[GENTING] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[GENTING] GENTING BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 34.89%
YoY- 32.22%
Quarter Report
Latest QR
Upcoming QR
GENTING's Result
GENTING's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 6,692,335 4,323,518 2,164,312 8,483,821 6,234,237 4,010,444 2,029,636 121.05%
PBT 1,843,728 1,623,984 853,185 3,394,509 2,484,904 2,119,215 1,202,838 32.83%
Tax -560,438 -409,188 -190,263 -832,216 -683,931 -596,630 -401,101 24.90%
NP 1,283,290 1,214,796 662,922 2,562,293 1,800,973 1,522,585 801,737 36.71%
-
NP to SH 690,080 730,457 439,415 1,988,865 1,474,423 1,199,197 656,695 3.35%
-
Tax Rate 30.40% 25.20% 22.30% 24.52% 27.52% 28.15% 33.35% -
Total Cost 5,409,045 3,108,722 1,501,390 5,921,528 4,433,264 2,487,859 1,227,899 167.99%
-
Net Worth 12,624,318 12,846,861 12,327,311 12,344,933 12,970,487 12,343,044 11,855,966 4.26%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 111,064 111,067 - 1,367,552 99,772 99,779 - -
Div Payout % 16.09% 15.21% - 68.76% 6.77% 8.32% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 12,624,318 12,846,861 12,327,311 12,344,933 12,970,487 12,343,044 11,855,966 4.26%
NOSH 3,702,146 3,702,265 3,701,895 3,696,087 3,695,295 3,695,522 3,693,447 0.15%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 19.18% 28.10% 30.63% 30.20% 28.89% 37.97% 39.50% -
ROE 5.47% 5.69% 3.56% 16.11% 11.37% 9.72% 5.54% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 180.77 116.78 58.46 229.54 168.71 108.52 54.95 120.71%
EPS 18.64 19.73 11.87 53.81 39.90 32.45 17.78 3.19%
DPS 3.00 3.00 0.00 37.00 2.70 2.70 0.00 -
NAPS 3.41 3.47 3.33 3.34 3.51 3.34 3.21 4.10%
Adjusted Per Share Value based on latest NOSH - 3,698,360
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 172.62 111.52 55.83 218.83 160.80 103.44 52.35 121.05%
EPS 17.80 18.84 11.33 51.30 38.03 30.93 16.94 3.34%
DPS 2.86 2.86 0.00 35.27 2.57 2.57 0.00 -
NAPS 3.2563 3.3137 3.1797 3.1842 3.3456 3.1837 3.0581 4.26%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 5.25 5.60 6.55 7.90 8.05 8.25 7.95 -
P/RPS 2.90 4.80 11.20 3.44 4.77 7.60 14.47 -65.65%
P/EPS 28.17 28.38 55.18 14.68 20.18 25.42 44.71 -26.44%
EY 3.55 3.52 1.81 6.81 4.96 3.93 2.24 35.81%
DY 0.57 0.54 0.00 4.68 0.34 0.33 0.00 -
P/NAPS 1.54 1.61 1.97 2.37 2.29 2.47 2.48 -27.15%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 28/08/08 29/05/08 28/02/08 22/11/07 23/08/07 24/05/07 -
Price 4.44 5.30 5.85 6.85 7.50 7.25 7.80 -
P/RPS 2.46 4.54 10.01 2.98 4.45 6.68 14.19 -68.80%
P/EPS 23.82 26.86 49.28 12.73 18.80 22.34 43.87 -33.37%
EY 4.20 3.72 2.03 7.86 5.32 4.48 2.28 50.10%
DY 0.68 0.57 0.00 5.40 0.36 0.37 0.00 -
P/NAPS 1.30 1.53 1.76 2.05 2.14 2.17 2.43 -34.02%

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