[GENM] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[GENM] GENTING MALAYSIA BERHAD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 0.5%
YoY- -2.4%
Quarter Report
Latest QR
Upcoming QR
GENM's Result
GENM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 5,380,680 4,712,212 4,367,692 4,255,416 3,301,288 3,211,080 2,903,544 10.82%
PBT 1,591,368 1,542,728 1,581,572 1,341,664 798,144 1,054,332 969,000 8.61%
Tax -502,320 -441,348 -392,520 -391,472 175,396 -250,136 -296,780 9.16%
NP 1,089,048 1,101,380 1,189,052 950,192 973,540 804,196 672,220 8.36%
-
NP to SH 1,089,456 1,101,776 1,189,444 950,588 973,920 804,196 672,220 8.37%
-
Tax Rate 31.57% 28.61% 24.82% 29.18% -21.98% 23.72% 30.63% -
Total Cost 4,291,632 3,610,832 3,178,640 3,305,224 2,327,748 2,406,884 2,231,324 11.51%
-
Net Worth 10,085,444 8,704,259 8,003,625 6,734,259 5,459,193 4,979,812 4,313,302 15.20%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 10,085,444 8,704,259 8,003,625 6,734,259 5,459,193 4,979,812 4,313,302 15.20%
NOSH 5,697,991 5,726,486 5,842,062 5,565,503 1,091,838 1,092,064 1,091,975 31.68%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 20.24% 23.37% 27.22% 22.33% 29.49% 25.04% 23.15% -
ROE 10.80% 12.66% 14.86% 14.12% 17.84% 16.15% 15.58% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 94.43 82.29 74.76 76.46 302.36 294.04 265.90 -15.84%
EPS 19.12 19.24 20.36 17.08 17.84 73.64 61.56 -17.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.77 1.52 1.37 1.21 5.00 4.56 3.95 -12.51%
Adjusted Per Share Value based on latest NOSH - 5,565,503
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 94.92 83.12 77.05 75.07 58.23 56.64 51.22 10.82%
EPS 19.22 19.44 20.98 16.77 17.18 14.19 11.86 8.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7791 1.5354 1.4118 1.1879 0.963 0.8784 0.7609 15.19%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 2.87 2.14 3.44 3.44 2.64 1.87 2.10 -
P/RPS 3.04 2.60 4.60 4.50 0.87 0.64 0.79 25.16%
P/EPS 15.01 11.12 16.90 20.14 2.96 2.54 3.41 28.00%
EY 6.66 8.99 5.92 4.97 33.79 39.38 29.31 -21.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.41 2.51 2.84 0.53 0.41 0.53 20.45%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 27/05/10 27/05/09 28/05/08 24/05/07 31/05/06 27/05/05 25/05/04 -
Price 2.65 2.68 3.20 3.34 2.44 1.90 1.71 -
P/RPS 2.81 3.26 4.28 4.37 0.81 0.65 0.64 27.94%
P/EPS 13.86 13.93 15.72 19.56 2.74 2.58 2.78 30.68%
EY 7.22 7.18 6.36 5.11 36.56 38.76 36.00 -23.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.76 2.34 2.76 0.49 0.42 0.43 23.13%

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