[GENM] YoY Quarter Result on 30-Sep-2006 [#3]

Stock
[GENM] GENTING MALAYSIA BERHAD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 113.44%
YoY--%
Quarter Report
Latest QR
Upcoming QR
GENM's Result
GENM's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/04 30/09/05 30/09/03 CAGR
Revenue 1,335,901 1,224,909 1,115,382 995,835 657,031 932,219 671,476 12.13%
PBT 470,667 464,788 755,849 444,687 260,586 369,859 308,391 7.29%
Tax -111,313 -124,295 -87,868 -67,251 -52,085 -95,542 -52,189 13.44%
NP 359,354 340,493 667,981 377,436 208,501 274,317 256,202 5.79%
-
NP to SH 359,456 340,590 668,080 377,534 208,501 274,413 256,202 5.80%
-
Tax Rate 23.65% 26.74% 11.63% 15.12% 19.99% 25.83% 16.92% -
Total Cost 976,547 884,416 447,401 618,399 448,530 657,902 415,274 15.30%
-
Net Worth 9,813,719 8,027,373 8,207,370 6,188,365 4,552,089 5,416,623 4,084,379 15.71%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/04 30/09/05 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/04 30/09/05 30/09/03 CAGR
Net Worth 9,813,719 8,027,373 8,207,370 6,188,365 4,552,089 5,416,623 4,084,379 15.71%
NOSH 5,705,650 5,733,838 5,471,580 1,093,350 1,091,628 1,092,061 1,092,080 31.69%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/04 30/09/05 30/09/03 CAGR
NP Margin 26.90% 27.80% 59.89% 37.90% 31.73% 29.43% 38.16% -
ROE 3.66% 4.24% 8.14% 6.10% 4.58% 5.07% 6.27% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/04 30/09/05 30/09/03 CAGR
RPS 23.41 21.36 20.39 91.08 60.19 85.36 61.49 -14.85%
EPS 6.30 5.94 12.21 34.53 19.10 25.13 23.46 -19.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.72 1.40 1.50 5.66 4.17 4.96 3.74 -12.13%
Adjusted Per Share Value based on latest NOSH - 1,093,350
30/09/09 30/09/08 30/09/07 30/09/06 30/09/04 30/09/05 30/09/03 CAGR
RPS 23.57 21.61 19.68 17.57 11.59 16.44 11.84 12.14%
EPS 6.34 6.01 11.78 6.66 3.68 4.84 4.52 5.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7311 1.416 1.4478 1.0916 0.803 0.9555 0.7205 15.71%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/04 30/09/05 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/04 30/09/05 30/09/03 -
Price 2.74 2.54 3.92 2.22 2.00 2.20 1.90 -
P/RPS 11.70 11.89 19.23 2.44 3.32 2.58 3.09 24.81%
P/EPS 43.49 42.76 32.10 6.43 10.47 8.76 8.10 32.29%
EY 2.30 2.34 3.11 15.55 9.55 11.42 12.35 -24.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.81 2.61 0.39 0.48 0.44 0.51 20.84%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/04 30/09/05 30/09/03 CAGR
Date 25/11/09 26/11/08 22/11/07 23/11/06 30/11/04 25/11/05 20/11/03 -
Price 2.87 2.65 3.60 2.52 1.93 2.12 2.02 -
P/RPS 12.26 12.40 17.66 2.77 3.21 2.48 3.29 24.48%
P/EPS 45.56 44.61 29.48 7.30 10.10 8.44 8.61 31.97%
EY 2.20 2.24 3.39 13.70 9.90 11.85 11.61 -24.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.89 2.40 0.45 0.46 0.43 0.54 20.68%

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