[GENM] YoY Annual (Unaudited) Result on 31-Dec-2004 [#4]

Stock

[GENM] GENTING MALAYSIA BERHAD

Announcement Date

25-Feb-2005

Admission Sponsor

Sponsor

Financial Year

31-Dec-2004

Quarter

31-Dec-2004 [#4]

Profit Trend

YoY- 47.77%

Quarter Report

GENM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	CAGR
Annual (Unaudited) Result
Revenue	4,352,333	3,808,493	3,613,980	2,838,938	2,708,425	2,781,527	2,503,131	9.65%
YoY %	14.28%	5.38%	27.30%	4.82%	-2.63%	11.12%	-	-
Horiz. %	173.88%	152.15%	144.38%	113.42%	108.20%	111.12%	100.00%	-
PBT	1,912,059	1,138,677	1,301,576	833,881	758,718	939,666	605,468	21.11%
YoY %	67.92%	-12.52%	56.09%	9.91%	-19.26%	55.20%	-	-
Horiz. %	315.80%	188.07%	214.97%	137.73%	125.31%	155.20%	100.00%	-
Tax	-356,800	-193,219	-333,779	-80,527	-248,917	-296,312	-253,542	5.85%
YoY %	-84.66%	42.11%	-314.49%	67.65%	15.99%	-16.87%	-	-
Horiz. %	140.73%	76.21%	131.65%	31.76%	98.18%	116.87%	100.00%	-
NP	1,555,259	945,458	967,797	753,354	509,801	643,354	351,926	28.08%
YoY %	64.50%	-2.31%	28.47%	47.77%	-20.76%	82.81%	-	-
Horiz. %	441.93%	268.65%	275.00%	214.07%	144.86%	182.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,555,654	945,850	968,178	753,354	509,801	643,354	351,926	28.09%
YoY %	64.47%	-2.31%	28.52%	47.77%	-20.76%	82.81%	-	-
Horiz. %	442.04%	268.76%	275.11%	214.07%	144.86%	182.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.66%	16.97%	25.64%	9.66%	32.81%	31.53%	41.88%	-
YoY %	9.96%	-33.81%	165.42%	-70.56%	4.06%	-24.71%	-	-
Horiz. %	44.56%	40.52%	61.22%	23.07%	78.34%	75.29%	100.00%	-
Total Cost	2,797,074	2,863,035	2,646,183	2,085,584	2,198,624	2,138,173	2,151,205	4.47%
YoY %	-2.30%	8.19%	26.88%	-5.14%	2.83%	-0.61%	-	-
Horiz. %	130.02%	133.09%	123.01%	96.95%	102.20%	99.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,113,001	6,241,538	5,634,113	4,749,405	4,149,162	3,766,713	3,256,954	16.42%
YoY %	29.98%	10.78%	18.63%	14.47%	10.15%	15.65%	-	-
Horiz. %	249.10%	191.64%	172.99%	145.82%	127.39%	115.65%	100.00%	-

	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	CAGR
Dividend
Div	367,638	295,134	262,051	218,363	196,539	191,065	174,870	13.17%
YoY %	24.57%	12.62%	20.01%	11.10%	2.86%	9.26%	-	-
Horiz. %	210.24%	168.77%	149.85%	124.87%	112.39%	109.26%	100.00%	-
Div Payout %	23.63%	31.20%	27.07%	28.99%	38.55%	29.70%	49.69%	-
YoY %	-24.26%	15.26%	-6.62%	-24.80%	29.80%	-40.23%	-	-
Horiz. %	47.55%	62.79%	54.48%	58.34%	77.58%	59.77%	100.00%	-

	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	CAGR
Equity
Net Worth	8,113,001	6,241,538	5,634,113	4,749,405	4,149,162	3,766,713	3,256,954	16.42%
YoY %	29.98%	10.78%	18.63%	14.47%	10.15%	15.65%	-	-
Horiz. %	249.10%	191.64%	172.99%	145.82%	127.39%	115.65%	100.00%	-
NOSH	5,673,428	1,093,089	1,091,882	1,091,817	1,091,884	1,091,800	1,092,937	31.56%
YoY %	419.03%	0.11%	0.01%	-0.01%	0.01%	-0.10%	-	-
Horiz. %	519.10%	100.01%	99.90%	99.90%	99.90%	99.90%	100.00%	-

	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	CAGR
Ratio Analysis
NP Margin	35.73%	24.82%	26.78%	26.54%	18.82%	23.13%	14.06%	-
YoY %	43.96%	-7.32%	0.90%	41.02%	-18.63%	64.51%	-	-
Horiz. %	254.13%	176.53%	190.47%	188.76%	133.85%	164.51%	100.00%	-
ROE	19.17%	15.15%	17.18%	15.86%	12.29%	17.08%	10.81%	-
YoY %	26.53%	-11.82%	8.32%	29.05%	-28.04%	58.00%	-	-
Horiz. %	177.34%	140.15%	158.93%	146.72%	113.69%	158.00%	100.00%	-

	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	CAGR
Per Share
RPS	76.71	348.42	330.99	260.02	248.05	254.77	229.03	-16.65%
YoY %	-77.98%	5.27%	27.29%	4.83%	-2.64%	11.24%	-	-
Horiz. %	33.49%	152.13%	144.52%	113.53%	108.30%	111.24%	100.00%	-
EPS	27.42	86.53	88.67	69.00	46.69	58.92	32.20	-2.64%
YoY %	-68.31%	-2.41%	28.51%	47.78%	-20.76%	82.98%	-	-
Horiz. %	85.16%	268.73%	275.37%	214.29%	145.00%	182.98%	100.00%	-
DPS	6.48	27.00	24.00	20.00	18.00	17.50	16.00	-13.97%
YoY %	-76.00%	12.50%	20.00%	11.11%	2.86%	9.38%	-	-
Horiz. %	40.50%	168.75%	150.00%	125.00%	112.50%	109.38%	100.00%	-
NAPS	1.43	5.71	5.16	4.35	3.80	3.45	2.98	-11.51%
YoY %	-74.96%	10.66%	18.62%	14.47%	10.14%	15.77%	-	-
Horiz. %	47.99%	191.61%	173.15%	145.97%	127.52%	115.77%	100.00%	-

	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	CAGR
Adjusted Per Share Value based on latest NOSH - 1,091,810
RPS	73.30	64.14	60.86	47.81	45.61	46.84	42.15	9.65%
YoY %	14.28%	5.39%	27.30%	4.82%	-2.63%	11.13%	-	-
Horiz. %	173.90%	152.17%	144.39%	113.43%	108.21%	111.13%	100.00%	-
EPS	26.20	15.93	16.30	12.69	8.59	10.83	5.93	28.08%
YoY %	64.47%	-2.27%	28.45%	47.73%	-20.68%	82.63%	-	-
Horiz. %	441.82%	268.63%	274.87%	214.00%	144.86%	182.63%	100.00%	-
DPS	6.19	4.97	4.41	3.68	3.31	3.22	2.94	13.20%
YoY %	24.55%	12.70%	19.84%	11.18%	2.80%	9.52%	-	-
Horiz. %	210.54%	169.05%	150.00%	125.17%	112.59%	109.52%	100.00%	-
NAPS	1.3663	1.0511	0.9488	0.7998	0.6987	0.6343	0.5485	16.42%
YoY %	29.99%	10.78%	18.63%	14.47%	10.15%	15.64%	-	-
Horiz. %	249.10%	191.63%	172.98%	145.82%	127.38%	115.64%	100.00%	-

	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/07	29/12/06	30/12/05	31/12/04	31/12/03	31/12/02	31/12/01	-
Price	3.88	2.92	2.24	2.00	2.02	1.87	1.23	-
P/RPS	5.06	0.84	0.68	0.77	0.81	0.73	0.54	45.17%
YoY %	502.38%	23.53%	-11.69%	-4.94%	10.96%	35.19%	-	-
Horiz. %	937.04%	155.56%	125.93%	142.59%	150.00%	135.19%	100.00%	-
P/EPS	14.15	3.37	2.53	2.90	4.33	3.17	3.82	24.37%
YoY %	319.88%	33.20%	-12.76%	-33.03%	36.59%	-17.02%	-	-
Horiz. %	370.42%	88.22%	66.23%	75.92%	113.35%	82.98%	100.00%	-
EY	7.07	29.63	39.59	34.50	23.11	31.51	26.18	-19.59%
YoY %	-76.14%	-25.16%	14.75%	49.29%	-26.66%	20.36%	-	-
Horiz. %	27.01%	113.18%	151.22%	131.78%	88.27%	120.36%	100.00%	-
DY	1.67	9.25	10.71	10.00	8.91	9.36	13.01	-28.96%
YoY %	-81.95%	-13.63%	7.10%	12.23%	-4.81%	-28.06%	-	-
Horiz. %	12.84%	71.10%	82.32%	76.86%	68.49%	71.94%	100.00%	-
P/NAPS	2.71	0.51	0.43	0.46	0.53	0.54	0.41	36.97%
YoY %	431.37%	18.60%	-6.52%	-13.21%	-1.85%	31.71%	-	-
Horiz. %	660.98%	124.39%	104.88%	112.20%	129.27%	131.71%	100.00%	-

	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	CAGR
Price Multiplier on Announcement Date
Date	28/02/08	28/02/07	22/02/06	25/02/05	26/02/04	28/02/03	27/02/02	-
Price	3.80	3.00	2.52	2.10	2.28	1.89	1.59	-
P/RPS	4.95	0.86	0.76	0.81	0.92	0.74	0.69	38.85%
YoY %	475.58%	13.16%	-6.17%	-11.96%	24.32%	7.25%	-	-
Horiz. %	717.39%	124.64%	110.14%	117.39%	133.33%	107.25%	100.00%	-
P/EPS	13.86	3.47	2.84	3.04	4.88	3.21	4.94	18.75%
YoY %	299.42%	22.18%	-6.58%	-37.70%	52.02%	-35.02%	-	-
Horiz. %	280.57%	70.24%	57.49%	61.54%	98.79%	64.98%	100.00%	-
EY	7.22	28.84	35.19	32.86	20.48	31.18	20.25	-15.78%
YoY %	-74.97%	-18.04%	7.09%	60.45%	-34.32%	53.98%	-	-
Horiz. %	35.65%	142.42%	173.78%	162.27%	101.14%	153.98%	100.00%	-
DY	1.71	9.00	9.52	9.52	7.89	9.26	10.06	-25.56%
YoY %	-81.00%	-5.46%	0.00%	20.66%	-14.79%	-7.95%	-	-
Horiz. %	17.00%	89.46%	94.63%	94.63%	78.43%	92.05%	100.00%	-
P/NAPS	2.66	0.53	0.49	0.48	0.60	0.55	0.53	30.83%
YoY %	401.89%	8.16%	2.08%	-20.00%	9.09%	3.77%	-	-
Horiz. %	501.89%	100.00%	92.45%	90.57%	113.21%	103.77%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 3 July 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

DNEX

DAGANG NEXCHANGE BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

970

MPI

MALAYSIAN PACIFIC INDUSTRIES

941

SALCON

SALCON BHD

878

HLIND

HONG LEONG INDUSTRIES BHD

840

YTLPOWR

YTL POWER INTERNATIONAL BHD

704

WCT

WCT HOLDINGS BERHAD

579

GENTING

GENTING BHD

577

JCY

JCY INTERNATIONAL BERHAD

555

PBBANK

PUBLIC BANK BHD

535

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

OFB

0.91

+0.63

24,012,400

JAKS

0.175

+0.015

22,276,400

BSLCORP-OR

0.005

0.00

12,469,600

SIAB

0.15

+0.015

12,158,300

AHB-WC

0.075

0.00

11,210,000

WCT

0.95

-0.035

9,343,100

JAG-WC

0.045

0.00

8,049,800

More active Stocks

OFB

0.91

+0.63

24,012,400

GREATEC

5.52

+0.12

447,700

HEIM

22.58

+0.08

300

MY-MOMETF

1.35

+0.07

200

MSNIAGA

1.55

+0.06

30,800

OCB

0.955

+0.055

1,000

NDX-CG

0.945

+0.045

100

HIBISCS

2.43

+0.04

107,300

PTT

2.49

+0.04

4,000

HSI-CXC

0.48

+0.035

10,000

More gainer Stocks

TOYOVEN

1.12

-0.26

476,100

GAMUDA

7.12

-0.12

241,000

KUAISHO-C17

0.08

-0.12

58,800

DRBHCOMC3F

0.06

-0.09

80,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C17

0.10

-0.055

70,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More