[GENTING] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -16.88%
YoY- -39.09%
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 8,276,952 9,082,508 8,923,113 8,647,036 8,657,248 8,483,821 8,312,316 -0.28%
PBT 2,267,360 1,734,794 2,458,304 3,247,968 3,412,740 3,394,509 3,313,205 -22.32%
Tax -733,068 -751,375 -747,250 -818,376 -761,052 -832,216 -911,908 -13.53%
NP 1,534,292 983,419 1,711,053 2,429,592 2,651,688 2,562,293 2,401,297 -25.79%
-
NP to SH 852,476 569,296 920,106 1,460,914 1,757,660 1,988,865 1,965,897 -42.68%
-
Tax Rate 32.33% 43.31% 30.40% 25.20% 22.30% 24.52% 27.52% -
Total Cost 6,742,660 8,099,089 7,212,060 6,217,444 6,005,560 5,921,528 5,911,018 9.16%
-
Net Worth 12,890,560 12,474,170 12,624,318 12,846,861 12,327,311 12,344,933 12,970,487 -0.41%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 259,107 148,085 222,135 - 1,367,552 133,030 -
Div Payout % - 45.51% 16.09% 15.21% - 68.76% 6.77% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 12,890,560 12,474,170 12,624,318 12,846,861 12,327,311 12,344,933 12,970,487 -0.41%
NOSH 3,693,570 3,701,534 3,702,146 3,702,265 3,701,895 3,696,087 3,695,295 -0.03%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 18.54% 10.83% 19.18% 28.10% 30.63% 30.20% 28.89% -
ROE 6.61% 4.56% 7.29% 11.37% 14.26% 16.11% 15.16% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 224.09 245.37 241.03 233.56 233.86 229.54 224.94 -0.25%
EPS 23.08 15.38 24.85 39.46 47.48 53.81 53.20 -42.66%
DPS 0.00 7.00 4.00 6.00 0.00 37.00 3.60 -
NAPS 3.49 3.37 3.41 3.47 3.33 3.34 3.51 -0.37%
Adjusted Per Share Value based on latest NOSH - 3,702,824
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 213.49 234.27 230.16 223.04 223.30 218.83 214.41 -0.28%
EPS 21.99 14.68 23.73 37.68 45.34 51.30 50.71 -42.67%
DPS 0.00 6.68 3.82 5.73 0.00 35.27 3.43 -
NAPS 3.325 3.2176 3.2563 3.3137 3.1797 3.1842 3.3456 -0.41%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 3.68 3.70 5.25 5.60 6.55 7.90 8.05 -
P/RPS 1.64 1.51 2.18 2.40 2.80 3.44 3.58 -40.54%
P/EPS 15.94 24.06 21.12 14.19 13.80 14.68 15.13 3.53%
EY 6.27 4.16 4.73 7.05 7.25 6.81 6.61 -3.45%
DY 0.00 1.89 0.76 1.07 0.00 4.68 0.45 -
P/NAPS 1.05 1.10 1.54 1.61 1.97 2.37 2.29 -40.51%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 28/05/09 26/02/09 27/11/08 28/08/08 29/05/08 28/02/08 22/11/07 -
Price 5.45 3.54 4.44 5.30 5.85 6.85 7.50 -
P/RPS 2.43 1.44 1.84 2.27 2.50 2.98 3.33 -18.93%
P/EPS 23.61 23.02 17.86 13.43 12.32 12.73 14.10 40.96%
EY 4.23 4.34 5.60 7.45 8.12 7.86 7.09 -29.10%
DY 0.00 1.98 0.90 1.13 0.00 5.40 0.48 -
P/NAPS 1.56 1.05 1.30 1.53 1.76 2.05 2.14 -18.98%

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