[GENM] YoY Quarter Result on 31-Dec-2005 [#4]

Stock
[GENM] GENTING MALAYSIA BERHAD
Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -39.42%
YoY- -14.65%
Quarter Report
Latest QR
Upcoming QR
GENM's Result
GENM's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 1,329,102 1,141,219 1,088,121 957,128 709,110 731,983 711,363 10.96%
PBT -244,496 431,764 237,406 269,493 69,822 132,486 171,845 -
Tax -143,446 -87,770 -89,546 -103,337 124,957 -73,549 -76,597 11.01%
NP -387,942 343,994 147,860 166,156 194,779 58,937 95,248 -
-
NP to SH -387,843 344,094 147,957 166,251 194,779 58,937 95,248 -
-
Tax Rate - 20.33% 37.72% 38.34% -178.97% 55.51% 44.57% -
Total Cost 1,717,044 797,225 940,261 790,972 514,331 673,046 616,115 18.60%
-
Net Worth 8,331,442 7,810,387 6,244,157 5,580,818 4,749,375 4,147,418 3,820,183 13.86%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 229,832 196,625 164,032 152,899 120,099 103,685 98,233 15.20%
Div Payout % 0.00% 57.14% 110.86% 91.97% 61.66% 175.93% 103.13% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 8,331,442 7,810,387 6,244,157 5,580,818 4,749,375 4,147,418 3,820,183 13.86%
NOSH 5,745,822 5,461,809 1,093,547 1,092,136 1,091,810 1,091,425 1,091,481 31.85%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin -29.19% 30.14% 13.59% 17.36% 27.47% 8.05% 13.39% -
ROE -4.66% 4.41% 2.37% 2.98% 4.10% 1.42% 2.49% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 23.13 20.89 99.50 87.64 64.95 67.07 65.17 -15.84%
EPS -6.75 6.30 13.53 15.23 17.84 5.40 8.72 -
DPS 4.00 3.60 15.00 14.00 11.00 9.50 9.00 -12.63%
NAPS 1.45 1.43 5.71 5.11 4.35 3.80 3.50 -13.64%
Adjusted Per Share Value based on latest NOSH - 1,092,136
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 22.38 19.22 18.32 16.12 11.94 12.33 11.98 10.96%
EPS -6.53 5.79 2.49 2.80 3.28 0.99 1.60 -
DPS 3.87 3.31 2.76 2.57 2.02 1.75 1.65 15.25%
NAPS 1.4031 1.3153 1.0516 0.9398 0.7998 0.6984 0.6433 13.86%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 2.26 3.88 2.92 2.24 2.00 2.02 1.87 -
P/RPS 9.77 18.57 2.93 2.56 3.08 3.01 2.87 22.62%
P/EPS -33.48 61.59 21.58 14.72 11.21 37.41 21.43 -
EY -2.99 1.62 4.63 6.80 8.92 2.67 4.67 -
DY 1.77 0.93 5.14 6.25 5.50 4.70 4.81 -15.33%
P/NAPS 1.56 2.71 0.51 0.44 0.46 0.53 0.53 19.69%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 25/02/09 28/02/08 28/02/07 22/02/06 25/02/05 26/02/04 28/02/03 -
Price 2.24 3.80 3.00 2.52 2.10 2.28 1.89 -
P/RPS 9.68 18.19 3.01 2.88 3.23 3.40 2.90 22.22%
P/EPS -33.19 60.32 22.17 16.55 11.77 42.22 21.66 -
EY -3.01 1.66 4.51 6.04 8.50 2.37 4.62 -
DY 1.79 0.95 5.00 5.56 5.24 4.17 4.76 -15.02%
P/NAPS 1.54 2.66 0.53 0.49 0.48 0.60 0.54 19.06%

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