[GENM] YoY TTM Result on 31-Dec-2006 [#4]

Stock

[GENM] GENTING MALAYSIA BERHAD

Announcement Date

28-Feb-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

31-Dec-2006 [#4]

Profit Trend

QoQ- -1.9%

YoY- -2.31%

Quarter Report

RWG-ANN4Q06 final.pdf

Latest QR

Upcoming QR

GENM's Result

GENM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
TTM Result
Revenue	4,991,765	4,886,703	4,352,333	3,808,493	3,613,980	2,838,938	2,708,425	10.71%
YoY %	2.15%	12.28%	14.28%	5.38%	27.30%	4.82%	-	-
Horiz. %	184.31%	180.43%	160.70%	140.62%	133.43%	104.82%	100.00%	-
PBT	1,764,593	1,127,010	1,912,059	1,138,677	1,301,575	833,881	758,718	15.09%
YoY %	56.57%	-41.06%	67.92%	-12.52%	56.09%	9.91%	-	-
Horiz. %	232.58%	148.54%	252.01%	150.08%	171.55%	109.91%	100.00%	-
Tax	-441,310	-493,024	-356,800	-193,219	-333,683	-80,527	-248,917	10.00%
YoY %	10.49%	-38.18%	-84.66%	42.10%	-314.37%	67.65%	-	-
Horiz. %	177.29%	198.07%	143.34%	77.62%	134.05%	32.35%	100.00%	-
NP	1,323,283	633,986	1,555,259	945,458	967,892	753,354	509,801	17.21%
YoY %	108.72%	-59.24%	64.50%	-2.32%	28.48%	47.77%	-	-
Horiz. %	259.57%	124.36%	305.07%	185.46%	189.86%	147.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,323,701	634,389	1,555,654	945,850	968,178	753,354	509,801	17.22%
YoY %	108.66%	-59.22%	64.47%	-2.31%	28.52%	47.77%	-	-
Horiz. %	259.65%	124.44%	305.15%	185.53%	189.91%	147.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.01%	43.75%	18.66%	16.97%	25.64%	9.66%	32.81%	-
YoY %	-42.83%	134.46%	9.96%	-33.81%	165.42%	-70.56%	-	-
Horiz. %	76.23%	133.34%	56.87%	51.72%	78.15%	29.44%	100.00%	-
Total Cost	3,668,482	4,252,717	2,797,074	2,863,035	2,646,088	2,085,584	2,198,624	8.89%
YoY %	-13.74%	52.04%	-2.30%	8.20%	26.88%	-5.14%	-	-
Horiz. %	166.85%	193.43%	127.22%	130.22%	120.35%	94.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	10,140,057	8,331,442	7,810,387	5,467,738	5,580,818	4,749,375	4,147,418	16.05%
YoY %	21.71%	6.67%	42.84%	-2.03%	17.51%	14.51%	-	-
Horiz. %	244.49%	200.88%	188.32%	131.83%	134.56%	114.51%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Dividend
Div	416,486	402,156	356,190	59,043	262,084	218,369	196,516	13.32%
YoY %	3.56%	12.90%	503.27%	-77.47%	20.02%	11.12%	-	-
Horiz. %	211.93%	204.64%	181.25%	30.04%	133.37%	111.12%	100.00%	-
Div Payout %	31.46%	63.39%	22.90%	6.24%	27.07%	28.99%	38.55%	-
YoY %	-50.37%	176.81%	266.99%	-76.95%	-6.62%	-24.80%	-	-
Horiz. %	81.61%	164.44%	59.40%	16.19%	70.22%	75.20%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Equity
Net Worth	10,140,057	8,331,442	7,810,387	5,467,738	5,580,818	4,749,375	4,147,418	16.05%
YoY %	21.71%	6.67%	42.84%	-2.03%	17.51%	14.51%	-	-
Horiz. %	244.49%	200.88%	188.32%	131.83%	134.56%	114.51%	100.00%	-
NOSH	5,696,661	5,745,822	5,461,809	1,093,547	1,092,136	1,091,810	1,091,425	31.67%
YoY %	-0.86%	5.20%	399.46%	0.13%	0.03%	0.04%	-	-
Horiz. %	521.95%	526.45%	500.43%	100.19%	100.07%	100.04%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Ratio Analysis
NP Margin	26.51%	12.97%	35.73%	24.82%	26.78%	26.54%	18.82%	-
YoY %	104.39%	-63.70%	43.96%	-7.32%	0.90%	41.02%	-	-
Horiz. %	140.86%	68.92%	189.85%	131.88%	142.30%	141.02%	100.00%	-
ROE	13.05%	7.61%	19.92%	17.30%	17.35%	15.86%	12.29%	-
YoY %	71.48%	-61.80%	15.14%	-0.29%	9.39%	29.05%	-	-
Horiz. %	106.18%	61.92%	162.08%	140.76%	141.17%	129.05%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Per Share
RPS	87.63	85.05	79.69	348.27	330.91	260.02	248.15	-15.91%
YoY %	3.03%	6.73%	-77.12%	5.25%	27.26%	4.78%	-	-
Horiz. %	35.31%	34.27%	32.11%	140.35%	133.35%	104.78%	100.00%	-
EPS	23.24	11.04	28.48	86.49	88.65	69.00	46.71	-10.97%
YoY %	110.51%	-61.24%	-67.07%	-2.44%	28.48%	47.72%	-	-
Horiz. %	49.75%	23.64%	60.97%	185.16%	189.79%	147.72%	100.00%	-
DPS	7.30	7.00	6.48	5.40	24.00	20.00	18.00	-13.95%
YoY %	4.29%	8.02%	20.00%	-77.50%	20.00%	11.11%	-	-
Horiz. %	40.56%	38.89%	36.00%	30.00%	133.33%	111.11%	100.00%	-
NAPS	1.78	1.45	1.43	5.00	5.11	4.35	3.80	-11.86%
YoY %	22.76%	1.40%	-71.40%	-2.15%	17.47%	14.47%	-	-
Horiz. %	46.84%	38.16%	37.63%	131.58%	134.47%	114.47%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Adjusted Per Share Value based on latest NOSH - 1,093,547
RPS	84.06	82.29	73.30	64.14	60.86	47.81	45.61	10.71%
YoY %	2.15%	12.26%	14.28%	5.39%	27.30%	4.82%	-	-
Horiz. %	184.30%	180.42%	160.71%	140.63%	133.44%	104.82%	100.00%	-
EPS	22.29	10.68	26.20	15.93	16.30	12.69	8.59	17.20%
YoY %	108.71%	-59.24%	64.47%	-2.27%	28.45%	47.73%	-	-
Horiz. %	259.49%	124.33%	305.01%	185.45%	189.76%	147.73%	100.00%	-
DPS	7.01	6.77	6.00	0.99	4.41	3.68	3.31	13.30%
YoY %	3.55%	12.83%	506.06%	-77.55%	19.84%	11.18%	-	-
Horiz. %	211.78%	204.53%	181.27%	29.91%	133.23%	111.18%	100.00%	-
NAPS	1.7076	1.4031	1.3153	0.9208	0.9398	0.7998	0.6984	16.05%
YoY %	21.70%	6.68%	42.84%	-2.02%	17.50%	14.52%	-	-
Horiz. %	244.50%	200.90%	188.33%	131.84%	134.56%	114.52%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	31/12/08	31/12/07	29/12/06	30/12/05	31/12/04	31/12/03	-
Price	2.81	2.26	3.88	2.92	2.24	2.00	2.02	-
P/RPS	3.21	2.66	4.87	0.84	0.68	0.77	0.81	25.77%
YoY %	20.68%	-45.38%	479.76%	23.53%	-11.69%	-4.94%	-	-
Horiz. %	396.30%	328.40%	601.23%	103.70%	83.95%	95.06%	100.00%	-
P/EPS	12.09	20.47	13.62	3.38	2.53	2.90	4.32	18.69%
YoY %	-40.94%	50.29%	302.96%	33.60%	-12.76%	-32.87%	-	-
Horiz. %	279.86%	473.84%	315.28%	78.24%	58.56%	67.13%	100.00%	-
EY	8.27	4.89	7.34	29.62	39.58	34.50	23.12	-15.73%
YoY %	69.12%	-33.38%	-75.22%	-25.16%	14.72%	49.22%	-	-
Horiz. %	35.77%	21.15%	31.75%	128.11%	171.19%	149.22%	100.00%	-
DY	2.60	3.10	1.67	1.85	10.71	10.00	8.91	-18.54%
YoY %	-16.13%	85.63%	-9.73%	-82.73%	7.10%	12.23%	-	-
Horiz. %	29.18%	34.79%	18.74%	20.76%	120.20%	112.23%	100.00%	-
P/NAPS	1.58	1.56	2.71	0.58	0.44	0.46	0.53	19.94%
YoY %	1.28%	-42.44%	367.24%	31.82%	-4.35%	-13.21%	-	-
Horiz. %	298.11%	294.34%	511.32%	109.43%	83.02%	86.79%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Price Multiplier on Announcement Date
Date	25/02/10	25/02/09	28/02/08	28/02/07	22/02/06	25/02/05	26/02/04	-
Price	2.72	2.24	3.80	3.00	2.52	2.10	2.28	-
P/RPS	3.10	2.63	4.77	0.86	0.76	0.81	0.92	22.41%
YoY %	17.87%	-44.86%	454.65%	13.16%	-6.17%	-11.96%	-	-
Horiz. %	336.96%	285.87%	518.48%	93.48%	82.61%	88.04%	100.00%	-
P/EPS	11.71	20.29	13.34	3.47	2.84	3.04	4.88	15.69%
YoY %	-42.29%	52.10%	284.44%	22.18%	-6.58%	-37.70%	-	-
Horiz. %	239.96%	415.78%	273.36%	71.11%	58.20%	62.30%	100.00%	-
EY	8.54	4.93	7.50	28.83	35.18	32.86	20.49	-13.56%
YoY %	73.23%	-34.27%	-73.99%	-18.05%	7.06%	60.37%	-	-
Horiz. %	41.68%	24.06%	36.60%	140.70%	171.69%	160.37%	100.00%	-
DY	2.68	3.13	1.71	1.80	9.52	9.52	7.89	-16.45%
YoY %	-14.38%	83.04%	-5.00%	-81.09%	0.00%	20.66%	-	-
Horiz. %	33.97%	39.67%	21.67%	22.81%	120.66%	120.66%	100.00%	-
P/NAPS	1.53	1.54	2.66	0.60	0.49	0.48	0.60	16.86%
YoY %	-0.65%	-42.11%	343.33%	22.45%	2.08%	-20.00%	-	-
Horiz. %	255.00%	256.67%	443.33%	100.00%	81.67%	80.00%	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