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

Stock
[GENM] GENTING MALAYSIA BERHAD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 28.4%
YoY- 64.47%
Quarter Report
Latest QR
Upcoming QR
GENM's Result
GENM'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 3,557,601 2,332,692 1,091,923 4,352,333 3,211,114 2,095,732 1,063,854 123.13%
PBT 1,371,506 906,718 395,393 1,912,059 1,480,295 724,446 335,416 155.05%
Tax -349,578 -225,283 -98,130 -356,800 -269,030 -181,162 -97,868 133.12%
NP 1,021,928 681,435 297,263 1,555,259 1,211,265 543,284 237,548 163.81%
-
NP to SH 1,022,232 681,642 297,361 1,555,654 1,211,560 543,480 237,647 163.78%
-
Tax Rate 25.49% 24.85% 24.82% 18.66% 18.17% 25.01% 29.18% -
Total Cost 2,535,673 1,651,257 794,660 2,797,074 1,999,849 1,552,448 826,306 110.74%
-
Net Worth 8,021,999 8,133,879 8,003,625 8,113,001 8,488,276 7,145,130 6,734,259 12.33%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 171,899 171,842 - 367,638 162,974 162,031 - -
Div Payout % 16.82% 25.21% - 23.63% 13.45% 29.81% - -
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 8,021,999 8,133,879 8,003,625 8,113,001 8,488,276 7,145,130 6,734,259 12.33%
NOSH 5,729,999 5,728,084 5,842,062 5,673,428 5,658,851 5,626,087 5,565,503 1.95%
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 28.73% 29.21% 27.22% 35.73% 37.72% 25.92% 22.33% -
ROE 12.74% 8.38% 3.72% 19.17% 14.27% 7.61% 3.53% -
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 62.09 40.72 18.69 76.71 56.74 37.25 19.12 118.82%
EPS 17.84 11.90 5.09 27.42 21.41 9.66 4.27 158.73%
DPS 3.00 3.00 0.00 6.48 2.88 2.88 0.00 -
NAPS 1.40 1.42 1.37 1.43 1.50 1.27 1.21 10.18%
Adjusted Per Share Value based on latest NOSH - 5,461,809
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 59.91 39.28 18.39 73.30 54.08 35.29 17.92 123.09%
EPS 17.21 11.48 5.01 26.20 20.40 9.15 4.00 163.83%
DPS 2.89 2.89 0.00 6.19 2.74 2.73 0.00 -
NAPS 1.351 1.3698 1.3479 1.3663 1.4295 1.2033 1.1341 12.33%
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 2.54 2.60 3.44 3.88 3.92 3.46 3.44 -
P/RPS 4.09 6.38 18.40 5.06 6.91 9.29 18.00 -62.66%
P/EPS 14.24 21.85 67.58 14.15 18.31 35.82 80.56 -68.40%
EY 7.02 4.58 1.48 7.07 5.46 2.79 1.24 216.64%
DY 1.18 1.15 0.00 1.67 0.73 0.83 0.00 -
P/NAPS 1.81 1.83 2.51 2.71 2.61 2.72 2.84 -25.88%
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 26/11/08 27/08/08 28/05/08 28/02/08 22/11/07 23/08/07 24/05/07 -
Price 2.65 2.53 3.20 3.80 3.60 3.80 3.34 -
P/RPS 4.27 6.21 17.12 4.95 6.34 10.20 17.47 -60.80%
P/EPS 14.85 21.26 62.87 13.86 16.81 39.34 78.22 -66.86%
EY 6.73 4.70 1.59 7.22 5.95 2.54 1.28 201.45%
DY 1.13 1.19 0.00 1.71 0.80 0.76 0.00 -
P/NAPS 1.89 1.78 2.34 2.66 2.40 2.99 2.76 -22.25%

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