%	16.91%	28.51%	-14.98%	25.23%	-	-
Horiz. %	187.74%	174.83%	159.96%	136.83%	106.47%	125.23%	100.00%	-
EPS	9.73	23.01	22.90	16.24	10.40	16.79	9.20	0.93%
YoY %	-57.71%	0.48%	41.01%	56.15%	-38.06%	82.50%	-	-
Horiz. %	105.76%	250.11%	248.91%	176.52%	113.04%	182.50%	100.00%	-
DPS	6.76	6.21	5.45	3.02	3.40	3.86	3.22	13.14%
YoY %	8.86%	13.94%	80.46%	-11.18%	-11.92%	19.88%	-	-
Horiz. %	209.94%	192.86%	169.25%	93.79%	105.59%	119.88%	100.00%	-
NAPS	1.6527	1.3519	1.3822	0.9206	0.7666	0.9122	0.6878	15.71%
YoY %	22.25%	-2.19%	50.14%	20.09%	-15.96%	32.63%	-	-
Horiz. %	240.29%	196.55%	200.96%	133.85%	111.46%	132.63%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/04	30/09/05	30/09/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/09/08	28/09/07	29/09/06	30/09/04	30/09/05	30/09/03	-
Price	2.74	2.54	3.92	2.22	2.00	2.20	1.90	-
P/RPS	3.10	3.10	4.99	0.66	0.76	0.71	0.77	26.10%
YoY %	0.00%	-37.88%	656.06%	-13.16%	7.04%	-7.79%	-	-
Horiz. %	402.60%	402.60%	648.05%	85.71%	98.70%	92.21%	100.00%	-
P/EPS	27.07	10.66	15.78	2.52	3.54	2.41	3.80	38.67%
YoY %	153.94%	-32.45%	526.19%	-28.81%	46.89%	-36.58%	-	-
Horiz. %	712.37%	280.53%	415.26%	66.32%	93.16%	63.42%	100.00%	-
EY	3.69	9.38	6.34	39.72	28.28	41.49	26.32	-27.90%
YoY %	-60.66%	47.95%	-84.04%	40.45%	-31.84%	57.64%	-	-
Horiz. %	14.02%	35.64%	24.09%	150.91%	107.45%	157.64%	100.00%	-
DY	2.55	2.53	1.51	7.39	9.25	9.55	9.21	-19.25%
YoY %	0.79%	67.55%	-79.57%	-20.11%	-3.14%	3.69%	-	-
Horiz. %	27.69%	27.47%	16.40%	80.24%	100.43%	103.69%	100.00%	-
P/NAPS	1.59	1.81	2.61	0.44	0.48	0.44	0.51	20.84%
YoY %	-12.15%	-30.65%	493.18%	-8.33%	9.09%	-13.73%	-	-
Horiz. %	311.76%	354.90%	511.76%	86.27%	94.12%	86.27%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/04	30/09/05	30/09/03	CAGR
Price Multiplier on Announcement Date
Date	25/11/09	26/11/08	22/11/07	23/11/06	30/11/04	25/11/05	20/11/03	-
Price	2.87	2.65	3.60	2.52	1.93	2.12	2.02	-
P/RPS	3.25	3.23	4.58	0.75	0.74	0.69	0.82	25.77%
YoY %	0.62%	-29.48%	510.67%	1.35%	7.25%	-15.85%	-	-
Horiz. %	396.34%	393.90%	558.54%	91.46%	90.24%	84.15%	100.00%	-
P/EPS	28.35	11.12	14.49	2.86	3.41	2.32	4.04	38.32%
YoY %	154.95%	-23.26%	406.64%	-16.13%	46.98%	-42.57%	-	-
Horiz. %	701.73%	275.25%	358.66%	70.79%	84.41%	57.43%	100.00%	-
EY	3.53	8.99	6.90	34.99	29.31	43.05	24.76	-27.70%
YoY %	-60.73%	30.29%	-80.28%	19.38%	-31.92%	73.87%	-	-
Horiz. %	14.26%	36.31%	27.87%	141.32%	118.38%	173.87%	100.00%	-
DY	2.44	2.43	1.64	6.51	9.59	9.91	8.66	-19.01%
YoY %	0.41%	48.17%	-74.81%	-32.12%	-3.23%	14.43%	-	-
Horiz. %	28.18%	28.06%	18.94%	75.17%	110.74%	114.43%	100.00%	-
P/NAPS	1.67	1.89	2.40	0.50	0.46	0.43	0.54	20.68%
YoY %	-11.64%	-21.25%	380.00%	8.70%	6.98%	-20.37%	-	-
Horiz. %	309.26%	350.00%	444.44%	92.59%	85.19%	79.63%	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

2024-07-03 16:15:00

EMA 5

5 Mins

BUY

2024-07-03 16:10:00

EMA 5

5 Mins

SELL

2024-07-03 16:10:00

EMA 5

10 Mins

BUY

2024-07-03 16:10:00

MACD/RSI

10 Mins

BUY

2024-07-03 16:00:00

EMA 5

30 Mins

SELL

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

911

SALCON

SALCON BHD

882

MPI

MALAYSIAN PACIFIC INDUSTRIES

870

HLIND

HONG LEONG INDUSTRIES BHD

766

YTLPOWR

YTL POWER INTERNATIONAL BHD

700

WCT

WCT HOLDINGS BERHAD

574

GENTING

GENTING BHD

557

JCY

JCY INTERNATIONAL BERHAD

540

PBBANK

PUBLIC BANK BHD

520

Daily Stocks

HSI-CXV

0.115

+0.01

168,377,100

GOHUB

0.95

+0.60

143,104,400

INIX-OR

0.02

0.00

141,839,900

HSI-HU8

0.06

-0.015

128,778,500

AIMFLEX

0.20

+0.025

127,959,400

WCT

0.985

+0.095

111,659,900

HSI-CXN

0.20

+0.02

105,628,100

JAG-WC

0.045

+0.04

95,112,700

UUE

0.705

+0.01

79,689,800

AHB-WC

0.075

+0.005

79,096,000

More active Stocks

MPI

39.68

+0.78

73,500

GOHUB

0.95

+0.60

143,104,400

GAMUDA

7.24

+0.54

21,132,300

MISC

8.90

+0.34

6,948,900

YTLPOWR

5.30

+0.25

20,505,500

BURSA

9.10

+0.22

3,270,600

PETGAS

17.94

+0.22

193,600

DLADY

36.08

+0.22

34,700

RGTBHD-WC

0.19

+0.185

4,566,500

TENAGA

14.18

+0.18

10,099,500

More gainer Stocks

NESTLE

122.10

-0.30

66,100

HSI-CVR

0.91

-0.21

16,000

TENAGA-C2L

0.14

-0.20

4,231,500

ORIENT

6.97

-0.18

1,220,900

F&N

31.74

-0.16

420,500

ALLIANZ

22.24

-0.14

9,600

VITROX

4.12

-0.13

4,095,500

ATECH

3.66

-0.12

640,800

KUAISHO-C17

0.08

-0.12

58,800

DNEX-C33

0.045

-0.105

540,100

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