[GENM] YoY TTM 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- -2.86%
YoY- 28.52%
Quarter Report
Latest QR
Upcoming QR
GENM's Result
GENM's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 4,886,703 4,352,333 3,808,493 3,613,980 2,838,938 2,708,425 2,781,527 9.83%
PBT 1,127,010 1,912,059 1,138,677 1,301,575 833,881 758,718 939,666 3.07%
Tax -493,024 -356,800 -193,219 -333,683 -80,527 -248,917 -296,313 8.84%
NP 633,986 1,555,259 945,458 967,892 753,354 509,801 643,353 -0.24%
-
NP to SH 634,389 1,555,654 945,850 968,178 753,354 509,801 643,300 -0.23%
-
Tax Rate 43.75% 18.66% 16.97% 25.64% 9.66% 32.81% 31.53% -
Total Cost 4,252,717 2,797,074 2,863,035 2,646,088 2,085,584 2,198,624 2,138,174 12.13%
-
Net Worth 8,331,442 7,810,387 5,467,738 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 402,156 356,190 59,043 262,084 218,369 196,516 190,819 13.21%
Div Payout % 63.39% 22.90% 6.24% 27.07% 28.99% 38.55% 29.66% -
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 5,467,738 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 12.97% 35.73% 24.82% 26.78% 26.54% 18.82% 23.13% -
ROE 7.61% 19.92% 17.30% 17.35% 15.86% 12.29% 16.84% -
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 85.05 79.69 348.27 330.91 260.02 248.15 254.84 -16.70%
EPS 11.04 28.48 86.49 88.65 69.00 46.71 58.94 -24.33%
DPS 7.00 6.48 5.40 24.00 20.00 18.00 17.50 -14.15%
NAPS 1.45 1.43 5.00 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 82.29 73.30 64.14 60.86 47.81 45.61 46.84 9.83%
EPS 10.68 26.20 15.93 16.30 12.69 8.59 10.83 -0.23%
DPS 6.77 6.00 0.99 4.41 3.68 3.31 3.21 13.23%
NAPS 1.4031 1.3153 0.9208 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 2.66 4.87 0.84 0.68 0.77 0.81 0.73 24.02%
P/EPS 20.47 13.62 3.38 2.53 2.90 4.32 3.17 36.42%
EY 4.89 7.34 29.62 39.58 34.50 23.12 31.52 -26.67%
DY 3.10 1.67 1.85 10.71 10.00 8.91 9.36 -16.80%
P/NAPS 1.56 2.71 0.58 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 2.63 4.77 0.86 0.76 0.81 0.92 0.74 23.51%
P/EPS 20.29 13.34 3.47 2.84 3.04 4.88 3.21 35.93%
EY 4.93 7.50 28.83 35.18 32.86 20.49 31.18 -26.44%
DY 3.13 1.71 1.80 9.52 9.52 7.89 9.26 -16.52%
P/NAPS 1.54 2.66 0.60 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