[GENM] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[GENM] GENTING MALAYSIA BERHAD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -60.81%
YoY- -11.0%
Quarter Report
Latest QR
Upcoming QR
GENM's Result
GENM's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 1,275,555 1,329,102 1,141,219 1,088,121 957,128 709,110 731,983 9.68%
PBT 469,385 -244,496 431,764 237,406 269,493 69,822 132,486 23.44%
Tax -111,169 -143,446 -87,770 -89,546 -103,337 124,957 -73,549 7.12%
NP 358,216 -387,942 343,994 147,860 166,156 194,779 58,937 35.05%
-
NP to SH 358,320 -387,843 344,094 147,957 166,251 194,779 58,937 35.06%
-
Tax Rate 23.68% - 20.33% 37.72% 38.34% -178.97% 55.51% -
Total Cost 917,339 1,717,044 797,225 940,261 790,972 514,331 673,046 5.29%
-
Net Worth 10,140,057 8,331,442 7,810,387 6,244,157 5,580,818 4,749,375 4,147,418 16.05%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 244,956 229,832 196,625 164,032 152,899 120,099 103,685 15.39%
Div Payout % 68.36% 0.00% 57.14% 110.86% 91.97% 61.66% 175.93% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 10,140,057 8,331,442 7,810,387 6,244,157 5,580,818 4,749,375 4,147,418 16.05%
NOSH 5,696,661 5,745,822 5,461,809 1,093,547 1,092,136 1,091,810 1,091,425 31.67%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 28.08% -29.19% 30.14% 13.59% 17.36% 27.47% 8.05% -
ROE 3.53% -4.66% 4.41% 2.37% 2.98% 4.10% 1.42% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 22.39 23.13 20.89 99.50 87.64 64.95 67.07 -16.69%
EPS 6.29 -6.75 6.30 13.53 15.23 17.84 5.40 2.57%
DPS 4.30 4.00 3.60 15.00 14.00 11.00 9.50 -12.36%
NAPS 1.78 1.45 1.43 5.71 5.11 4.35 3.80 -11.86%
Adjusted Per Share Value based on latest NOSH - 1,093,547
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 21.48 22.38 19.22 18.32 16.12 11.94 12.33 9.68%
EPS 6.03 -6.53 5.79 2.49 2.80 3.28 0.99 35.10%
DPS 4.13 3.87 3.31 2.76 2.57 2.02 1.75 15.37%
NAPS 1.7076 1.4031 1.3153 1.0516 0.9398 0.7998 0.6984 16.05%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 2.81 2.26 3.88 2.92 2.24 2.00 2.02 -
P/RPS 12.55 9.77 18.57 2.93 2.56 3.08 3.01 26.83%
P/EPS 44.67 -33.48 61.59 21.58 14.72 11.21 37.41 2.99%
EY 2.24 -2.99 1.62 4.63 6.80 8.92 2.67 -2.88%
DY 1.53 1.77 0.93 5.14 6.25 5.50 4.70 -17.04%
P/NAPS 1.58 1.56 2.71 0.51 0.44 0.46 0.53 19.94%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 25/02/09 28/02/08 28/02/07 22/02/06 25/02/05 26/02/04 -
Price 2.72 2.24 3.80 3.00 2.52 2.10 2.28 -
P/RPS 12.15 9.68 18.19 3.01 2.88 3.23 3.40 23.62%
P/EPS 43.24 -33.19 60.32 22.17 16.55 11.77 42.22 0.39%
EY 2.31 -3.01 1.66 4.51 6.04 8.50 2.37 -0.42%
DY 1.58 1.79 0.95 5.00 5.56 5.24 4.17 -14.92%
P/NAPS 1.53 1.54 2.66 0.53 0.49 0.48 0.60 16.86%

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