[GENTING] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[GENTING] GENTING BHD
Announcement Date
23-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -8.69%
YoY- 106.92%
Quarter Report
Latest QR
Upcoming QR
GENTING's Result
GENTING's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 8,657,248 8,483,821 8,312,316 8,020,888 8,118,544 6,418,628 5,620,426 33.33%
PBT 3,412,740 3,394,509 3,313,205 4,238,430 4,811,352 2,703,873 2,375,873 27.27%
Tax -761,052 -832,216 -911,908 -1,193,260 -1,604,404 -461,382 -354,982 66.18%
NP 2,651,688 2,562,293 2,401,297 3,045,170 3,206,948 2,242,491 2,020,890 19.83%
-
NP to SH 1,757,660 1,988,865 1,965,897 2,398,394 2,626,780 1,504,244 1,330,946 20.34%
-
Tax Rate 22.30% 24.52% 27.52% 28.15% 33.35% 17.06% 14.94% -
Total Cost 6,005,560 5,921,528 5,911,018 4,975,718 4,911,596 4,176,137 3,599,536 40.62%
-
Net Worth 12,327,311 12,344,933 12,970,487 12,343,044 11,855,966 2,162,346 9,875,585 15.91%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 1,367,552 133,030 199,558 - 45,225 22,572 -
Div Payout % - 68.76% 6.77% 8.32% - 3.01% 1.70% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 12,327,311 12,344,933 12,970,487 12,343,044 11,855,966 2,162,346 9,875,585 15.91%
NOSH 3,701,895 3,696,087 3,695,295 3,695,522 3,693,447 706,649 705,398 201.68%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 30.63% 30.20% 28.89% 37.97% 39.50% 34.94% 35.96% -
ROE 14.26% 16.11% 15.16% 19.43% 22.16% 69.57% 13.48% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 233.86 229.54 224.94 217.04 219.81 908.32 796.77 -55.80%
EPS 47.48 53.81 53.20 64.90 71.12 42.57 37.73 16.54%
DPS 0.00 37.00 3.60 5.40 0.00 6.40 3.20 -
NAPS 3.33 3.34 3.51 3.34 3.21 3.06 14.00 -61.57%
Adjusted Per Share Value based on latest NOSH - 3,695,517
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 223.30 218.83 214.41 206.89 209.41 165.56 144.97 33.33%
EPS 45.34 51.30 50.71 61.86 67.75 38.80 34.33 20.35%
DPS 0.00 35.27 3.43 5.15 0.00 1.17 0.58 -
NAPS 3.1797 3.1842 3.3456 3.1837 3.0581 0.5578 2.5473 15.91%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 6.55 7.90 8.05 8.25 7.95 6.60 4.82 -
P/RPS 2.80 3.44 3.58 3.80 3.62 0.73 0.60 178.99%
P/EPS 13.80 14.68 15.13 12.71 11.18 3.10 2.55 207.92%
EY 7.25 6.81 6.61 7.87 8.95 32.25 39.15 -67.47%
DY 0.00 4.68 0.45 0.65 0.00 0.97 0.66 -
P/NAPS 1.97 2.37 2.29 2.47 2.48 2.16 0.34 222.25%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/05/08 28/02/08 22/11/07 23/08/07 24/05/07 28/02/07 23/11/06 -
Price 5.85 6.85 7.50 7.25 7.80 7.10 5.60 -
P/RPS 2.50 2.98 3.33 3.34 3.55 0.78 0.70 133.46%
P/EPS 12.32 12.73 14.10 11.17 10.97 3.34 2.97 157.94%
EY 8.12 7.86 7.09 8.95 9.12 29.98 33.69 -61.23%
DY 0.00 5.40 0.48 0.74 0.00 0.90 0.57 -
P/NAPS 1.76 2.05 2.14 2.17 2.43 2.32 0.40 168.27%

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