[GENM] YoY Quarter Result on 31-Dec-2007 [#4]

Stock
[GENM] GENTING MALAYSIA BERHAD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -48.5%
YoY- 132.56%
Quarter Report
Latest QR
Upcoming QR
GENM's Result
GENM's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 1,558,525 1,275,555 1,329,102 1,141,219 1,088,121 957,128 709,110 14.01%
PBT 503,218 469,385 -244,496 431,764 237,406 269,493 69,822 38.96%
Tax -141,093 -111,169 -143,446 -87,770 -89,546 -103,337 124,957 -
NP 362,125 358,216 -387,942 343,994 147,860 166,156 194,779 10.88%
-
NP to SH 362,125 358,320 -387,843 344,094 147,957 166,251 194,779 10.88%
-
Tax Rate 28.04% 23.68% - 20.33% 37.72% 38.34% -178.97% -
Total Cost 1,196,400 917,339 1,717,044 797,225 940,261 790,972 514,331 15.10%
-
Net Worth 11,617,468 10,140,057 8,331,442 7,810,387 6,244,157 5,580,818 4,749,375 16.06%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 249,350 244,956 229,832 196,625 164,032 152,899 120,099 12.94%
Div Payout % 68.86% 68.36% 0.00% 57.14% 110.86% 91.97% 61.66% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 11,617,468 10,140,057 8,331,442 7,810,387 6,244,157 5,580,818 4,749,375 16.06%
NOSH 5,667,058 5,696,661 5,745,822 5,461,809 1,093,547 1,092,136 1,091,810 31.56%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 23.24% 28.08% -29.19% 30.14% 13.59% 17.36% 27.47% -
ROE 3.12% 3.53% -4.66% 4.41% 2.37% 2.98% 4.10% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 27.50 22.39 23.13 20.89 99.50 87.64 64.95 -13.33%
EPS 6.39 6.29 -6.75 6.30 13.53 15.23 17.84 -15.72%
DPS 4.40 4.30 4.00 3.60 15.00 14.00 11.00 -14.15%
NAPS 2.05 1.78 1.45 1.43 5.71 5.11 4.35 -11.77%
Adjusted Per Share Value based on latest NOSH - 5,461,809
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 26.25 21.48 22.38 19.22 18.32 16.12 11.94 14.02%
EPS 6.10 6.03 -6.53 5.79 2.49 2.80 3.28 10.88%
DPS 4.20 4.13 3.87 3.31 2.76 2.57 2.02 12.96%
NAPS 1.9564 1.7076 1.4031 1.3153 1.0516 0.9398 0.7998 16.06%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 3.39 2.81 2.26 3.88 2.92 2.24 2.00 -
P/RPS 12.33 12.55 9.77 18.57 2.93 2.56 3.08 25.99%
P/EPS 53.05 44.67 -33.48 61.59 21.58 14.72 11.21 29.55%
EY 1.88 2.24 -2.99 1.62 4.63 6.80 8.92 -22.84%
DY 1.30 1.53 1.77 0.93 5.14 6.25 5.50 -21.35%
P/NAPS 1.65 1.58 1.56 2.71 0.51 0.44 0.46 23.71%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 23/02/11 25/02/10 25/02/09 28/02/08 28/02/07 22/02/06 25/02/05 -
Price 3.31 2.72 2.24 3.80 3.00 2.52 2.10 -
P/RPS 12.04 12.15 9.68 18.19 3.01 2.88 3.23 24.50%
P/EPS 51.80 43.24 -33.19 60.32 22.17 16.55 11.77 27.99%
EY 1.93 2.31 -3.01 1.66 4.51 6.04 8.50 -21.88%
DY 1.33 1.58 1.79 0.95 5.00 5.56 5.24 -20.42%
P/NAPS 1.61 1.53 1.54 2.66 0.53 0.49 0.48 22.33%

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