[GENM] YoY Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[GENM] GENTING MALAYSIA BERHAD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -23.54%
YoY- 25.13%
Quarter Report
Latest QR
Upcoming QR
GENM's Result
GENM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 7,802,320 5,380,680 4,712,212 4,367,692 4,255,416 3,301,288 3,211,080 15.93%
PBT 2,213,952 1,591,368 1,542,728 1,581,572 1,341,664 798,144 1,054,332 13.15%
Tax -543,160 -502,320 -441,348 -392,520 -391,472 175,396 -250,136 13.78%
NP 1,670,792 1,089,048 1,101,380 1,189,052 950,192 973,540 804,196 12.95%
-
NP to SH 1,670,792 1,089,456 1,101,776 1,189,444 950,588 973,920 804,196 12.95%
-
Tax Rate 24.53% 31.57% 28.61% 24.82% 29.18% -21.98% 23.72% -
Total Cost 6,131,528 4,291,632 3,610,832 3,178,640 3,305,224 2,327,748 2,406,884 16.85%
-
Net Worth 11,675,140 10,085,444 8,704,259 8,003,625 6,734,259 5,459,193 4,979,812 15.25%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 11,675,140 10,085,444 8,704,259 8,003,625 6,734,259 5,459,193 4,979,812 15.25%
NOSH 5,667,544 5,697,991 5,726,486 5,842,062 5,565,503 1,091,838 1,092,064 31.56%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 21.41% 20.24% 23.37% 27.22% 22.33% 29.49% 25.04% -
ROE 14.31% 10.80% 12.66% 14.86% 14.12% 17.84% 16.15% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 137.67 94.43 82.29 74.76 76.46 302.36 294.04 -11.87%
EPS 29.48 19.12 19.24 20.36 17.08 17.84 73.64 -14.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.06 1.77 1.52 1.37 1.21 5.00 4.56 -12.39%
Adjusted Per Share Value based on latest NOSH - 5,842,062
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 137.63 94.92 83.12 77.05 75.07 58.23 56.64 15.94%
EPS 29.47 19.22 19.44 20.98 16.77 17.18 14.19 12.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0595 1.7791 1.5354 1.4118 1.1879 0.963 0.8784 15.25%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 3.68 2.87 2.14 3.44 3.44 2.64 1.87 -
P/RPS 2.67 3.04 2.60 4.60 4.50 0.87 0.64 26.86%
P/EPS 12.48 15.01 11.12 16.90 20.14 2.96 2.54 30.36%
EY 8.01 6.66 8.99 5.92 4.97 33.79 39.38 -23.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 1.62 1.41 2.51 2.84 0.53 0.41 27.82%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 26/05/11 27/05/10 27/05/09 28/05/08 24/05/07 31/05/06 27/05/05 -
Price 3.52 2.65 2.68 3.20 3.34 2.44 1.90 -
P/RPS 2.56 2.81 3.26 4.28 4.37 0.81 0.65 25.65%
P/EPS 11.94 13.86 13.93 15.72 19.56 2.74 2.58 29.07%
EY 8.38 7.22 7.18 6.36 5.11 36.56 38.76 -22.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.50 1.76 2.34 2.76 0.49 0.42 26.35%

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