[GENM] YoY Quarter Result on 31-Dec-2004 [#4]

Stock
[GENM] GENTING MALAYSIA BERHAD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -6.58%
YoY- 230.49%
Quarter Report
Latest QR
Upcoming QR
GENM's Result
GENM's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 1,141,219 1,088,121 957,128 709,110 731,983 711,363 693,759 8.64%
PBT 431,764 237,406 269,493 69,822 132,486 171,845 157,016 18.35%
Tax -87,770 -89,546 -103,337 124,957 -73,549 -76,597 -76,380 2.34%
NP 343,994 147,860 166,156 194,779 58,937 95,248 80,636 27.33%
-
NP to SH 344,094 147,957 166,251 194,779 58,937 95,248 80,636 27.34%
-
Tax Rate 20.33% 37.72% 38.34% -178.97% 55.51% 44.57% 48.64% -
Total Cost 797,225 940,261 790,972 514,331 673,046 616,115 613,123 4.47%
-
Net Worth 7,810,387 6,244,157 5,580,818 4,749,375 4,147,418 3,820,183 3,247,233 15.74%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 196,625 164,032 152,899 120,099 103,685 98,233 87,174 14.51%
Div Payout % 57.14% 110.86% 91.97% 61.66% 175.93% 103.13% 108.11% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 7,810,387 6,244,157 5,580,818 4,749,375 4,147,418 3,820,183 3,247,233 15.74%
NOSH 5,461,809 1,093,547 1,092,136 1,091,810 1,091,425 1,091,481 1,089,675 30.80%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 30.14% 13.59% 17.36% 27.47% 8.05% 13.39% 11.62% -
ROE 4.41% 2.37% 2.98% 4.10% 1.42% 2.49% 2.48% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 20.89 99.50 87.64 64.95 67.07 65.17 63.67 -16.94%
EPS 6.30 13.53 15.23 17.84 5.40 8.72 7.40 -2.64%
DPS 3.60 15.00 14.00 11.00 9.50 9.00 8.00 -12.45%
NAPS 1.43 5.71 5.11 4.35 3.80 3.50 2.98 -11.51%
Adjusted Per Share Value based on latest NOSH - 1,091,810
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 20.13 19.19 16.88 12.51 12.91 12.55 12.24 8.64%
EPS 6.07 2.61 2.93 3.44 1.04 1.68 1.42 27.38%
DPS 3.47 2.89 2.70 2.12 1.83 1.73 1.54 14.49%
NAPS 1.3778 1.1015 0.9845 0.8378 0.7316 0.6739 0.5728 15.74%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 3.88 2.92 2.24 2.00 2.02 1.87 1.23 -
P/RPS 18.57 2.93 2.56 3.08 3.01 2.87 1.93 45.81%
P/EPS 61.59 21.58 14.72 11.21 37.41 21.43 16.62 24.38%
EY 1.62 4.63 6.80 8.92 2.67 4.67 6.02 -19.64%
DY 0.93 5.14 6.25 5.50 4.70 4.81 6.50 -27.66%
P/NAPS 2.71 0.51 0.44 0.46 0.53 0.53 0.41 36.97%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/08 28/02/07 22/02/06 25/02/05 26/02/04 28/02/03 27/02/02 -
Price 3.80 3.00 2.52 2.10 2.28 1.89 1.59 -
P/RPS 18.19 3.01 2.88 3.23 3.40 2.90 2.50 39.18%
P/EPS 60.32 22.17 16.55 11.77 42.22 21.66 21.49 18.75%
EY 1.66 4.51 6.04 8.50 2.37 4.62 4.65 -15.76%
DY 0.95 5.00 5.56 5.24 4.17 4.76 5.03 -24.24%
P/NAPS 2.66 0.53 0.49 0.48 0.60 0.54 0.53 30.83%

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