[GENM] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock

[GENM] GENTING MALAYSIA BERHAD

Announcement Date

25-Aug-2004

Admission Sponsor

Sponsor

Financial Year

31-Dec-2004

Quarter

30-Jun-2004 [#2]

Profit Trend

QoQ- 4.15%

YoY- 79.84%

Quarter Report

GENM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Annualized Quarter Result
Revenue	4,191,464	3,449,074	3,449,266	2,945,594	2,609,932	2,837,748	2,474,436	9.17%
YoY %	21.52%	-0.01%	17.10%	12.86%	-8.03%	14.68%	-	-
Horiz. %	169.39%	139.39%	139.40%	119.04%	105.48%	114.68%	100.00%	-
PBT	1,448,892	913,168	1,324,446	1,006,946	635,682	996,810	503,648	19.24%
YoY %	58.67%	-31.05%	31.53%	58.40%	-36.23%	97.92%	-	-
Horiz. %	287.68%	181.31%	262.97%	199.93%	126.22%	197.92%	100.00%	-
Tax	-362,324	-72,844	-269,798	-306,798	-246,358	-293,542	-235,014	7.47%
YoY %	-397.40%	73.00%	12.06%	-24.53%	16.07%	-24.90%	-	-
Horiz. %	154.17%	31.00%	114.80%	130.54%	104.83%	124.90%	100.00%	-
NP	1,086,568	840,324	1,054,648	700,148	389,324	703,268	268,634	26.21%
YoY %	29.30%	-20.32%	50.63%	79.84%	-44.64%	161.79%	-	-
Horiz. %	404.48%	312.81%	392.60%	260.63%	144.93%	261.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,086,960	840,718	1,055,028	700,148	389,324	703,268	268,634	26.22%
YoY %	29.29%	-20.31%	50.69%	79.84%	-44.64%	161.79%	-	-
Horiz. %	404.62%	312.96%	392.74%	260.63%	144.93%	261.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.01%	7.98%	20.37%	30.47%	38.75%	29.45%	46.66%	-
YoY %	213.41%	-60.82%	-33.15%	-21.37%	31.58%	-36.88%	-	-
Horiz. %	53.60%	17.10%	43.66%	65.30%	83.05%	63.12%	100.00%	-
Total Cost	3,104,896	2,608,750	2,394,618	2,245,446	2,220,608	2,134,480	2,205,802	5.86%
YoY %	19.02%	8.94%	6.64%	1.12%	4.04%	-3.23%	-	-
Horiz. %	140.76%	118.27%	108.56%	101.80%	100.67%	96.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,145,130	5,888,084	5,208,531	4,422,332	3,897,607	3,603,702	3,090,382	14.98%
YoY %	21.35%	13.05%	17.78%	13.46%	8.16%	16.61%	-	-
Horiz. %	231.21%	190.53%	168.54%	143.10%	126.12%	116.61%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Dividend
Div	324,062	262,178	218,387	196,548	185,600	185,645	174,721	10.83%
YoY %	23.60%	20.05%	11.11%	5.90%	-0.02%	6.25%	-	-
Horiz. %	185.47%	150.06%	124.99%	112.49%	106.23%	106.25%	100.00%	-
Div Payout %	29.81%	31.19%	20.70%	28.07%	47.67%	26.40%	65.04%	-
YoY %	-4.42%	50.68%	-26.26%	-41.12%	80.57%	-59.41%	-	-
Horiz. %	45.83%	47.96%	31.83%	43.16%	73.29%	40.59%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Equity
Net Worth	7,145,130	5,888,084	5,208,531	4,422,332	3,897,607	3,603,702	3,090,382	14.98%
YoY %	21.35%	13.05%	17.78%	13.46%	8.16%	16.61%	-	-
Horiz. %	231.21%	190.53%	168.54%	143.10%	126.12%	116.61%	100.00%	-
NOSH	5,626,087	1,092,409	1,091,935	1,091,933	1,091,766	1,092,031	1,092,008	31.40%
YoY %	415.02%	0.04%	0.00%	0.02%	-0.02%	0.00%	-	-
Horiz. %	515.21%	100.04%	99.99%	99.99%	99.98%	100.00%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Ratio Analysis
NP Margin	25.92%	24.36%	30.58%	23.77%	14.92%	24.78%	10.86%	-
YoY %	6.40%	-20.34%	28.65%	59.32%	-39.79%	128.18%	-	-
Horiz. %	238.67%	224.31%	281.58%	218.88%	137.38%	228.18%	100.00%	-
ROE	15.21%	14.28%	20.26%	15.83%	9.99%	19.52%	8.69%	-
YoY %	6.51%	-29.52%	27.98%	58.46%	-48.82%	124.63%	-	-
Horiz. %	175.03%	164.33%	233.14%	182.16%	114.96%	224.63%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Per Share
RPS	74.50	315.73	315.89	269.76	239.06	259.86	226.60	-16.91%
YoY %	-76.40%	-0.05%	17.10%	12.84%	-8.00%	14.68%	-	-
Horiz. %	32.88%	139.33%	139.40%	119.05%	105.50%	114.68%	100.00%	-
EPS	19.32	76.96	96.62	64.12	35.66	64.40	24.60	-3.94%
YoY %	-74.90%	-20.35%	50.69%	79.81%	-44.63%	161.79%	-	-
Horiz. %	78.54%	312.85%	392.76%	260.65%	144.96%	261.79%	100.00%	-
DPS	5.76	24.00	20.00	18.00	17.00	17.00	16.00	-15.65%
YoY %	-76.00%	20.00%	11.11%	5.88%	0.00%	6.25%	-	-
Horiz. %	36.00%	150.00%	125.00%	112.50%	106.25%	106.25%	100.00%	-
NAPS	1.27	5.39	4.77	4.05	3.57	3.30	2.83	-12.49%
YoY %	-76.44%	13.00%	17.78%	13.45%	8.18%	16.61%	-	-
Horiz. %	44.88%	190.46%	168.55%	143.11%	126.15%	116.61%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Adjusted Per Share Value based on latest NOSH - 1,091,895
RPS	70.59	58.08	58.09	49.61	43.95	47.79	41.67	9.17%
YoY %	21.54%	-0.02%	17.09%	12.88%	-8.04%	14.69%	-	-
Horiz. %	169.40%	139.38%	139.40%	119.05%	105.47%	114.69%	100.00%	-
EPS	18.31	14.16	17.77	11.79	6.56	11.84	4.52	26.24%
YoY %	29.31%	-20.32%	50.72%	79.73%	-44.59%	161.95%	-	-
Horiz. %	405.09%	313.27%	393.14%	260.84%	145.13%	261.95%	100.00%	-
DPS	5.46	4.42	3.68	3.31	3.13	3.13	2.94	10.86%
YoY %	23.53%	20.11%	11.18%	5.75%	0.00%	6.46%	-	-
Horiz. %	185.71%	150.34%	125.17%	112.59%	106.46%	106.46%	100.00%	-
NAPS	1.2033	0.9916	0.8771	0.7447	0.6564	0.6069	0.5204	14.98%
YoY %	21.35%	13.05%	17.78%	13.45%	8.16%	16.62%	-	-
Horiz. %	231.23%	190.55%	168.54%	143.10%	126.13%	116.62%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	-
Price	3.46	2.34	1.90	1.79	1.96	2.12	1.02	-
P/RPS	4.64	0.74	0.60	0.66	0.82	0.82	0.45	47.50%
YoY %	527.03%	23.33%	-9.09%	-19.51%	0.00%	82.22%	-	-
Horiz. %	1,031.11%	164.44%	133.33%	146.67%	182.22%	182.22%	100.00%	-
P/EPS	17.91	3.04	1.97	2.79	5.50	3.29	4.15	27.58%
YoY %	489.14%	54.31%	-29.39%	-49.27%	67.17%	-20.72%	-	-
Horiz. %	431.57%	73.25%	47.47%	67.23%	132.53%	79.28%	100.00%	-
EY	5.58	32.89	50.85	35.82	18.19	30.38	24.12	-21.64%
YoY %	-83.03%	-35.32%	41.96%	96.92%	-40.13%	25.95%	-	-
Horiz. %	23.13%	136.36%	210.82%	148.51%	75.41%	125.95%	100.00%	-
DY	1.66	10.26	10.53	10.06	8.67	8.02	15.69	-31.21%
YoY %	-83.82%	-2.56%	4.67%	16.03%	8.10%	-48.88%	-	-
Horiz. %	10.58%	65.39%	67.11%	64.12%	55.26%	51.12%	100.00%	-
P/NAPS	2.72	0.43	0.40	0.44	0.55	0.64	0.36	40.05%
YoY %	532.56%	7.50%	-9.09%	-20.00%	-14.06%	77.78%	-	-
Horiz. %	755.56%	119.44%	111.11%	122.22%	152.78%	177.78%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Announcement Date
Date	23/08/07	30/08/06	26/08/05	25/08/04	27/08/03	29/08/02	28/08/01	-
Price	3.80	2.38	2.02	1.67	2.04	2.04	1.28	-
P/RPS	5.10	0.75	0.64	0.62	0.85	0.79	0.56	44.48%
YoY %	580.00%	17.19%	3.23%	-27.06%	7.59%	41.07%	-	-
Horiz. %	910.71%	133.93%	114.29%	110.71%	151.79%	141.07%	100.00%	-
P/EPS	19.67	3.09	2.09	2.60	5.72	3.17	5.20	24.81%
YoY %	536.57%	47.85%	-19.62%	-54.55%	80.44%	-39.04%	-	-
Horiz. %	378.27%	59.42%	40.19%	50.00%	110.00%	60.96%	100.00%	-
EY	5.08	32.34	47.83	38.40	17.48	31.57	19.22	-19.88%
YoY %	-84.29%	-32.39%	24.56%	119.68%	-44.63%	64.26%	-	-
Horiz. %	26.43%	168.26%	248.86%	199.79%	90.95%	164.26%	100.00%	-
DY	1.52	10.08	9.90	10.78	8.33	8.33	12.50	-29.60%
YoY %	-84.92%	1.82%	-8.16%	29.41%	0.00%	-33.36%	-	-
Horiz. %	12.16%	80.64%	79.20%	86.24%	66.64%	66.64%	100.00%	-
P/NAPS	2.99	0.44	0.42	0.41	0.57	0.62	0.45	37.09%
YoY %	579.55%	4.76%	2.44%	-28.07%	-8.06%	37.78%	-	-
Horiz. %	664.44%	97.78%	93.33%	91.11%	126.67%	137.78%	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