[GENM] YoY Annualized Quarter 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- 48.62%
YoY- 51.84%
Quarter Report
Latest QR
Upcoming QR
GENM's Result
GENM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/04 30/09/05 CAGR
Revenue 5,032,770 4,954,946 4,743,468 4,281,485 3,627,162 2,839,770 3,542,469 7.27%
PBT 1,637,645 1,726,944 1,828,674 1,973,726 1,201,694 1,018,745 1,376,109 3.53%
Tax -418,692 -440,188 -466,104 -358,706 -138,230 -273,978 -307,254 6.38%
NP 1,218,953 1,286,756 1,362,570 1,615,020 1,063,464 744,766 1,068,854 2.66%
-
NP to SH 1,219,294 1,287,174 1,362,976 1,615,413 1,063,857 744,766 1,069,236 2.65%
-
Tax Rate 25.57% 25.49% 25.49% 18.17% 11.50% 26.89% 22.33% -
Total Cost 3,813,817 3,668,190 3,380,897 2,666,465 2,563,698 2,095,004 2,473,614 9.03%
-
Net Worth 11,160,419 9,830,997 8,021,999 8,488,276 6,185,555 4,552,888 5,415,476 15.55%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/04 30/09/05 CAGR
Div 273,316 228,627 229,199 217,299 174,856 131,018 145,577 13.41%
Div Payout % 22.42% 17.76% 16.82% 13.45% 16.44% 17.59% 13.62% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/04 30/09/05 CAGR
Net Worth 11,160,419 9,830,997 8,021,999 8,488,276 6,185,555 4,552,888 5,415,476 15.55%
NOSH 5,694,091 5,715,696 5,729,999 5,658,850 1,092,854 1,091,819 1,091,829 39.11%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/04 30/09/05 CAGR
NP Margin 24.22% 25.97% 28.73% 37.72% 29.32% 26.23% 30.17% -
ROE 10.93% 13.09% 16.99% 19.03% 17.20% 16.36% 19.74% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/04 30/09/05 CAGR
RPS 88.39 86.69 82.78 75.66 331.90 260.10 324.45 -22.88%
EPS 21.41 22.52 23.79 28.55 97.35 68.21 97.93 -26.20%
DPS 4.80 4.00 4.00 3.84 16.00 12.00 13.33 -18.46%
NAPS 1.96 1.72 1.40 1.50 5.66 4.17 4.96 -16.93%
Adjusted Per Share Value based on latest NOSH - 5,471,580
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/04 30/09/05 CAGR
RPS 84.75 83.44 79.88 72.10 61.08 47.82 59.66 7.26%
EPS 20.53 21.68 22.95 27.20 17.92 12.54 18.01 2.65%
DPS 4.60 3.85 3.86 3.66 2.94 2.21 2.45 13.41%
NAPS 1.8795 1.6556 1.351 1.4295 1.0417 0.7667 0.912 15.55%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/04 30/09/05 CAGR
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 3.84 3.16 3.07 5.18 0.67 0.77 0.68 41.34%
P/EPS 15.83 12.17 10.68 13.73 2.28 2.93 2.25 47.69%
EY 6.32 8.22 9.36 7.28 43.85 34.11 44.51 -32.30%
DY 1.42 1.46 1.57 0.98 7.21 6.00 6.06 -25.17%
P/NAPS 1.73 1.59 1.81 2.61 0.39 0.48 0.44 31.47%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/04 30/09/05 CAGR
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 3.82 3.31 3.20 4.76 0.76 0.74 0.65 42.47%
P/EPS 15.78 12.74 11.14 12.61 2.59 2.83 2.16 48.81%
EY 6.34 7.85 8.98 7.93 38.63 35.34 46.19 -32.76%
DY 1.42 1.39 1.51 1.07 6.35 6.22 6.29 -25.73%
P/NAPS 1.72 1.67 1.89 2.40 0.45 0.46 0.43 31.93%

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