[GENM] YoY Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[GENM] GENTING MALAYSIA BERHAD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 18.54%
YoY- -2.31%
Quarter Report
Latest QR
Upcoming QR
GENM's Result
GENM's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 4,991,765 4,886,703 4,352,333 3,808,493 3,613,980 2,838,938 2,708,425 10.71%
PBT 1,764,593 1,127,010 1,912,059 1,138,677 1,301,576 833,881 758,718 15.09%
Tax -441,310 -493,024 -356,800 -193,219 -333,779 -80,527 -248,917 10.00%
NP 1,323,283 633,986 1,555,259 945,458 967,797 753,354 509,801 17.21%
-
NP to SH 1,323,701 634,389 1,555,654 945,850 968,178 753,354 509,801 17.22%
-
Tax Rate 25.01% 43.75% 18.66% 16.97% 25.64% 9.66% 32.81% -
Total Cost 3,668,482 4,252,717 2,797,074 2,863,035 2,646,183 2,085,584 2,198,624 8.89%
-
Net Worth 10,164,744 8,317,034 8,113,001 6,241,538 5,634,113 4,749,405 4,149,162 16.09%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 416,868 401,512 367,638 295,134 262,051 218,363 196,539 13.33%
Div Payout % 31.49% 63.29% 23.63% 31.20% 27.07% 28.99% 38.55% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 10,164,744 8,317,034 8,113,001 6,241,538 5,634,113 4,749,405 4,149,162 16.09%
NOSH 5,710,530 5,735,885 5,673,428 1,093,089 1,091,882 1,091,817 1,091,884 31.71%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 26.51% 12.97% 35.73% 24.82% 26.78% 26.54% 18.82% -
ROE 13.02% 7.63% 19.17% 15.15% 17.18% 15.86% 12.29% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 87.41 85.20 76.71 348.42 330.99 260.02 248.05 -15.94%
EPS 23.18 11.06 27.42 86.53 88.67 69.00 46.69 -11.00%
DPS 7.30 7.00 6.48 27.00 24.00 20.00 18.00 -13.95%
NAPS 1.78 1.45 1.43 5.71 5.16 4.35 3.80 -11.86%
Adjusted Per Share Value based on latest NOSH - 1,093,547
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 84.06 82.29 73.30 64.14 60.86 47.81 45.61 10.71%
EPS 22.29 10.68 26.20 15.93 16.30 12.69 8.59 17.20%
DPS 7.02 6.76 6.19 4.97 4.41 3.68 3.31 13.33%
NAPS 1.7118 1.4006 1.3663 1.0511 0.9488 0.7998 0.6987 16.09%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 2.81 2.26 3.88 2.92 2.24 2.00 2.02 -
P/RPS 3.21 2.65 5.06 0.84 0.68 0.77 0.81 25.77%
P/EPS 12.12 20.43 14.15 3.37 2.53 2.90 4.33 18.69%
EY 8.25 4.89 7.07 29.63 39.59 34.50 23.11 -15.76%
DY 2.60 3.10 1.67 9.25 10.71 10.00 8.91 -18.54%
P/NAPS 1.58 1.56 2.71 0.51 0.43 0.46 0.53 19.94%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 25/02/09 28/02/08 28/02/07 22/02/06 25/02/05 26/02/04 -
Price 2.72 2.24 3.80 3.00 2.52 2.10 2.28 -
P/RPS 3.11 2.63 4.95 0.86 0.76 0.81 0.92 22.48%
P/EPS 11.73 20.25 13.86 3.47 2.84 3.04 4.88 15.72%
EY 8.52 4.94 7.22 28.84 35.19 32.86 20.48 -13.58%
DY 2.68 3.13 1.71 9.00 9.52 9.52 7.89 -16.45%
P/NAPS 1.53 1.54 2.66 0.53 0.49 0.48 0.60 16.86%

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