[GENM] YoY Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[GENM] GENTING MALAYSIA BERHAD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -74.85%
YoY- 21.1%
Quarter Report
Latest QR
Upcoming QR
GENM's Result
GENM's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 1,178,053 1,091,923 1,063,854 825,322 802,770 725,886 690,780 9.29%
PBT 385,682 395,393 335,416 199,536 263,583 242,250 188,194 12.69%
Tax -110,337 -98,130 -97,868 43,849 -62,534 -74,195 -65,503 9.07%
NP 275,345 297,263 237,548 243,385 201,049 168,055 122,691 14.40%
-
NP to SH 275,444 297,361 237,647 243,480 201,049 168,055 122,594 14.43%
-
Tax Rate 28.61% 24.82% 29.18% -21.98% 23.72% 30.63% 34.81% -
Total Cost 902,708 794,660 826,306 581,937 601,721 557,831 568,089 8.01%
-
Net Worth 8,704,259 8,003,625 6,734,259 5,459,193 4,979,812 4,313,302 3,882,870 14.38%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 8,704,259 8,003,625 6,734,259 5,459,193 4,979,812 4,313,302 3,882,870 14.38%
NOSH 5,726,486 5,842,062 5,565,503 1,091,838 1,092,064 1,091,975 1,090,693 31.80%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 23.37% 27.22% 22.33% 29.49% 25.04% 23.15% 17.76% -
ROE 3.16% 3.72% 3.53% 4.46% 4.04% 3.90% 3.16% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 20.57 18.69 19.12 75.59 73.51 66.47 63.33 -17.07%
EPS 4.81 5.09 4.27 4.46 18.41 15.39 11.24 -13.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.37 1.21 5.00 4.56 3.95 3.56 -13.21%
Adjusted Per Share Value based on latest NOSH - 1,091,838
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 20.78 19.26 18.77 14.56 14.16 12.80 12.19 9.28%
EPS 4.86 5.25 4.19 4.29 3.55 2.96 2.16 14.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5354 1.4118 1.1879 0.963 0.8784 0.7609 0.6849 14.38%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 2.14 3.44 3.44 2.64 1.87 2.10 1.70 -
P/RPS 10.40 18.40 18.00 3.49 2.54 3.16 2.68 25.33%
P/EPS 44.49 67.58 80.56 11.84 10.16 13.65 15.12 19.68%
EY 2.25 1.48 1.24 8.45 9.84 7.33 6.61 -16.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 2.51 2.84 0.53 0.41 0.53 0.48 19.65%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 27/05/09 28/05/08 24/05/07 31/05/06 27/05/05 25/05/04 28/05/03 -
Price 2.68 3.20 3.34 2.44 1.90 1.71 1.73 -
P/RPS 13.03 17.12 17.47 3.23 2.58 2.57 2.73 29.72%
P/EPS 55.72 62.87 78.22 10.94 10.32 11.11 15.39 23.89%
EY 1.79 1.59 1.28 9.14 9.69 9.00 6.50 -19.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 2.34 2.76 0.49 0.42 0.43 0.49 23.72%

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