[GENM] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock

[GENM] GENTING MALAYSIA BERHAD

Announcement Date

30-Nov-2004

Admission Sponsor

Sponsor

Financial Year

31-Dec-2004

Quarter

30-Sep-2004 [#3]

Profit Trend

QoQ- 6.37%

YoY- 23.89%

Quarter Report

GENM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/08	30/09/07	30/09/06	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Annualized Quarter Result
Revenue	4,743,468	4,281,485	3,627,162	2,839,770	2,635,256	2,760,218	2,412,496	10.13%
YoY %	10.79%	18.04%	27.73%	7.76%	-4.53%	14.41%	-	-
Horiz. %	196.62%	177.47%	150.35%	117.71%	109.23%	114.41%	100.00%	-
PBT	1,828,674	1,973,726	1,201,694	1,018,745	834,976	1,023,761	597,936	17.30%
YoY %	-7.35%	64.25%	17.96%	22.01%	-18.44%	71.22%	-	-
Horiz. %	305.83%	330.09%	200.97%	170.38%	139.64%	171.22%	100.00%	-
Tax	-466,104	-358,706	-138,230	-273,978	-233,824	-292,953	-236,216	10.18%
YoY %	-29.94%	-159.50%	49.55%	-17.17%	20.18%	-24.02%	-	-
Horiz. %	197.32%	151.86%	58.52%	115.99%	98.99%	124.02%	100.00%	-
NP	1,362,570	1,615,020	1,063,464	744,766	601,152	730,808	361,720	20.84%
YoY %	-15.63%	51.86%	42.79%	23.89%	-17.74%	102.04%	-	-
Horiz. %	376.69%	446.48%	294.00%	205.90%	166.19%	202.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,362,976	1,615,413	1,063,857	744,766	601,152	730,808	361,720	20.84%
YoY %	-15.63%	51.84%	42.84%	23.89%	-17.74%	102.04%	-	-
Horiz. %	376.80%	446.59%	294.11%	205.90%	166.19%	202.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.49%	18.17%	11.50%	26.89%	28.00%	28.62%	39.51%	-
YoY %	40.29%	58.00%	-57.23%	-3.96%	-2.17%	-27.56%	-	-
Horiz. %	64.52%	45.99%	29.11%	68.06%	70.87%	72.44%	100.00%	-
Total Cost	3,380,897	2,666,465	2,563,698	2,095,004	2,034,104	2,029,410	2,050,776	7.39%
YoY %	26.79%	4.01%	22.37%	2.99%	0.23%	-1.04%	-	-
Horiz. %	164.86%	130.02%	125.01%	102.16%	99.19%	98.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,021,999	8,488,276	6,185,555	4,552,888	4,083,873	3,737,876	3,237,977	13.82%
YoY %	-5.49%	37.23%	35.86%	11.48%	9.26%	15.44%	-	-
Horiz. %	247.75%	262.15%	191.03%	140.61%	126.12%	115.44%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Dividend
Div	229,199	217,299	174,856	131,018	123,753	123,867	116,683	10.11%
YoY %	5.48%	24.27%	33.46%	5.87%	-0.09%	6.16%	-	-
Horiz. %	196.43%	186.23%	149.86%	112.29%	106.06%	106.16%	100.00%	-
Div Payout %	16.82%	13.45%	16.44%	17.59%	20.59%	16.95%	32.26%	-
YoY %	25.06%	-18.19%	-6.54%	-14.57%	21.47%	-47.46%	-	-
Horiz. %	52.14%	41.69%	50.96%	54.53%	63.83%	52.54%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Equity
Net Worth	8,021,999	8,488,276	6,185,555	4,552,888	4,083,873	3,737,876	3,237,977	13.82%
YoY %	-5.49%	37.23%	35.86%	11.48%	9.26%	15.44%	-	-
Horiz. %	247.75%	262.15%	191.03%	140.61%	126.12%	115.44%	100.00%	-
NOSH	5,729,999	5,658,850	1,092,854	1,091,819	1,091,944	1,092,946	1,093,911	26.66%
YoY %	1.26%	417.80%	0.09%	-0.01%	-0.09%	-0.09%	-	-
Horiz. %	523.81%	517.30%	99.90%	99.81%	99.82%	99.91%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Ratio Analysis
NP Margin	28.73%	37.72%	29.32%	26.23%	22.81%	26.48%	14.99%	-
YoY %	-23.83%	28.65%	11.78%	14.99%	-13.86%	76.65%	-	-
Horiz. %	191.66%	251.63%	195.60%	174.98%	152.17%	176.65%	100.00%	-
ROE	16.99%	19.03%	17.20%	16.36%	14.72%	19.55%	11.17%	-
YoY %	-10.72%	10.64%	5.13%	11.14%	-24.71%	75.02%	-	-
Horiz. %	152.10%	170.37%	153.98%	146.46%	131.78%	175.02%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Per Share
RPS	82.78	75.66	331.90	260.10	241.34	252.55	220.54	-13.05%
YoY %	9.41%	-77.20%	27.60%	7.77%	-4.44%	14.51%	-	-
Horiz. %	37.54%	34.31%	150.49%	117.94%	109.43%	114.51%	100.00%	-
EPS	23.79	28.55	97.35	68.21	55.05	66.93	33.07	-4.59%
YoY %	-16.67%	-70.67%	42.72%	23.91%	-17.75%	102.39%	-	-
Horiz. %	71.94%	86.33%	294.38%	206.26%	166.47%	202.39%	100.00%	-
DPS	4.00	3.84	16.00	12.00	11.33	11.33	10.67	-13.06%
YoY %	4.17%	-76.00%	33.33%	5.91%	0.00%	6.19%	-	-
Horiz. %	37.49%	35.99%	149.95%	112.46%	106.19%	106.19%	100.00%	-
NAPS	1.40	1.50	5.66	4.17	3.74	3.42	2.96	-10.13%
YoY %	-6.67%	-73.50%	35.73%	11.50%	9.36%	15.54%	-	-
Horiz. %	47.30%	50.68%	191.22%	140.88%	126.35%	115.54%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Adjusted Per Share Value based on latest NOSH - 1,091,628
RPS	83.67	75.53	63.98	50.09	46.49	48.69	42.56	10.12%
YoY %	10.78%	18.05%	27.73%	7.74%	-4.52%	14.40%	-	-
Horiz. %	196.59%	177.47%	150.33%	117.69%	109.23%	114.40%	100.00%	-
EPS	24.04	28.50	18.77	13.14	10.60	12.89	6.38	20.84%
YoY %	-15.65%	51.84%	42.85%	23.96%	-17.77%	102.04%	-	-
Horiz. %	376.80%	446.71%	294.20%	205.96%	166.14%	202.04%	100.00%	-
DPS	4.04	3.83	3.08	2.31	2.18	2.19	2.06	10.09%
YoY %	5.48%	24.35%	33.33%	5.96%	-0.46%	6.31%	-	-
Horiz. %	196.12%	185.92%	149.51%	112.14%	105.83%	106.31%	100.00%	-
NAPS	1.4151	1.4973	1.0911	0.8031	0.7204	0.6594	0.5712	13.82%
YoY %	-5.49%	37.23%	35.86%	11.48%	9.25%	15.44%	-	-
Horiz. %	247.74%	262.13%	191.02%	140.60%	126.12%	115.44%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	28/09/07	29/09/06	30/09/04	30/09/03	30/09/02	28/09/01	-
Price	2.54	3.92	2.22	2.00	1.90	1.80	1.15	-
P/RPS	3.07	5.18	0.67	0.77	0.79	0.71	0.52	28.84%
YoY %	-40.73%	673.13%	-12.99%	-2.53%	11.27%	36.54%	-	-
Horiz. %	590.38%	996.15%	128.85%	148.08%	151.92%	136.54%	100.00%	-
P/EPS	10.68	13.73	2.28	2.93	3.45	2.69	3.48	17.35%
YoY %	-22.21%	502.19%	-22.18%	-15.07%	28.25%	-22.70%	-	-
Horiz. %	306.90%	394.54%	65.52%	84.20%	99.14%	77.30%	100.00%	-
EY	9.36	7.28	43.85	34.11	28.98	37.15	28.75	-14.80%
YoY %	28.57%	-83.40%	28.55%	17.70%	-21.99%	29.22%	-	-
Horiz. %	32.56%	25.32%	152.52%	118.64%	100.80%	129.22%	100.00%	-
DY	1.57	0.98	7.21	6.00	5.96	6.30	9.28	-22.40%
YoY %	60.20%	-86.41%	20.17%	0.67%	-5.40%	-32.11%	-	-
Horiz. %	16.92%	10.56%	77.69%	64.66%	64.22%	67.89%	100.00%	-
P/NAPS	1.81	2.61	0.39	0.48	0.51	0.53	0.39	24.49%
YoY %	-30.65%	569.23%	-18.75%	-5.88%	-3.77%	35.90%	-	-
Horiz. %	464.10%	669.23%	100.00%	123.08%	130.77%	135.90%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Price Multiplier on Announcement Date
Date	26/11/08	22/11/07	23/11/06	30/11/04	20/11/03	27/11/02	28/11/01	-
Price	2.65	3.60	2.52	1.93	2.02	1.71	1.18	-
P/RPS	3.20	4.76	0.76	0.74	0.84	0.68	0.54	28.91%
YoY %	-32.77%	526.32%	2.70%	-11.90%	23.53%	25.93%	-	-
Horiz. %	592.59%	881.48%	140.74%	137.04%	155.56%	125.93%	100.00%	-
P/EPS	11.14	12.61	2.59	2.83	3.67	2.56	3.57	17.63%
YoY %	-11.66%	386.87%	-8.48%	-22.89%	43.36%	-28.29%	-	-
Horiz. %	312.04%	353.22%	72.55%	79.27%	102.80%	71.71%	100.00%	-
EY	8.98	7.93	38.63	35.34	27.25	39.10	28.02	-14.99%
YoY %	13.24%	-79.47%	9.31%	29.69%	-30.31%	39.54%	-	-
Horiz. %	32.05%	28.30%	137.87%	126.12%	97.25%	139.54%	100.00%	-
DY	1.51	1.07	6.35	6.22	5.61	6.63	9.04	-22.54%
YoY %	41.12%	-83.15%	2.09%	10.87%	-15.38%	-26.66%	-	-
Horiz. %	16.70%	11.84%	70.24%	68.81%	62.06%	73.34%	100.00%	-
P/NAPS	1.89	2.40	0.45	0.46	0.54	0.50	0.40	24.81%
YoY %	-21.25%	433.33%	-2.17%	-14.81%	8.00%	25.00%	-	-
Horiz. %	472.50%	600.00%	112.50%	115.00%	135.00%	125.00%	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