[GENTING] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[GENTING] GENTING BHD
Announcement Date
22-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 22.95%
YoY- 47.71%
Quarter Report
Latest QR
Upcoming QR
GENTING's Result
GENTING's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 4,323,518 2,164,312 8,483,821 6,234,237 4,010,444 2,029,636 6,418,628 -23.17%
PBT 1,623,984 853,185 3,394,509 2,484,904 2,119,215 1,202,838 2,703,873 -28.83%
Tax -409,188 -190,263 -832,216 -683,931 -596,630 -401,101 -461,382 -7.69%
NP 1,214,796 662,922 2,562,293 1,800,973 1,522,585 801,737 2,242,491 -33.57%
-
NP to SH 730,457 439,415 1,988,865 1,474,423 1,199,197 656,695 1,504,244 -38.24%
-
Tax Rate 25.20% 22.30% 24.52% 27.52% 28.15% 33.35% 17.06% -
Total Cost 3,108,722 1,501,390 5,921,528 4,433,264 2,487,859 1,227,899 4,176,137 -17.87%
-
Net Worth 12,846,861 12,327,311 12,344,933 12,970,487 12,343,044 11,855,966 2,162,346 228.38%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 111,067 - 1,367,552 99,772 99,779 - 45,225 82.12%
Div Payout % 15.21% - 68.76% 6.77% 8.32% - 3.01% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 12,846,861 12,327,311 12,344,933 12,970,487 12,343,044 11,855,966 2,162,346 228.38%
NOSH 3,702,265 3,701,895 3,696,087 3,695,295 3,695,522 3,693,447 706,649 201.95%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 28.10% 30.63% 30.20% 28.89% 37.97% 39.50% 34.94% -
ROE 5.69% 3.56% 16.11% 11.37% 9.72% 5.54% 69.57% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 116.78 58.46 229.54 168.71 108.52 54.95 908.32 -74.55%
EPS 19.73 11.87 53.81 39.90 32.45 17.78 42.57 -40.13%
DPS 3.00 0.00 37.00 2.70 2.70 0.00 6.40 -39.68%
NAPS 3.47 3.33 3.34 3.51 3.34 3.21 3.06 8.75%
Adjusted Per Share Value based on latest NOSH - 3,694,308
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 111.52 55.83 218.83 160.80 103.44 52.35 165.56 -23.17%
EPS 18.84 11.33 51.30 38.03 30.93 16.94 38.80 -38.24%
DPS 2.86 0.00 35.27 2.57 2.57 0.00 1.17 81.56%
NAPS 3.3137 3.1797 3.1842 3.3456 3.1837 3.0581 0.5578 228.36%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 5.60 6.55 7.90 8.05 8.25 7.95 6.60 -
P/RPS 4.80 11.20 3.44 4.77 7.60 14.47 0.73 251.38%
P/EPS 28.38 55.18 14.68 20.18 25.42 44.71 3.10 338.21%
EY 3.52 1.81 6.81 4.96 3.93 2.24 32.25 -77.19%
DY 0.54 0.00 4.68 0.34 0.33 0.00 0.97 -32.35%
P/NAPS 1.61 1.97 2.37 2.29 2.47 2.48 2.16 -17.80%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 29/05/08 28/02/08 22/11/07 23/08/07 24/05/07 28/02/07 -
Price 5.30 5.85 6.85 7.50 7.25 7.80 7.10 -
P/RPS 4.54 10.01 2.98 4.45 6.68 14.19 0.78 223.92%
P/EPS 26.86 49.28 12.73 18.80 22.34 43.87 3.34 301.90%
EY 3.72 2.03 7.86 5.32 4.48 2.28 29.98 -75.15%
DY 0.57 0.00 5.40 0.36 0.37 0.00 0.90 -26.27%
P/NAPS 1.53 1.76 2.05 2.14 2.17 2.43 2.32 -24.25%

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