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

Stock

[GENM] GENTING MALAYSIA BERHAD

Announcement Date

23-Aug-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Jun-2007 [#2]

Profit Trend

QoQ- 14.35%

YoY- 29.29%

Quarter Report

RWG-ANN2Q07 _Final_.pdf

Latest QR

Upcoming QR

GENM's Result

GENM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Annualized Quarter Result
Revenue	4,367,692	4,352,333	4,281,485	4,191,464	4,255,416	3,808,493	3,627,162	13.17%
YoY %	0.35%	1.65%	2.15%	-1.50%	11.73%	5.00%	-	-
Horiz. %	120.42%	119.99%	118.04%	115.56%	117.32%	105.00%	100.00%	-
PBT	1,581,572	1,912,059	1,973,726	1,448,892	1,341,664	1,138,677	1,201,694	20.07%
YoY %	-17.28%	-3.12%	36.22%	7.99%	17.83%	-5.24%	-	-
Horiz. %	131.61%	159.11%	164.25%	120.57%	111.65%	94.76%	100.00%	-
Tax	-392,520	-356,800	-358,706	-362,324	-391,472	-193,219	-138,230	100.39%
YoY %	-10.01%	0.53%	1.00%	7.45%	-102.61%	-39.78%	-	-
Horiz. %	283.96%	258.12%	259.50%	262.12%	283.20%	139.78%	100.00%	-
NP	1,189,052	1,555,259	1,615,020	1,086,568	950,192	945,458	1,063,464	7.71%
YoY %	-23.55%	-3.70%	48.63%	14.35%	0.50%	-11.10%	-	-
Horiz. %	111.81%	146.24%	151.86%	102.17%	89.35%	88.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,189,444	1,555,654	1,615,413	1,086,960	950,588	945,850	1,063,857	7.71%
YoY %	-23.54%	-3.70%	48.62%	14.35%	0.50%	-11.09%	-	-
Horiz. %	111.80%	146.23%	151.84%	102.17%	89.35%	88.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.82%	18.66%	18.17%	25.01%	29.18%	16.97%	11.50%	-
YoY %	33.01%	2.70%	-27.35%	-14.29%	71.95%	47.57%	-	-
Horiz. %	215.83%	162.26%	158.00%	217.48%	253.74%	147.57%	100.00%	-
Total Cost	3,178,640	2,797,074	2,666,465	3,104,896	3,305,224	2,863,035	2,563,698	15.39%
YoY %	13.64%	4.90%	-14.12%	-6.06%	15.44%	11.68%	-	-
Horiz. %	123.99%	109.10%	104.01%	121.11%	128.92%	111.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,003,625	8,113,001	8,488,276	7,145,130	6,734,259	6,241,538	6,185,555	18.72%
YoY %	-1.35%	-4.42%	18.80%	6.10%	7.89%	0.91%	-	-
Horiz. %	129.39%	131.16%	137.23%	115.51%	108.87%	100.91%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Dividend
Div	-	367,638	217,299	324,062	-	295,134	174,856	-
YoY %	-	69.19%	-32.95%	0.00%	-	68.79%	-	-
Horiz. %	-	210.25%	124.27%	185.33%	-	168.79%	100.00%	-
Div Payout %	-	23.63%	13.45%	29.81%	-	31.20%	16.44%	-
YoY %	-	75.69%	-54.88%	0.00%	-	89.78%	-	-
Horiz. %	-	143.73%	81.81%	181.33%	-	189.78%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Equity
Net Worth	8,003,625	8,113,001	8,488,276	7,145,130	6,734,259	6,241,538	6,185,555	18.72%
YoY %	-1.35%	-4.42%	18.80%	6.10%	7.89%	0.91%	-	-
Horiz. %	129.39%	131.16%	137.23%	115.51%	108.87%	100.91%	100.00%	-
NOSH	5,842,062	5,673,428	5,658,850	5,626,087	5,565,503	1,093,089	1,092,854	205.41%
YoY %	2.97%	0.26%	0.58%	1.09%	409.15%	0.02%	-	-
Horiz. %	534.57%	519.14%	517.80%	514.81%	509.26%	100.02%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Ratio Analysis
NP Margin	27.22%	35.73%	37.72%	25.92%	22.33%	24.82%	29.32%	-
YoY %	-23.82%	-5.28%	45.52%	16.08%	-10.03%	-15.35%	-	-
Horiz. %	92.84%	121.86%	128.65%	88.40%	76.16%	84.65%	100.00%	-
ROE	14.86%	19.17%	19.03%	15.21%	14.12%	15.15%	17.20%	-
YoY %	-22.48%	0.74%	25.12%	7.72%	-6.80%	-11.92%	-	-
Horiz. %	86.40%	111.45%	110.64%	88.43%	82.09%	88.08%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Per Share
RPS	74.76	76.71	75.66	74.50	76.46	348.42	331.90	-62.94%
YoY %	-2.54%	1.39%	1.56%	-2.56%	-78.06%	4.98%	-	-
Horiz. %	22.52%	23.11%	22.80%	22.45%	23.04%	104.98%	100.00%	-
EPS	20.36	27.42	28.55	19.32	17.08	86.53	97.35	-64.73%
YoY %	-25.75%	-3.96%	47.77%	13.11%	-80.26%	-11.11%	-	-
Horiz. %	20.91%	28.17%	29.33%	19.85%	17.54%	88.89%	100.00%	-
DPS	0.00	6.48	3.84	5.76	0.00	27.00	16.00	-
YoY %	0.00%	68.75%	-33.33%	0.00%	0.00%	68.75%	-	-
Horiz. %	0.00%	40.50%	24.00%	36.00%	0.00%	168.75%	100.00%	-
NAPS	1.37	1.43	1.50	1.27	1.21	5.71	5.66	-61.12%
YoY %	-4.20%	-4.67%	18.11%	4.96%	-78.81%	0.88%	-	-
Horiz. %	24.20%	25.27%	26.50%	22.44%	21.38%	100.88%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 5,540,452
RPS	73.55	73.30	72.10	70.59	71.66	64.14	61.08	13.17%
YoY %	0.34%	1.66%	2.14%	-1.49%	11.72%	5.01%	-	-
Horiz. %	120.42%	120.01%	118.04%	115.57%	117.32%	105.01%	100.00%	-
EPS	20.03	26.20	27.20	18.31	16.01	15.93	17.92	7.69%
YoY %	-23.55%	-3.68%	48.55%	14.37%	0.50%	-11.10%	-	-
Horiz. %	111.77%	146.21%	151.79%	102.18%	89.34%	88.90%	100.00%	-
DPS	0.00	6.19	3.66	5.46	0.00	4.97	2.94	-
YoY %	0.00%	69.13%	-32.97%	0.00%	0.00%	69.05%	-	-
Horiz. %	0.00%	210.54%	124.49%	185.71%	0.00%	169.05%	100.00%	-
NAPS	1.3479	1.3663	1.4295	1.2033	1.1341	1.0511	1.0417	18.72%
YoY %	-1.35%	-4.42%	18.80%	6.10%	7.90%	0.90%	-	-
Horiz. %	129.39%	131.16%	137.23%	115.51%	108.87%	100.90%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	-
Price	3.44	3.88	3.92	3.46	3.44	2.92	2.22	-
P/RPS	4.60	5.06	5.18	4.64	4.50	0.84	0.67	260.81%
YoY %	-9.09%	-2.32%	11.64%	3.11%	435.71%	25.37%	-	-
Horiz. %	686.57%	755.22%	773.13%	692.54%	671.64%	125.37%	100.00%	-
P/EPS	16.90	14.15	13.73	17.91	20.14	3.37	2.28	279.69%
YoY %	19.43%	3.06%	-23.34%	-11.07%	497.63%	47.81%	-	-
Horiz. %	741.23%	620.61%	602.19%	785.53%	883.33%	147.81%	100.00%	-
EY	5.92	7.07	7.28	5.58	4.97	29.63	43.85	-73.65%
YoY %	-16.27%	-2.88%	30.47%	12.27%	-83.23%	-32.43%	-	-
Horiz. %	13.50%	16.12%	16.60%	12.73%	11.33%	67.57%	100.00%	-
DY	0.00	1.67	0.98	1.66	0.00	9.25	7.21	-
YoY %	0.00%	70.41%	-40.96%	0.00%	0.00%	28.29%	-	-
Horiz. %	0.00%	23.16%	13.59%	23.02%	0.00%	128.29%	100.00%	-
P/NAPS	2.51	2.71	2.61	2.72	2.84	0.51	0.39	245.60%
YoY %	-7.38%	3.83%	-4.04%	-4.23%	456.86%	30.77%	-	-
Horiz. %	643.59%	694.87%	669.23%	697.44%	728.21%	130.77%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	28/05/08	28/02/08	22/11/07	23/08/07	24/05/07	28/02/07	23/11/06	-
Price	3.20	3.80	3.60	3.80	3.34	3.00	2.52	-
P/RPS	4.28	4.95	4.76	5.10	4.37	0.86	0.76	216.20%
YoY %	-13.54%	3.99%	-6.67%	16.70%	408.14%	13.16%	-	-
Horiz. %	563.16%	651.32%	626.32%	671.05%	575.00%	113.16%	100.00%	-
P/EPS	15.72	13.86	12.61	19.67	19.56	3.47	2.59	232.37%
YoY %	13.42%	9.91%	-35.89%	0.56%	463.69%	33.98%	-	-
Horiz. %	606.95%	535.14%	486.87%	759.46%	755.21%	133.98%	100.00%	-
EY	6.36	7.22	7.93	5.08	5.11	28.84	38.63	-69.92%
YoY %	-11.91%	-8.95%	56.10%	-0.59%	-82.28%	-25.34%	-	-
Horiz. %	16.46%	18.69%	20.53%	13.15%	13.23%	74.66%	100.00%	-
DY	0.00	1.71	1.07	1.52	0.00	9.00	6.35	-
YoY %	0.00%	59.81%	-29.61%	0.00%	0.00%	41.73%	-	-
Horiz. %	0.00%	26.93%	16.85%	23.94%	0.00%	141.73%	100.00%	-
P/NAPS	2.34	2.66	2.40	2.99	2.76	0.53	0.45	199.84%
YoY %	-12.03%	10.83%	-19.73%	8.33%	420.75%	17.78%	-	-
Horiz. %	520.00%	591.11%	533.33%	664.44%	613.33%	117.78%	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