[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

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
Annualized Quarter Result
Revenue	5,032,770	4,954,946	4,743,468	4,281,485	3,627,162	2,839,770	3,542,469	7.27%
YoY %	1.57%	4.46%	10.79%	18.04%	27.73%	-19.84%	-	-
Horiz. %	142.07%	139.87%	133.90%	120.86%	102.39%	80.16%	100.00%	-
PBT	1,637,645	1,726,944	1,828,674	1,973,726	1,201,694	1,018,745	1,376,109	3.53%
YoY %	-5.17%	-5.56%	-7.35%	64.25%	17.96%	-25.97%	-	-
Horiz. %	119.01%	125.49%	132.89%	143.43%	87.33%	74.03%	100.00%	-
Tax	-418,692	-440,188	-466,104	-358,706	-138,230	-273,978	-307,254	6.38%
YoY %	4.88%	5.56%	-29.94%	-159.50%	49.55%	10.83%	-	-
Horiz. %	136.27%	143.27%	151.70%	116.75%	44.99%	89.17%	100.00%	-
NP	1,218,953	1,286,756	1,362,570	1,615,020	1,063,464	744,766	1,068,854	2.66%
YoY %	-5.27%	-5.56%	-15.63%	51.86%	42.79%	-30.32%	-	-
Horiz. %	114.04%	120.39%	127.48%	151.10%	99.50%	69.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	-5.27%	-5.56%	-15.63%	51.84%	42.84%	-30.35%	-	-
Horiz. %	114.03%	120.38%	127.47%	151.08%	99.50%	69.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.57%	25.49%	25.49%	18.17%	11.50%	26.89%	22.33%	-
YoY %	0.31%	0.00%	40.29%	58.00%	-57.23%	20.42%	-	-
Horiz. %	114.51%	114.15%	114.15%	81.37%	51.50%	120.42%	100.00%	-
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%
YoY %	3.97%	8.50%	26.79%	4.01%	22.37%	-15.31%	-	-
Horiz. %	154.18%	148.29%	136.68%	107.80%	103.64%	84.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	13.52%	22.55%	-5.49%	37.23%	35.86%	-15.93%	-	-
Horiz. %	206.08%	181.54%	148.13%	156.74%	114.22%	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
Dividend
Div	273,316	228,627	229,199	217,299	174,856	131,018	145,577	13.41%
YoY %	19.55%	-0.25%	5.48%	24.27%	33.46%	-10.00%	-	-
Horiz. %	187.75%	157.05%	157.44%	149.27%	120.11%	90.00%	100.00%	-
Div Payout %	22.42%	17.76%	16.82%	13.45%	16.44%	17.59%	13.62%	-
YoY %	26.24%	5.59%	25.06%	-18.19%	-6.54%	29.15%	-	-
Horiz. %	164.61%	130.40%	123.49%	98.75%	120.70%	129.15%	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	11,160,419	9,830,997	8,021,999	8,488,276	6,185,555	4,552,888	5,415,476	15.55%
YoY %	13.52%	22.55%	-5.49%	37.23%	35.86%	-15.93%	-	-
Horiz. %	206.08%	181.54%	148.13%	156.74%	114.22%	84.07%	100.00%	-
NOSH	5,694,091	5,715,696	5,729,999	5,658,850	1,092,854	1,091,819	1,091,829	39.11%
YoY %	-0.38%	-0.25%	1.26%	417.80%	0.09%	-0.00%	-	-
Horiz. %	521.52%	523.50%	524.81%	518.29%	100.09%	100.00%	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	24.22%	25.97%	28.73%	37.72%	29.32%	26.23%	30.17%	-
YoY %	-6.74%	-9.61%	-23.83%	28.65%	11.78%	-13.06%	-	-
Horiz. %	80.28%	86.08%	95.23%	125.02%	97.18%	86.94%	100.00%	-
ROE	10.93%	13.09%	16.99%	19.03%	17.20%	16.36%	19.74%	-
YoY %	-16.50%	-22.95%	-10.72%	10.64%	5.13%	-17.12%	-	-
Horiz. %	55.37%	66.31%	86.07%	96.40%	87.13%	82.88%	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	88.39	86.69	82.78	75.66	331.90	260.10	324.45	-22.88%
YoY %	1.96%	4.72%	9.41%	-77.20%	27.60%	-19.83%	-	-
Horiz. %	27.24%	26.72%	25.51%	23.32%	102.30%	80.17%	100.00%	-
EPS	21.41	22.52	23.79	28.55	97.35	68.21	97.93	-26.20%
YoY %	-4.93%	-5.34%	-16.67%	-70.67%	42.72%	-30.35%	-	-
Horiz. %	21.86%	23.00%	24.29%	29.15%	99.41%	69.65%	100.00%	-
DPS	4.80	4.00	4.00	3.84	16.00	12.00	13.33	-18.46%
YoY %	20.00%	0.00%	4.17%	-76.00%	33.33%	-9.98%	-	-
Horiz. %	36.01%	30.01%	30.01%	28.81%	120.03%	90.02%	100.00%	-
NAPS	1.96	1.72	1.40	1.50	5.66	4.17	4.96	-16.93%
YoY %	13.95%	22.86%	-6.67%	-73.50%	35.73%	-15.93%	-	-
Horiz. %	39.52%	34.68%	28.23%	30.24%	114.11%	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	88.78	87.41	83.67	75.53	63.98	50.09	62.49	7.27%
YoY %	1.57%	4.47%	10.78%	18.05%	27.73%	-19.84%	-	-
Horiz. %	142.07%	139.88%	133.89%	120.87%	102.38%	80.16%	100.00%	-
EPS	21.51	22.71	24.04	28.50	18.77	13.14	18.86	2.66%
YoY %	-5.28%	-5.53%	-15.65%	51.84%	42.85%	-30.33%	-	-
Horiz. %	114.05%	120.41%	127.47%	151.11%	99.52%	69.67%	100.00%	-
DPS	4.82	4.03	4.04	3.83	3.08	2.31	2.57	13.39%
YoY %	19.60%	-0.25%	5.48%	24.35%	33.33%	-10.12%	-	-
Horiz. %	187.55%	156.81%	157.20%	149.03%	119.84%	89.88%	100.00%	-
NAPS	1.9687	1.7342	1.4151	1.4973	1.0911	0.8031	0.9553	15.55%
YoY %	13.52%	22.55%	-5.49%	37.23%	35.86%	-15.93%	-	-
Horiz. %	206.08%	181.53%	148.13%	156.74%	114.22%	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
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	3.84	3.16	3.07	5.18	0.67	0.77	0.68	41.34%
YoY %	21.52%	2.93%	-40.73%	673.13%	-12.99%	13.24%	-	-
Horiz. %	564.71%	464.71%	451.47%	761.76%	98.53%	113.24%	100.00%	-
P/EPS	15.83	12.17	10.68	13.73	2.28	2.93	2.25	47.69%
YoY %	30.07%	13.95%	-22.21%	502.19%	-22.18%	30.22%	-	-
Horiz. %	703.56%	540.89%	474.67%	610.22%	101.33%	130.22%	100.00%	-
EY	6.32	8.22	9.36	7.28	43.85	34.11	44.51	-32.30%
YoY %	-23.11%	-12.18%	28.57%	-83.40%	28.55%	-23.37%	-	-
Horiz. %	14.20%	18.47%	21.03%	16.36%	98.52%	76.63%	100.00%	-
DY	1.42	1.46	1.57	0.98	7.21	6.00	6.06	-25.17%
YoY %	-2.74%	-7.01%	60.20%	-86.41%	20.17%	-0.99%	-	-
Horiz. %	23.43%	24.09%	25.91%	16.17%	118.98%	99.01%	100.00%	-
P/NAPS	1.73	1.59	1.81	2.61	0.39	0.48	0.44	31.47%
YoY %	8.81%	-12.15%	-30.65%	569.23%	-18.75%	9.09%	-	-
Horiz. %	393.18%	361.36%	411.36%	593.18%	88.64%	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	3.82	3.31	3.20	4.76	0.76	0.74	0.65	42.47%
YoY %	15.41%	3.44%	-32.77%	526.32%	2.70%	13.85%	-	-
Horiz. %	587.69%	509.23%	492.31%	732.31%	116.92%	113.85%	100.00%	-
P/EPS	15.78	12.74	11.14	12.61	2.59	2.83	2.16	48.81%
YoY %	23.86%	14.36%	-11.66%	386.87%	-8.48%	31.02%	-	-
Horiz. %	730.56%	589.81%	515.74%	583.80%	119.91%	131.02%	100.00%	-
EY	6.34	7.85	8.98	7.93	38.63	35.34	46.19	-32.76%
YoY %	-19.24%	-12.58%	13.24%	-79.47%	9.31%	-23.49%	-	-
Horiz. %	13.73%	17.00%	19.44%	17.17%	83.63%	76.51%	100.00%	-
DY	1.42	1.39	1.51	1.07	6.35	6.22	6.29	-25.73%
YoY %	2.16%	-7.95%	41.12%	-83.15%	2.09%	-1.11%	-	-
Horiz. %	22.58%	22.10%	24.01%	17.01%	100.95%	98.89%	100.00%	-
P/NAPS	1.72	1.67	1.89	2.40	0.45	0.46	0.43	31.93%
YoY %	2.99%	-11.64%	-21.25%	433.33%	-2.17%	6.98%	-	-
Horiz. %	400.00%	388.37%	439.53%	558.14%	104.65%	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