[GENM] YoY TTM Result on 31-Mar-2007 [#1]

Stock

[GENM] GENTING MALAYSIA BERHAD

Announcement Date

24-May-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

31-Mar-2007 [#1]

Profit Trend

QoQ- -0.62%

YoY- -6.99%

Quarter Report

RWG-ANN1Q07 v3.0 Final.pdf

Latest QR

Upcoming QR

GENM's Result

GENM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
TTM Result
Revenue	5,158,882	4,972,833	4,380,402	4,047,025	3,636,532	2,915,822	2,743,531	11.09%
YoY %	3.74%	13.52%	8.24%	11.29%	24.72%	6.28%	-	-
Horiz. %	188.04%	181.26%	159.66%	147.51%	132.55%	106.28%	100.00%	-
PBT	1,776,753	1,117,299	1,972,036	1,274,557	1,237,528	855,214	812,774	13.91%
YoY %	59.02%	-43.34%	54.72%	2.99%	44.70%	5.22%	-	-
Horiz. %	218.60%	137.47%	242.63%	156.82%	152.26%	105.22%	100.00%	-
Tax	-456,553	-505,231	-357,062	-334,936	-227,300	-68,866	-257,609	10.00%
YoY %	9.63%	-41.50%	-6.61%	-47.35%	-230.06%	73.27%	-	-
Horiz. %	177.23%	196.12%	138.61%	130.02%	88.23%	26.73%	100.00%	-
NP	1,320,200	612,068	1,614,974	939,621	1,010,228	786,348	555,165	15.52%
YoY %	115.69%	-62.10%	71.88%	-6.99%	28.47%	41.64%	-	-
Horiz. %	237.80%	110.25%	290.90%	169.25%	181.97%	141.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,320,621	612,472	1,615,368	940,017	1,010,609	786,348	555,165	15.53%
YoY %	115.62%	-62.08%	71.84%	-6.99%	28.52%	41.64%	-	-
Horiz. %	237.88%	110.32%	290.97%	169.32%	182.04%	141.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.70%	45.22%	18.11%	26.28%	18.37%	8.05%	31.70%	-
YoY %	-43.17%	149.70%	-31.09%	43.06%	128.20%	-74.61%	-	-
Horiz. %	81.07%	142.65%	57.13%	82.90%	57.95%	25.39%	100.00%	-
Total Cost	3,838,682	4,360,765	2,765,428	3,107,404	2,626,304	2,129,474	2,188,366	9.81%
YoY %	-11.97%	57.69%	-11.01%	18.32%	23.33%	-2.69%	-	-
Horiz. %	175.41%	199.27%	126.37%	142.00%	120.01%	97.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	10,085,444	8,704,259	8,003,625	6,734,259	5,459,193	4,979,812	4,313,302	15.20%
YoY %	15.87%	8.75%	18.85%	23.36%	9.63%	15.45%	-	-
Horiz. %	233.82%	201.80%	185.56%	156.13%	126.57%	115.45%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Dividend
Div	416,486	402,156	356,190	295,215	262,084	218,369	196,516	13.32%
YoY %	3.56%	12.90%	20.65%	12.64%	20.02%	11.12%	-	-
Horiz. %	211.93%	204.64%	181.25%	150.22%	133.37%	111.12%	100.00%	-
Div Payout %	31.54%	65.66%	22.05%	31.41%	25.93%	27.77%	35.40%	-
YoY %	-51.96%	197.78%	-29.80%	21.13%	-6.63%	-21.55%	-	-
Horiz. %	89.10%	185.48%	62.29%	88.73%	73.25%	78.45%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Equity
Net Worth	10,085,444	8,704,259	8,003,625	6,734,259	5,459,193	4,979,812	4,313,302	15.20%
YoY %	15.87%	8.75%	18.85%	23.36%	9.63%	15.45%	-	-
Horiz. %	233.82%	201.80%	185.56%	156.13%	126.57%	115.45%	100.00%	-
NOSH	5,697,991	5,726,486	5,842,062	5,565,503	1,091,838	1,092,064	1,091,975	31.68%
YoY %	-0.50%	-1.98%	4.97%	409.74%	-0.02%	0.01%	-	-
Horiz. %	521.81%	524.42%	535.00%	509.67%	99.99%	100.01%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Ratio Analysis
NP Margin	25.59%	12.31%	36.87%	23.22%	27.78%	26.97%	20.24%	-
YoY %	107.88%	-66.61%	58.79%	-16.41%	3.00%	33.25%	-	-
Horiz. %	126.43%	60.82%	182.16%	114.72%	137.25%	133.25%	100.00%	-
ROE	13.09%	7.04%	20.18%	13.96%	18.51%	15.79%	12.87%	-
YoY %	85.94%	-65.11%	44.56%	-24.58%	17.23%	22.69%	-	-
Horiz. %	101.71%	54.70%	156.80%	108.47%	143.82%	122.69%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Per Share
RPS	90.54	86.84	74.98	72.72	333.06	267.00	251.24	-15.63%
YoY %	4.26%	15.82%	3.11%	-78.17%	24.74%	6.27%	-	-
Horiz. %	36.04%	34.56%	29.84%	28.94%	132.57%	106.27%	100.00%	-
EPS	23.18	10.70	27.65	16.89	92.56	72.01	50.84	-12.26%
YoY %	116.64%	-61.30%	63.71%	-81.75%	28.54%	41.64%	-	-
Horiz. %	45.59%	21.05%	54.39%	33.22%	182.06%	141.64%	100.00%	-
DPS	7.30	7.00	6.10	5.30	24.00	20.00	18.00	-13.95%
YoY %	4.29%	14.75%	15.09%	-77.92%	20.00%	11.11%	-	-
Horiz. %	40.56%	38.89%	33.89%	29.44%	133.33%	111.11%	100.00%	-
NAPS	1.77	1.52	1.37	1.21	5.00	4.56	3.95	-12.51%
YoY %	16.45%	10.95%	13.22%	-75.80%	9.65%	15.44%	-	-
Horiz. %	44.81%	38.48%	34.68%	30.63%	126.58%	115.44%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 5,565,503
RPS	86.88	83.75	73.77	68.15	61.24	49.10	46.20	11.09%
YoY %	3.74%	13.53%	8.25%	11.28%	24.73%	6.28%	-	-
Horiz. %	188.05%	181.28%	159.68%	147.51%	132.55%	106.28%	100.00%	-
EPS	22.24	10.31	27.20	15.83	17.02	13.24	9.35	15.52%
YoY %	115.71%	-62.10%	71.83%	-6.99%	28.55%	41.60%	-	-
Horiz. %	237.86%	110.27%	290.91%	169.30%	182.03%	141.60%	100.00%	-
DPS	7.01	6.77	6.00	4.97	4.41	3.68	3.31	13.31%
YoY %	3.55%	12.83%	20.72%	12.70%	19.84%	11.18%	-	-
Horiz. %	211.78%	204.53%	181.27%	150.15%	133.23%	111.18%	100.00%	-
NAPS	1.6984	1.4658	1.3479	1.1341	0.9194	0.8386	0.7264	15.19%
YoY %	15.87%	8.75%	18.85%	23.35%	9.64%	15.45%	-	-
Horiz. %	233.81%	201.79%	185.56%	156.13%	126.57%	115.45%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	-
Price	2.87	2.14	3.44	3.44	2.64	1.87	2.10	-
P/RPS	3.17	2.46	4.59	4.73	0.79	0.70	0.84	24.76%
YoY %	28.86%	-46.41%	-2.96%	498.73%	12.86%	-16.67%	-	-
Horiz. %	377.38%	292.86%	546.43%	563.10%	94.05%	83.33%	100.00%	-
P/EPS	12.38	20.01	12.44	20.37	2.85	2.60	4.13	20.06%
YoY %	-38.13%	60.85%	-38.93%	614.74%	9.62%	-37.05%	-	-
Horiz. %	299.76%	484.50%	301.21%	493.22%	69.01%	62.95%	100.00%	-
EY	8.08	5.00	8.04	4.91	35.06	38.51	24.21	-16.70%
YoY %	61.60%	-37.81%	63.75%	-86.00%	-8.96%	59.07%	-	-
Horiz. %	33.37%	20.65%	33.21%	20.28%	144.82%	159.07%	100.00%	-
DY	2.54	3.27	1.77	1.54	9.09	10.70	8.57	-18.33%
YoY %	-22.32%	84.75%	14.94%	-83.06%	-15.05%	24.85%	-	-
Horiz. %	29.64%	38.16%	20.65%	17.97%	106.07%	124.85%	100.00%	-
P/NAPS	1.62	1.41	2.51	2.84	0.53	0.41	0.53	20.45%
YoY %	14.89%	-43.82%	-11.62%	435.85%	29.27%	-22.64%	-	-
Horiz. %	305.66%	266.04%	473.58%	535.85%	100.00%	77.36%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	27/05/10	27/05/09	28/05/08	24/05/07	31/05/06	27/05/05	25/05/04	-
Price	2.65	2.68	3.20	3.34	2.44	1.90	1.71	-
P/RPS	2.93	3.09	4.27	4.59	0.73	0.71	0.68	27.54%
YoY %	-5.18%	-27.63%	-6.97%	528.77%	2.82%	4.41%	-	-
Horiz. %	430.88%	454.41%	627.94%	675.00%	107.35%	104.41%	100.00%	-
P/EPS	11.43	25.06	11.57	19.77	2.64	2.64	3.36	22.62%
YoY %	-54.39%	116.59%	-41.48%	648.86%	0.00%	-21.43%	-	-
Horiz. %	340.18%	745.83%	344.35%	588.39%	78.57%	78.57%	100.00%	-
EY	8.75	3.99	8.64	5.06	37.93	37.90	29.73	-18.43%
YoY %	119.30%	-53.82%	70.75%	-86.66%	0.08%	27.48%	-	-
Horiz. %	29.43%	13.42%	29.06%	17.02%	127.58%	127.48%	100.00%	-
DY	2.75	2.61	1.91	1.59	9.84	10.53	10.53	-20.04%
YoY %	5.36%	36.65%	20.13%	-83.84%	-6.55%	0.00%	-	-
Horiz. %	26.12%	24.79%	18.14%	15.10%	93.45%	100.00%	100.00%	-
P/NAPS	1.50	1.76	2.34	2.76	0.49	0.42	0.43	23.13%
YoY %	-14.77%	-24.79%	-15.22%	463.27%	16.67%	-2.33%	-	-
Horiz. %	348.84%	409.30%	544.19%	641.86%	113.95%	97.67%	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