[GENM] YoY Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[GENM] GENTING MALAYSIA BERHAD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 6.75%
YoY- 19.63%
Quarter Report
Latest QR
Upcoming QR
GENM's Result
GENM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 4,367,692 4,255,416 3,301,288 3,211,080 2,903,544 2,763,120 2,941,220 6.80%
PBT 1,581,572 1,341,664 798,144 1,054,332 969,000 752,776 850,972 10.87%
Tax -392,520 -391,472 175,396 -250,136 -296,780 -262,012 -289,692 5.18%
NP 1,189,052 950,192 973,540 804,196 672,220 490,764 561,280 13.31%
-
NP to SH 1,189,444 950,588 973,920 804,196 672,220 490,376 561,280 13.32%
-
Tax Rate 24.82% 29.18% -21.98% 23.72% 30.63% 34.81% 34.04% -
Total Cost 3,178,640 3,305,224 2,327,748 2,406,884 2,231,324 2,272,356 2,379,940 4.93%
-
Net Worth 8,003,625 6,734,259 5,459,193 4,979,812 4,313,302 3,882,870 3,437,296 15.11%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 8,003,625 6,734,259 5,459,193 4,979,812 4,313,302 3,882,870 3,437,296 15.11%
NOSH 5,842,062 5,565,503 1,091,838 1,092,064 1,091,975 1,090,693 1,087,751 32.30%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 27.22% 22.33% 29.49% 25.04% 23.15% 17.76% 19.08% -
ROE 14.86% 14.12% 17.84% 16.15% 15.58% 12.63% 16.33% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 74.76 76.46 302.36 294.04 265.90 253.34 270.39 -19.27%
EPS 20.36 17.08 17.84 73.64 61.56 44.96 51.60 -14.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.21 5.00 4.56 3.95 3.56 3.16 -12.99%
Adjusted Per Share Value based on latest NOSH - 1,092,064
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 77.05 75.07 58.23 56.64 51.22 48.74 51.88 6.80%
EPS 20.98 16.77 17.18 14.19 11.86 8.65 9.90 13.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4118 1.1879 0.963 0.8784 0.7609 0.6849 0.6063 15.11%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 3.44 3.44 2.64 1.87 2.10 1.70 1.98 -
P/RPS 4.60 4.50 0.87 0.64 0.79 0.67 0.73 35.86%
P/EPS 16.90 20.14 2.96 2.54 3.41 3.78 3.84 27.98%
EY 5.92 4.97 33.79 39.38 29.31 26.45 26.06 -21.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.51 2.84 0.53 0.41 0.53 0.48 0.63 25.88%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 28/05/08 24/05/07 31/05/06 27/05/05 25/05/04 28/05/03 30/05/02 -
Price 3.20 3.34 2.44 1.90 1.71 1.73 2.02 -
P/RPS 4.28 4.37 0.81 0.65 0.64 0.68 0.75 33.64%
P/EPS 15.72 19.56 2.74 2.58 2.78 3.85 3.91 26.07%
EY 6.36 5.11 36.56 38.76 36.00 25.99 25.54 -20.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.34 2.76 0.49 0.42 0.43 0.49 0.64 24.09%

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
Post a Comment