[GENM] YoY Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[GENM] GENTING MALAYSIA BERHAD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 0.59%
YoY- 21.1%
Quarter Report
Latest QR
Upcoming QR
GENM's Result
GENM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 4,712,212 4,367,692 4,255,416 3,301,288 3,211,080 2,903,544 2,763,120 9.29%
PBT 1,542,728 1,581,572 1,341,664 798,144 1,054,332 969,000 752,776 12.69%
Tax -441,348 -392,520 -391,472 175,396 -250,136 -296,780 -262,012 9.07%
NP 1,101,380 1,189,052 950,192 973,540 804,196 672,220 490,764 14.40%
-
NP to SH 1,101,776 1,189,444 950,588 973,920 804,196 672,220 490,376 14.43%
-
Tax Rate 28.61% 24.82% 29.18% -21.98% 23.72% 30.63% 34.81% -
Total Cost 3,610,832 3,178,640 3,305,224 2,327,748 2,406,884 2,231,324 2,272,356 8.01%
-
Net Worth 8,704,259 8,003,625 6,734,259 5,459,193 4,979,812 4,313,302 3,882,870 14.38%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 8,704,259 8,003,625 6,734,259 5,459,193 4,979,812 4,313,302 3,882,870 14.38%
NOSH 5,726,486 5,842,062 5,565,503 1,091,838 1,092,064 1,091,975 1,090,693 31.80%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 23.37% 27.22% 22.33% 29.49% 25.04% 23.15% 17.76% -
ROE 12.66% 14.86% 14.12% 17.84% 16.15% 15.58% 12.63% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 82.29 74.76 76.46 302.36 294.04 265.90 253.34 -17.07%
EPS 19.24 20.36 17.08 17.84 73.64 61.56 44.96 -13.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.37 1.21 5.00 4.56 3.95 3.56 -13.21%
Adjusted Per Share Value based on latest NOSH - 1,091,838
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 83.12 77.05 75.07 58.23 56.64 51.22 48.74 9.29%
EPS 19.44 20.98 16.77 17.18 14.19 11.86 8.65 14.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5354 1.4118 1.1879 0.963 0.8784 0.7609 0.6849 14.38%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 2.14 3.44 3.44 2.64 1.87 2.10 1.70 -
P/RPS 2.60 4.60 4.50 0.87 0.64 0.79 0.67 25.33%
P/EPS 11.12 16.90 20.14 2.96 2.54 3.41 3.78 19.68%
EY 8.99 5.92 4.97 33.79 39.38 29.31 26.45 -16.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 2.51 2.84 0.53 0.41 0.53 0.48 19.65%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 27/05/09 28/05/08 24/05/07 31/05/06 27/05/05 25/05/04 28/05/03 -
Price 2.68 3.20 3.34 2.44 1.90 1.71 1.73 -
P/RPS 3.26 4.28 4.37 0.81 0.65 0.64 0.68 29.82%
P/EPS 13.93 15.72 19.56 2.74 2.58 2.78 3.85 23.87%
EY 7.18 6.36 5.11 36.56 38.76 36.00 25.99 -19.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 2.34 2.76 0.49 0.42 0.43 0.49 23.72%

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