[GENM] YoY Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[GENM] GENTING MALAYSIA BERHAD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 28.4%
YoY- 64.47%
Quarter Report
Latest QR
Upcoming QR
GENM's Result
GENM's Financial Summary
View:
Show?
Cumulative Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 5,333,103 4,991,765 4,886,703 4,352,333 3,808,493 3,613,980 2,838,938 11.07%
PBT 1,731,452 1,764,593 1,127,010 1,912,059 1,138,677 1,301,576 833,881 12.94%
Tax -455,112 -441,310 -493,024 -356,800 -193,219 -333,779 -80,527 33.44%
NP 1,276,340 1,323,283 633,986 1,555,259 945,458 967,797 753,354 9.18%
-
NP to SH 1,276,596 1,323,701 634,389 1,555,654 945,850 968,178 753,354 9.18%
-
Tax Rate 26.28% 25.01% 43.75% 18.66% 16.97% 25.64% 9.66% -
Total Cost 4,056,763 3,668,482 4,252,717 2,797,074 2,863,035 2,646,183 2,085,584 11.72%
-
Net Worth 11,662,306 10,164,744 8,317,034 8,113,001 6,241,538 5,634,113 4,749,405 16.14%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 455,114 416,868 401,512 367,638 295,134 262,051 218,363 13.01%
Div Payout % 35.65% 31.49% 63.29% 23.63% 31.20% 27.07% 28.99% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 11,662,306 10,164,744 8,317,034 8,113,001 6,241,538 5,634,113 4,749,405 16.14%
NOSH 5,688,930 5,710,530 5,735,885 5,673,428 1,093,089 1,091,882 1,091,817 31.65%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 23.93% 26.51% 12.97% 35.73% 24.82% 26.78% 26.54% -
ROE 10.95% 13.02% 7.63% 19.17% 15.15% 17.18% 15.86% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 93.75 87.41 85.20 76.71 348.42 330.99 260.02 -15.62%
EPS 22.44 23.18 11.06 27.42 86.53 88.67 69.00 -17.06%
DPS 8.00 7.30 7.00 6.48 27.00 24.00 20.00 -14.15%
NAPS 2.05 1.78 1.45 1.43 5.71 5.16 4.35 -11.77%
Adjusted Per Share Value based on latest NOSH - 5,461,809
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 94.08 88.05 86.20 76.78 67.18 63.75 50.08 11.07%
EPS 22.52 23.35 11.19 27.44 16.68 17.08 13.29 9.18%
DPS 8.03 7.35 7.08 6.49 5.21 4.62 3.85 13.02%
NAPS 2.0572 1.7931 1.4671 1.4311 1.101 0.9939 0.8378 16.14%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 3.39 2.81 2.26 3.88 2.92 2.24 2.00 -
P/RPS 3.62 3.21 2.65 5.06 0.84 0.68 0.77 29.41%
P/EPS 15.11 12.12 20.43 14.15 3.37 2.53 2.90 31.65%
EY 6.62 8.25 4.89 7.07 29.63 39.59 34.50 -24.04%
DY 2.36 2.60 3.10 1.67 9.25 10.71 10.00 -21.38%
P/NAPS 1.65 1.58 1.56 2.71 0.51 0.43 0.46 23.71%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 23/02/11 25/02/10 25/02/09 28/02/08 28/02/07 22/02/06 25/02/05 -
Price 3.31 2.72 2.24 3.80 3.00 2.52 2.10 -
P/RPS 3.53 3.11 2.63 4.95 0.86 0.76 0.81 27.79%
P/EPS 14.75 11.73 20.25 13.86 3.47 2.84 3.04 30.09%
EY 6.78 8.52 4.94 7.22 28.84 35.19 32.86 -23.12%
DY 2.42 2.68 3.13 1.71 9.00 9.52 9.52 -20.40%
P/NAPS 1.61 1.53 1.54 2.66 0.53 0.49 0.48 22.33%

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