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

Stock
[GENM] GENTING MALAYSIA BERHAD
Announcement Date
22-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 122.93%
YoY- 51.84%
Quarter Report
Latest QR
Upcoming QR
GENM's Result
GENM'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 2,332,692 1,091,923 4,352,333 3,211,114 2,095,732 1,063,854 3,808,493 -27.89%
PBT 906,718 395,393 1,912,059 1,480,295 724,446 335,416 1,138,677 -14.10%
Tax -225,283 -98,130 -356,800 -269,030 -181,162 -97,868 -193,219 10.78%
NP 681,435 297,263 1,555,259 1,211,265 543,284 237,548 945,458 -19.62%
-
NP to SH 681,642 297,361 1,555,654 1,211,560 543,480 237,647 945,850 -19.63%
-
Tax Rate 24.85% 24.82% 18.66% 18.17% 25.01% 29.18% 16.97% -
Total Cost 1,651,257 794,660 2,797,074 1,999,849 1,552,448 826,306 2,863,035 -30.73%
-
Net Worth 8,133,879 8,003,625 8,113,001 8,488,276 7,145,130 6,734,259 6,241,538 19.32%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 171,842 - 367,638 162,974 162,031 - 295,134 -30.29%
Div Payout % 25.21% - 23.63% 13.45% 29.81% - 31.20% -
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 8,133,879 8,003,625 8,113,001 8,488,276 7,145,130 6,734,259 6,241,538 19.32%
NOSH 5,728,084 5,842,062 5,673,428 5,658,851 5,626,087 5,565,503 1,093,089 202.00%
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 29.21% 27.22% 35.73% 37.72% 25.92% 22.33% 24.82% -
ROE 8.38% 3.72% 19.17% 14.27% 7.61% 3.53% 15.15% -
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 40.72 18.69 76.71 56.74 37.25 19.12 348.42 -76.12%
EPS 11.90 5.09 27.42 21.41 9.66 4.27 86.53 -73.38%
DPS 3.00 0.00 6.48 2.88 2.88 0.00 27.00 -76.91%
NAPS 1.42 1.37 1.43 1.50 1.27 1.21 5.71 -60.48%
Adjusted Per Share Value based on latest NOSH - 5,471,580
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 39.28 18.39 73.30 54.08 35.29 17.92 64.14 -27.90%
EPS 11.48 5.01 26.20 20.40 9.15 4.00 15.93 -19.63%
DPS 2.89 0.00 6.19 2.74 2.73 0.00 4.97 -30.35%
NAPS 1.3698 1.3479 1.3663 1.4295 1.2033 1.1341 1.0511 19.32%
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 2.60 3.44 3.88 3.92 3.46 3.44 2.92 -
P/RPS 6.38 18.40 5.06 6.91 9.29 18.00 0.84 286.86%
P/EPS 21.85 67.58 14.15 18.31 35.82 80.56 3.37 248.10%
EY 4.58 1.48 7.07 5.46 2.79 1.24 29.63 -71.23%
DY 1.15 0.00 1.67 0.73 0.83 0.00 9.25 -75.12%
P/NAPS 1.83 2.51 2.71 2.61 2.72 2.84 0.51 134.56%
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 27/08/08 28/05/08 28/02/08 22/11/07 23/08/07 24/05/07 28/02/07 -
Price 2.53 3.20 3.80 3.60 3.80 3.34 3.00 -
P/RPS 6.21 17.12 4.95 6.34 10.20 17.47 0.86 274.04%
P/EPS 21.26 62.87 13.86 16.81 39.34 78.22 3.47 235.19%
EY 4.70 1.59 7.22 5.95 2.54 1.28 28.84 -70.19%
DY 1.19 0.00 1.71 0.80 0.76 0.00 9.00 -74.07%
P/NAPS 1.78 2.34 2.66 2.40 2.99 2.76 0.53 124.43%

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