[GENM] YoY Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock

[GENM] GENTING MALAYSIA BERHAD

Announcement Date

25-Aug-2004

Admission Sponsor

Sponsor

Financial Year

31-Dec-2004

Quarter

30-Jun-2004 [#2]

Profit Trend

QoQ- 108.31%

YoY- 79.84%

Quarter Report

GENM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Cumulative Result
Revenue	2,095,732	1,724,537	1,724,633	1,472,797	1,304,966	1,418,874	1,237,218	9.17%
YoY %	21.52%	-0.01%	17.10%	12.86%	-8.03%	14.68%	-	-
Horiz. %	169.39%	139.39%	139.40%	119.04%	105.48%	114.68%	100.00%	-
PBT	724,446	456,584	662,223	503,473	317,841	498,405	251,824	19.24%
YoY %	58.67%	-31.05%	31.53%	58.40%	-36.23%	97.92%	-	-
Horiz. %	287.68%	181.31%	262.97%	199.93%	126.22%	197.92%	100.00%	-
Tax	-181,162	-36,422	-134,899	-153,399	-123,179	-146,771	-117,507	7.47%
YoY %	-397.40%	73.00%	12.06%	-24.53%	16.07%	-24.90%	-	-
Horiz. %	154.17%	31.00%	114.80%	130.54%	104.83%	124.90%	100.00%	-
NP	543,284	420,162	527,324	350,074	194,662	351,634	134,317	26.21%
YoY %	29.30%	-20.32%	50.63%	79.84%	-44.64%	161.79%	-	-
Horiz. %	404.48%	312.81%	392.60%	260.63%	144.93%	261.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	543,480	420,359	527,514	350,074	194,662	351,634	134,317	26.22%
YoY %	29.29%	-20.31%	50.69%	79.84%	-44.64%	161.79%	-	-
Horiz. %	404.62%	312.96%	392.74%	260.63%	144.93%	261.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.01%	7.98%	20.37%	30.47%	38.75%	29.45%	46.66%	-
YoY %	213.41%	-60.82%	-33.15%	-21.37%	31.58%	-36.88%	-	-
Horiz. %	53.60%	17.10%	43.66%	65.30%	83.05%	63.12%	100.00%	-
Total Cost	1,552,448	1,304,375	1,197,309	1,122,723	1,110,304	1,067,240	1,102,901	5.86%
YoY %	19.02%	8.94%	6.64%	1.12%	4.04%	-3.23%	-	-
Horiz. %	140.76%	118.27%	108.56%	101.80%	100.67%	96.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,145,130	5,888,084	5,208,531	4,422,332	3,897,607	3,603,702	3,090,382	14.98%
YoY %	21.35%	13.05%	17.78%	13.46%	8.16%	16.61%	-	-
Horiz. %	231.21%	190.53%	168.54%	143.10%	126.12%	116.61%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Dividend
Div	162,031	131,089	109,193	98,274	92,800	92,822	87,360	10.83%
YoY %	23.60%	20.05%	11.11%	5.90%	-0.02%	6.25%	-	-
Horiz. %	185.48%	150.06%	124.99%	112.49%	106.23%	106.25%	100.00%	-
Div Payout %	29.81%	31.19%	20.70%	28.07%	47.67%	26.40%	65.04%	-
YoY %	-4.42%	50.68%	-26.26%	-41.12%	80.57%	-59.41%	-	-
Horiz. %	45.83%	47.96%	31.83%	43.16%	73.29%	40.59%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Equity
Net Worth	7,145,130	5,888,084	5,208,531	4,422,332	3,897,607	3,603,702	3,090,382	14.98%
YoY %	21.35%	13.05%	17.78%	13.46%	8.16%	16.61%	-	-
Horiz. %	231.21%	190.53%	168.54%	143.10%	126.12%	116.61%	100.00%	-
NOSH	5,626,087	1,092,409	1,091,935	1,091,933	1,091,766	1,092,031	1,092,008	31.40%
YoY %	415.02%	0.04%	0.00%	0.02%	-0.02%	0.00%	-	-
Horiz. %	515.21%	100.04%	99.99%	99.99%	99.98%	100.00%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Ratio Analysis
NP Margin	25.92%	24.36%	30.58%	23.77%	14.92%	24.78%	10.86%	-
YoY %	6.40%	-20.34%	28.65%	59.32%	-39.79%	128.18%	-	-
Horiz. %	238.67%	224.31%	281.58%	218.88%	137.38%	228.18%	100.00%	-
ROE	7.61%	7.14%	10.13%	7.92%	4.99%	9.76%	4.35%	-
YoY %	6.58%	-29.52%	27.90%	58.72%	-48.87%	124.37%	-	-
Horiz. %	174.94%	164.14%	232.87%	182.07%	114.71%	224.37%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Per Share
RPS	37.25	157.87	157.94	134.88	119.53	129.93	113.30	-16.91%
YoY %	-76.40%	-0.04%	17.10%	12.84%	-8.00%	14.68%	-	-
Horiz. %	32.88%	139.34%	139.40%	119.05%	105.50%	114.68%	100.00%	-
EPS	9.66	38.48	48.31	32.06	17.83	32.20	12.30	-3.94%
YoY %	-74.90%	-20.35%	50.69%	79.81%	-44.63%	161.79%	-	-
Horiz. %	78.54%	312.85%	392.76%	260.65%	144.96%	261.79%	100.00%	-
DPS	2.88	12.00	10.00	9.00	8.50	8.50	8.00	-15.65%
YoY %	-76.00%	20.00%	11.11%	5.88%	0.00%	6.25%	-	-
Horiz. %	36.00%	150.00%	125.00%	112.50%	106.25%	106.25%	100.00%	-
NAPS	1.27	5.39	4.77	4.05	3.57	3.30	2.83	-12.49%
YoY %	-76.44%	13.00%	17.78%	13.45%	8.18%	16.61%	-	-
Horiz. %	44.88%	190.46%	168.55%	143.11%	126.15%	116.61%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Adjusted Per Share Value based on latest NOSH - 1,091,895
RPS	36.97	30.42	30.42	25.98	23.02	25.03	21.82	9.18%
YoY %	21.53%	0.00%	17.09%	12.86%	-8.03%	14.71%	-	-
Horiz. %	169.43%	139.41%	139.41%	119.07%	105.50%	114.71%	100.00%	-
EPS	9.59	7.42	9.31	6.18	3.43	6.20	2.37	26.22%
YoY %	29.25%	-20.30%	50.65%	80.17%	-44.68%	161.60%	-	-
Horiz. %	404.64%	313.08%	392.83%	260.76%	144.73%	261.60%	100.00%	-
DPS	2.86	2.31	1.93	1.73	1.64	1.64	1.54	10.86%
YoY %	23.81%	19.69%	11.56%	5.49%	0.00%	6.49%	-	-
Horiz. %	185.71%	150.00%	125.32%	112.34%	106.49%	106.49%	100.00%	-
NAPS	1.2604	1.0387	0.9188	0.7801	0.6875	0.6357	0.5451	14.98%
YoY %	21.34%	13.05%	17.78%	13.47%	8.15%	16.62%	-	-
Horiz. %	231.22%	190.55%	168.56%	143.11%	126.12%	116.62%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	-
Price	3.46	2.34	1.90	1.79	1.96	2.12	1.02	-
P/RPS	9.29	1.48	1.20	1.33	1.64	1.63	0.90	47.53%
YoY %	527.70%	23.33%	-9.77%	-18.90%	0.61%	81.11%	-	-
Horiz. %	1,032.22%	164.44%	133.33%	147.78%	182.22%	181.11%	100.00%	-
P/EPS	35.82	6.08	3.93	5.58	10.99	6.58	8.29	27.60%
YoY %	489.14%	54.71%	-29.57%	-49.23%	67.02%	-20.63%	-	-
Horiz. %	432.09%	73.34%	47.41%	67.31%	132.57%	79.37%	100.00%	-
EY	2.79	16.44	25.43	17.91	9.10	15.19	12.06	-21.64%
YoY %	-83.03%	-35.35%	41.99%	96.81%	-40.09%	25.95%	-	-
Horiz. %	23.13%	136.32%	210.86%	148.51%	75.46%	125.95%	100.00%	-
DY	0.83	5.13	5.26	5.03	4.34	4.01	7.84	-31.20%
YoY %	-83.82%	-2.47%	4.57%	15.90%	8.23%	-48.85%	-	-
Horiz. %	10.59%	65.43%	67.09%	64.16%	55.36%	51.15%	100.00%	-
P/NAPS	2.72	0.43	0.40	0.44	0.55	0.64	0.36	40.05%
YoY %	532.56%	7.50%	-9.09%	-20.00%	-14.06%	77.78%	-	-
Horiz. %	755.56%	119.44%	111.11%	122.22%	152.78%	177.78%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Announcement Date
Date	23/08/07	30/08/06	26/08/05	25/08/04	27/08/03	29/08/02	28/08/01	-
Price	3.80	2.38	2.02	1.67	2.04	2.04	1.28	-
P/RPS	10.20	1.51	1.28	1.24	1.71	1.57	1.13	44.27%
YoY %	575.50%	17.97%	3.23%	-27.49%	8.92%	38.94%	-	-
Horiz. %	902.65%	133.63%	113.27%	109.73%	151.33%	138.94%	100.00%	-
P/EPS	39.34	6.19	4.18	5.21	11.44	6.34	10.41	24.79%
YoY %	535.54%	48.09%	-19.77%	-54.46%	80.44%	-39.10%	-	-
Horiz. %	377.91%	59.46%	40.15%	50.05%	109.89%	60.90%	100.00%	-
EY	2.54	16.17	23.92	19.20	8.74	15.78	9.61	-19.88%
YoY %	-84.29%	-32.40%	24.58%	119.68%	-44.61%	64.20%	-	-
Horiz. %	26.43%	168.26%	248.91%	199.79%	90.95%	164.20%	100.00%	-
DY	0.76	5.04	4.95	5.39	4.17	4.17	6.25	-29.60%
YoY %	-84.92%	1.82%	-8.16%	29.26%	0.00%	-33.28%	-	-
Horiz. %	12.16%	80.64%	79.20%	86.24%	66.72%	66.72%	100.00%	-
P/NAPS	2.99	0.44	0.42	0.41	0.57	0.62	0.45	37.09%
YoY %	579.55%	4.76%	2.44%	-28.07%	-8.06%	37.78%	-	-
Horiz. %	664.44%	97.78%	93.33%	91.11%	126.67%	137.78%	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