[GENM] YoY TTM Result on 31-Dec-2005 [#4]

Stock

[GENM] GENTING MALAYSIA BERHAD

Announcement Date

22-Feb-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2005

Quarter

31-Dec-2005 [#4]

Profit Trend

QoQ- -2.86%

YoY- 28.52%

Quarter Report

GENM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
TTM Result
Revenue	4,886,703	4,352,333	3,808,493	3,613,980	2,838,938	2,708,425	2,781,527	9.83%
YoY %	12.28%	14.28%	5.38%	27.30%	4.82%	-2.63%	-	-
Horiz. %	175.68%	156.47%	136.92%	129.93%	102.06%	97.37%	100.00%	-
PBT	1,127,010	1,912,059	1,138,677	1,301,575	833,881	758,718	939,666	3.07%
YoY %	-41.06%	67.92%	-12.52%	56.09%	9.91%	-19.26%	-	-
Horiz. %	119.94%	203.48%	121.18%	138.51%	88.74%	80.74%	100.00%	-
Tax	-493,024	-356,800	-193,219	-333,683	-80,527	-248,917	-296,313	8.84%
YoY %	-38.18%	-84.66%	42.10%	-314.37%	67.65%	16.00%	-	-
Horiz. %	166.39%	120.41%	65.21%	112.61%	27.18%	84.00%	100.00%	-
NP	633,986	1,555,259	945,458	967,892	753,354	509,801	643,353	-0.24%
YoY %	-59.24%	64.50%	-2.32%	28.48%	47.77%	-20.76%	-	-
Horiz. %	98.54%	241.74%	146.96%	150.44%	117.10%	79.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	634,389	1,555,654	945,850	968,178	753,354	509,801	643,300	-0.23%
YoY %	-59.22%	64.47%	-2.31%	28.52%	47.77%	-20.75%	-	-
Horiz. %	98.61%	241.82%	147.03%	150.50%	117.11%	79.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	43.75%	18.66%	16.97%	25.64%	9.66%	32.81%	31.53%	-
YoY %	134.46%	9.96%	-33.81%	165.42%	-70.56%	4.06%	-	-
Horiz. %	138.76%	59.18%	53.82%	81.32%	30.64%	104.06%	100.00%	-
Total Cost	4,252,717	2,797,074	2,863,035	2,646,088	2,085,584	2,198,624	2,138,174	12.13%
YoY %	52.04%	-2.30%	8.20%	26.88%	-5.14%	2.83%	-	-
Horiz. %	198.89%	130.82%	133.90%	123.75%	97.54%	102.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,331,442	7,810,387	5,467,738	5,580,818	4,749,375	4,147,418	3,820,183	13.86%
YoY %	6.67%	42.84%	-2.03%	17.51%	14.51%	8.57%	-	-
Horiz. %	218.09%	204.45%	143.13%	146.09%	124.32%	108.57%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Dividend
Div	402,156	356,190	59,043	262,084	218,369	196,516	190,819	13.21%
YoY %	12.90%	503.27%	-77.47%	20.02%	11.12%	2.99%	-	-
Horiz. %	210.75%	186.66%	30.94%	137.35%	114.44%	102.99%	100.00%	-
Div Payout %	63.39%	22.90%	6.24%	27.07%	28.99%	38.55%	29.66%	-
YoY %	176.81%	266.99%	-76.95%	-6.62%	-24.80%	29.97%	-	-
Horiz. %	213.72%	77.21%	21.04%	91.27%	97.74%	129.97%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Equity
Net Worth	8,331,442	7,810,387	5,467,738	5,580,818	4,749,375	4,147,418	3,820,183	13.86%
YoY %	6.67%	42.84%	-2.03%	17.51%	14.51%	8.57%	-	-
Horiz. %	218.09%	204.45%	143.13%	146.09%	124.32%	108.57%	100.00%	-
NOSH	5,745,822	5,461,809	1,093,547	1,092,136	1,091,810	1,091,425	1,091,481	31.85%
YoY %	5.20%	399.46%	0.13%	0.03%	0.04%	-0.01%	-	-
Horiz. %	526.42%	500.40%	100.19%	100.06%	100.03%	99.99%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Ratio Analysis
NP Margin	12.97%	35.73%	24.82%	26.78%	26.54%	18.82%	23.13%	-
YoY %	-63.70%	43.96%	-7.32%	0.90%	41.02%	-18.63%	-	-
Horiz. %	56.07%	154.47%	107.31%	115.78%	114.74%	81.37%	100.00%	-
ROE	7.61%	19.92%	17.30%	17.35%	15.86%	12.29%	16.84%	-
YoY %	-61.80%	15.14%	-0.29%	9.39%	29.05%	-27.02%	-	-
Horiz. %	45.19%	118.29%	102.73%	103.03%	94.18%	72.98%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Per Share
RPS	85.05	79.69	348.27	330.91	260.02	248.15	254.84	-16.70%
YoY %	6.73%	-77.12%	5.25%	27.26%	4.78%	-2.63%	-	-
Horiz. %	33.37%	31.27%	136.66%	129.85%	102.03%	97.37%	100.00%	-
EPS	11.04	28.48	86.49	88.65	69.00	46.71	58.94	-24.33%
YoY %	-61.24%	-67.07%	-2.44%	28.48%	47.72%	-20.75%	-	-
Horiz. %	18.73%	48.32%	146.74%	150.41%	117.07%	79.25%	100.00%	-
DPS	7.00	6.48	5.40	24.00	20.00	18.00	17.50	-14.15%
YoY %	8.02%	20.00%	-77.50%	20.00%	11.11%	2.86%	-	-
Horiz. %	40.00%	37.03%	30.86%	137.14%	114.29%	102.86%	100.00%	-
NAPS	1.45	1.43	5.00	5.11	4.35	3.80	3.50	-13.64%
YoY %	1.40%	-71.40%	-2.15%	17.47%	14.47%	8.57%	-	-
Horiz. %	41.43%	40.86%	142.86%	146.00%	124.29%	108.57%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Adjusted Per Share Value based on latest NOSH - 1,092,136
RPS	82.29	73.30	64.14	60.86	47.81	45.61	46.84	9.83%
YoY %	12.26%	14.28%	5.39%	27.30%	4.82%	-2.63%	-	-
Horiz. %	175.68%	156.49%	136.93%	129.93%	102.07%	97.37%	100.00%	-
EPS	10.68	26.20	15.93	16.30	12.69	8.59	10.83	-0.23%
YoY %	-59.24%	64.47%	-2.27%	28.45%	47.73%	-20.68%	-	-
Horiz. %	98.61%	241.92%	147.09%	150.51%	117.17%	79.32%	100.00%	-
DPS	6.77	6.00	0.99	4.41	3.68	3.31	3.21	13.23%
YoY %	12.83%	506.06%	-77.55%	19.84%	11.18%	3.12%	-	-
Horiz. %	210.90%	186.92%	30.84%	137.38%	114.64%	103.12%	100.00%	-
NAPS	1.4031	1.3153	0.9208	0.9398	0.7998	0.6984	0.6433	13.86%
YoY %	6.68%	42.84%	-2.02%	17.50%	14.52%	8.57%	-	-
Horiz. %	218.11%	204.46%	143.14%	146.09%	124.33%	108.57%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	31/12/07	29/12/06	30/12/05	31/12/04	31/12/03	31/12/02	-
Price	2.26	3.88	2.92	2.24	2.00	2.02	1.87	-
P/RPS	2.66	4.87	0.84	0.68	0.77	0.81	0.73	24.02%
YoY %	-45.38%	479.76%	23.53%	-11.69%	-4.94%	10.96%	-	-
Horiz. %	364.38%	667.12%	115.07%	93.15%	105.48%	110.96%	100.00%	-
P/EPS	20.47	13.62	3.38	2.53	2.90	4.32	3.17	36.42%
YoY %	50.29%	302.96%	33.60%	-12.76%	-32.87%	36.28%	-	-
Horiz. %	645.74%	429.65%	106.62%	79.81%	91.48%	136.28%	100.00%	-
EY	4.89	7.34	29.62	39.58	34.50	23.12	31.52	-26.67%
YoY %	-33.38%	-75.22%	-25.16%	14.72%	49.22%	-26.65%	-	-
Horiz. %	15.51%	23.29%	93.97%	125.57%	109.45%	73.35%	100.00%	-
DY	3.10	1.67	1.85	10.71	10.00	8.91	9.36	-16.80%
YoY %	85.63%	-9.73%	-82.73%	7.10%	12.23%	-4.81%	-	-
Horiz. %	33.12%	17.84%	19.76%	114.42%	106.84%	95.19%	100.00%	-
P/NAPS	1.56	2.71	0.58	0.44	0.46	0.53	0.53	19.69%
YoY %	-42.44%	367.24%	31.82%	-4.35%	-13.21%	0.00%	-	-
Horiz. %	294.34%	511.32%	109.43%	83.02%	86.79%	100.00%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Price Multiplier on Announcement Date
Date	25/02/09	28/02/08	28/02/07	22/02/06	25/02/05	26/02/04	28/02/03	-
Price	2.24	3.80	3.00	2.52	2.10	2.28	1.89	-
P/RPS	2.63	4.77	0.86	0.76	0.81	0.92	0.74	23.51%
YoY %	-44.86%	454.65%	13.16%	-6.17%	-11.96%	24.32%	-	-
Horiz. %	355.41%	644.59%	116.22%	102.70%	109.46%	124.32%	100.00%	-
P/EPS	20.29	13.34	3.47	2.84	3.04	4.88	3.21	35.93%
YoY %	52.10%	284.44%	22.18%	-6.58%	-37.70%	52.02%	-	-
Horiz. %	632.09%	415.58%	108.10%	88.47%	94.70%	152.02%	100.00%	-
EY	4.93	7.50	28.83	35.18	32.86	20.49	31.18	-26.44%
YoY %	-34.27%	-73.99%	-18.05%	7.06%	60.37%	-34.28%	-	-
Horiz. %	15.81%	24.05%	92.46%	112.83%	105.39%	65.72%	100.00%	-
DY	3.13	1.71	1.80	9.52	9.52	7.89	9.26	-16.52%
YoY %	83.04%	-5.00%	-81.09%	0.00%	20.66%	-14.79%	-	-
Horiz. %	33.80%	18.47%	19.44%	102.81%	102.81%	85.21%	100.00%	-
P/NAPS	1.54	2.66	0.60	0.49	0.48	0.60	0.54	19.06%
YoY %	-42.11%	343.33%	22.45%	2.08%	-20.00%	11.11%	-	-
Horiz. %	285.19%	492.59%	111.11%	90.74%	88.89%	111.11%	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

970

MPI

MALAYSIAN PACIFIC INDUSTRIES

941

SALCON

SALCON BHD

878

HLIND

HONG LEONG INDUSTRIES BHD

840

YTLPOWR

YTL POWER INTERNATIONAL BHD

704

WCT

WCT HOLDINGS BERHAD

579

GENTING

GENTING BHD

577

JCY

JCY INTERNATIONAL BERHAD

555

PBBANK

PUBLIC BANK BHD

535

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

0.91

+0.63

29,969,700

SIAB

0.15

+0.015

12,500,800

BSLCORP-OR

0.005

0.00

12,469,600

JAKS

0.165

+0.005

11,756,100

WCT

0.95

-0.035

11,291,000

AHB-WC

0.075

0.00

11,210,000

HEXCARE

0.27

+0.005

7,905,900

More active Stocks

OFB

0.91

+0.63

29,969,700

GREATEC

5.52

+0.12

489,300

HEIM

22.58

+0.08

300

MY-MOMETF

1.35

+0.07

200

MSNIAGA

1.55

+0.06

30,800

OCB

0.955

+0.055

1,000

HTPADU

2.26

+0.05

85,000

ATECH

3.71

+0.05

16,500

NDX-CG

0.945

+0.045

100

SUNWAY

3.99

+0.04

127,200

More gainer Stocks

TOYOVEN

1.12

-0.26

579,200

KUAISHO-C17

0.08

-0.12

58,800

GAMUDA

7.15

-0.09

255,300

DRBHCOMC3F

0.06

-0.09

80,000

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

VITROX

4.06

-0.06

190,700

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