[GENM] YoY Quarter Result on 30-Sep-2004 [#3]

Stock
[GENM] GENTING MALAYSIA BERHAD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 14.55%
YoY- -18.62%
Quarter Report
Latest QR
Upcoming QR
GENM's Result
GENM's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 1,224,909 1,115,382 995,835 657,031 671,476 651,290 572,154 11.47%
PBT 464,788 755,849 444,687 260,586 308,391 269,416 196,628 13.06%
Tax -124,295 -87,868 -67,251 -52,085 -52,189 -73,304 -59,655 11.04%
NP 340,493 667,981 377,436 208,501 256,202 196,112 136,973 13.88%
-
NP to SH 340,590 668,080 377,534 208,501 256,202 196,112 136,973 13.88%
-
Tax Rate 26.74% 11.63% 15.12% 19.99% 16.92% 27.21% 30.34% -
Total Cost 884,416 447,401 618,399 448,530 415,274 455,178 435,181 10.65%
-
Net Worth 8,027,373 8,207,370 6,188,365 4,552,089 4,084,379 3,743,505 3,243,520 13.80%
Dividend
30/09/08 30/09/07 30/09/06 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 8,027,373 8,207,370 6,188,365 4,552,089 4,084,379 3,743,505 3,243,520 13.80%
NOSH 5,733,838 5,471,580 1,093,350 1,091,628 1,092,080 1,094,592 1,095,784 26.64%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 27.80% 59.89% 37.90% 31.73% 38.16% 30.11% 23.94% -
ROE 4.24% 8.14% 6.10% 4.58% 6.27% 5.24% 4.22% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 21.36 20.39 91.08 60.19 61.49 59.50 52.21 -11.97%
EPS 5.94 12.21 34.53 19.10 23.46 17.96 12.50 -10.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.50 5.66 4.17 3.74 3.42 2.96 -10.13%
Adjusted Per Share Value based on latest NOSH - 1,091,628
30/09/08 30/09/07 30/09/06 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 21.61 19.68 17.57 11.59 11.84 11.49 10.09 11.48%
EPS 6.01 11.78 6.66 3.68 4.52 3.46 2.42 13.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.416 1.4478 1.0916 0.803 0.7205 0.6604 0.5722 13.80%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 2.54 3.92 2.22 2.00 1.90 1.80 1.15 -
P/RPS 11.89 19.23 2.44 3.32 3.09 3.03 2.20 27.23%
P/EPS 42.76 32.10 6.43 10.47 8.10 10.05 9.20 24.52%
EY 2.34 3.11 15.55 9.55 12.35 9.95 10.87 -19.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 2.61 0.39 0.48 0.51 0.53 0.39 24.49%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 26/11/08 22/11/07 23/11/06 30/11/04 20/11/03 27/11/02 28/11/01 -
Price 2.65 3.60 2.52 1.93 2.02 1.71 1.18 -
P/RPS 12.40 17.66 2.77 3.21 3.29 2.87 2.26 27.50%
P/EPS 44.61 29.48 7.30 10.10 8.61 9.54 9.44 24.81%
EY 2.24 3.39 13.70 9.90 11.61 10.48 10.59 -19.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 2.40 0.45 0.46 0.54 0.50 0.40 24.81%

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