[GENM] YoY TTM Result on 30-Sep-2007 [#3]

Stock

[GENM] GENTING MALAYSIA BERHAD

Announcement Date

22-Nov-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Sep-2007 [#3]

Profit Trend

QoQ- 27.18%

YoY- 41.01%

Quarter Report

RWG-ANN3Q07 _Final_.pdf

Latest QR

Upcoming QR

GENM's Result

GENM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/04	30/09/05	CAGR
TTM Result
Revenue	5,050,133	5,045,312	4,698,820	4,299,235	3,677,500	2,861,811	3,365,962	8.44%
YoY %	0.10%	7.37%	9.29%	16.91%	28.50%	-14.98%	-	-
Horiz. %	150.04%	149.89%	139.60%	127.73%	109.26%	85.02%	100.00%	-
PBT	1,697,619	1,050,712	1,803,270	1,717,701	1,170,764	896,545	1,101,904	9.02%
YoY %	61.57%	-41.73%	4.98%	46.72%	30.59%	-18.64%	-	-
Horiz. %	154.06%	95.35%	163.65%	155.88%	106.25%	81.36%	100.00%	-
Tax	-425,188	-473,587	-437,348	-358,576	-207,010	-279,033	-105,389	32.15%
YoY %	10.22%	-8.29%	-21.97%	-73.22%	25.81%	-164.76%	-	-
Horiz. %	403.45%	449.37%	414.98%	340.24%	196.42%	264.76%	100.00%	-
NP	1,272,431	577,125	1,365,922	1,359,125	963,754	617,512	996,515	5.00%
YoY %	120.48%	-57.75%	0.50%	41.02%	56.07%	-38.03%	-	-
Horiz. %	127.69%	57.91%	137.07%	136.39%	96.71%	61.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,272,791	577,538	1,366,326	1,359,517	964,144	617,512	996,706	5.00%
YoY %	120.38%	-57.73%	0.50%	41.01%	56.13%	-38.04%	-	-
Horiz. %	127.70%	57.94%	137.08%	136.40%	96.73%	61.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.05%	45.07%	24.25%	20.88%	17.68%	31.12%	9.56%	-
YoY %	-44.42%	85.86%	16.14%	18.10%	-43.19%	225.52%	-	-
Horiz. %	262.03%	471.44%	253.66%	218.41%	184.94%	325.52%	100.00%	-
Total Cost	3,777,702	4,468,187	3,332,898	2,940,110	2,713,746	2,244,299	2,369,447	9.77%
YoY %	-15.45%	34.06%	13.36%	8.34%	20.92%	-5.28%	-	-
Horiz. %	159.43%	188.58%	140.66%	124.08%	114.53%	94.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	11,138,130	9,813,719	8,027,373	8,207,370	5,466,753	4,552,089	5,416,623	15.50%
YoY %	13.50%	22.25%	-2.19%	50.13%	20.09%	-15.96%	-	-
Horiz. %	205.63%	181.18%	148.20%	151.52%	100.93%	84.04%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/04	30/09/05	CAGR
Dividend
Div	450,270	401,362	368,948	323,597	179,135	201,956	229,284	14.44%
YoY %	12.19%	8.79%	14.01%	80.64%	-11.30%	-11.92%	-	-
Horiz. %	196.38%	175.05%	160.91%	141.13%	78.13%	88.08%	100.00%	-
Div Payout %	35.38%	69.50%	27.00%	23.80%	18.58%	32.70%	23.00%	-
YoY %	-49.09%	157.41%	13.45%	28.09%	-43.18%	42.17%	-	-
Horiz. %	153.83%	302.17%	117.39%	103.48%	80.78%	142.17%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/04	30/09/05	CAGR
Equity
Net Worth	11,138,130	9,813,719	8,027,373	8,207,370	5,466,753	4,552,089	5,416,623	15.50%
YoY %	13.50%	22.25%	-2.19%	50.13%	20.09%	-15.96%	-	-
Horiz. %	205.63%	181.18%	148.20%	151.52%	100.93%	84.04%	100.00%	-
NOSH	5,682,719	5,705,650	5,733,838	5,471,580	1,093,350	1,091,628	1,092,061	39.05%
YoY %	-0.40%	-0.49%	4.79%	400.44%	0.16%	-0.04%	-	-
Horiz. %	520.37%	522.47%	525.05%	501.03%	100.12%	99.96%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/04	30/09/05	CAGR
Ratio Analysis
NP Margin	25.20%	11.44%	29.07%	31.61%	26.21%	21.58%	29.61%	-
YoY %	120.28%	-60.65%	-8.04%	20.60%	21.46%	-27.12%	-	-
Horiz. %	85.11%	38.64%	98.18%	106.75%	88.52%	72.88%	100.00%	-
ROE	11.43%	5.89%	17.02%	16.56%	17.64%	13.57%	18.40%	-
YoY %	94.06%	-65.39%	2.78%	-6.12%	29.99%	-26.25%	-	-
Horiz. %	62.12%	32.01%	92.50%	90.00%	95.87%	73.75%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/04	30/09/05	CAGR
Per Share
RPS	88.87	88.43	81.95	78.57	336.35	262.16	308.22	-22.01%
YoY %	0.50%	7.91%	4.30%	-76.64%	28.30%	-14.94%	-	-
Horiz. %	28.83%	28.69%	26.59%	25.49%	109.13%	85.06%	100.00%	-
EPS	22.40	10.12	23.83	24.85	88.18	56.57	91.27	-24.48%
YoY %	121.34%	-57.53%	-4.10%	-71.82%	55.88%	-38.02%	-	-
Horiz. %	24.54%	11.09%	26.11%	27.23%	96.61%	61.98%	100.00%	-
DPS	7.90	7.00	6.43	5.91	16.40	18.50	21.00	-17.75%
YoY %	12.86%	8.86%	8.80%	-63.96%	-11.35%	-11.90%	-	-
Horiz. %	37.62%	33.33%	30.62%	28.14%	78.10%	88.10%	100.00%	-
NAPS	1.96	1.72	1.40	1.50	5.00	4.17	4.96	-16.93%
YoY %	13.95%	22.86%	-6.67%	-70.00%	19.90%	-15.93%	-	-
Horiz. %	39.52%	34.68%	28.23%	30.24%	100.81%	84.07%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/04	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 5,471,580
RPS	85.05	84.97	79.13	72.40	61.93	48.19	56.68	8.45%
YoY %	0.09%	7.38%	9.30%	16.91%	28.51%	-14.98%	-	-
Horiz. %	150.05%	149.91%	139.61%	127.73%	109.26%	85.02%	100.00%	-
EPS	21.43	9.73	23.01	22.90	16.24	10.40	16.79	4.99%
YoY %	120.25%	-57.71%	0.48%	41.01%	56.15%	-38.06%	-	-
Horiz. %	127.64%	57.95%	137.05%	136.39%	96.72%	61.94%	100.00%	-
DPS	7.58	6.76	6.21	5.45	3.02	3.40	3.86	14.44%
YoY %	12.13%	8.86%	13.94%	80.46%	-11.18%	-11.92%	-	-
Horiz. %	196.37%	175.13%	160.88%	141.19%	78.24%	88.08%	100.00%	-
NAPS	1.8757	1.6527	1.3519	1.3822	0.9206	0.7666	0.9122	15.49%
YoY %	13.49%	22.25%	-2.19%	50.14%	20.09%	-15.96%	-	-
Horiz. %	205.62%	181.18%	148.20%	151.52%	100.92%	84.04%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/04	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/04	30/09/05	-
Price	3.39	2.74	2.54	3.92	2.22	2.00	2.20	-
P/RPS	3.81	3.10	3.10	4.99	0.66	0.76	0.71	39.91%
YoY %	22.90%	0.00%	-37.88%	656.06%	-13.16%	7.04%	-	-
Horiz. %	536.62%	436.62%	436.62%	702.82%	92.96%	107.04%	100.00%	-
P/EPS	15.14	27.07	10.66	15.78	2.52	3.54	2.41	44.38%
YoY %	-44.07%	153.94%	-32.45%	526.19%	-28.81%	46.89%	-	-
Horiz. %	628.22%	1,123.24%	442.32%	654.77%	104.56%	146.89%	100.00%	-
EY	6.61	3.69	9.38	6.34	39.72	28.28	41.49	-30.73%
YoY %	79.13%	-60.66%	47.95%	-84.04%	40.45%	-31.84%	-	-
Horiz. %	15.93%	8.89%	22.61%	15.28%	95.73%	68.16%	100.00%	-
DY	2.33	2.55	2.53	1.51	7.39	9.25	9.55	-24.57%
YoY %	-8.63%	0.79%	67.55%	-79.57%	-20.11%	-3.14%	-	-
Horiz. %	24.40%	26.70%	26.49%	15.81%	77.38%	96.86%	100.00%	-
P/NAPS	1.73	1.59	1.81	2.61	0.44	0.48	0.44	31.47%
YoY %	8.81%	-12.15%	-30.65%	493.18%	-8.33%	9.09%	-	-
Horiz. %	393.18%	361.36%	411.36%	593.18%	100.00%	109.09%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/04	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	25/11/10	25/11/09	26/11/08	22/11/07	23/11/06	30/11/04	25/11/05	-
Price	3.38	2.87	2.65	3.60	2.52	1.93	2.12	-
P/RPS	3.80	3.25	3.23	4.58	0.75	0.74	0.69	40.63%
YoY %	16.92%	0.62%	-29.48%	510.67%	1.35%	7.25%	-	-
Horiz. %	550.72%	471.01%	468.12%	663.77%	108.70%	107.25%	100.00%	-
P/EPS	15.09	28.35	11.12	14.49	2.86	3.41	2.32	45.39%
YoY %	-46.77%	154.95%	-23.26%	406.64%	-16.13%	46.98%	-	-
Horiz. %	650.43%	1,221.98%	479.31%	624.57%	123.28%	146.98%	100.00%	-
EY	6.63	3.53	8.99	6.90	34.99	29.31	43.05	-31.19%
YoY %	87.82%	-60.73%	30.29%	-80.28%	19.38%	-31.92%	-	-
Horiz. %	15.40%	8.20%	20.88%	16.03%	81.28%	68.08%	100.00%	-
DY	2.34	2.44	2.43	1.64	6.51	9.59	9.91	-25.06%
YoY %	-4.10%	0.41%	48.17%	-74.81%	-32.12%	-3.23%	-	-
Horiz. %	23.61%	24.62%	24.52%	16.55%	65.69%	96.77%	100.00%	-
P/NAPS	1.72	1.67	1.89	2.40	0.50	0.46	0.43	31.93%
YoY %	2.99%	-11.64%	-21.25%	380.00%	8.70%	6.98%	-	-
Horiz. %	400.00%	388.37%	439.53%	558.14%	116.28%	106.98%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos