[GENM] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[GENM] GENTING MALAYSIA BERHAD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -80.89%
YoY- 25.13%
Quarter Report
Latest QR
Upcoming QR
GENM's Result
GENM's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 4,886,703 3,557,601 2,332,692 1,091,923 4,352,333 3,211,114 2,095,732 75.39%
PBT 1,127,010 1,371,506 906,718 395,393 1,912,059 1,480,295 724,446 34.08%
Tax -493,024 -349,578 -225,283 -98,130 -356,800 -269,030 -181,162 94.33%
NP 633,986 1,021,928 681,435 297,263 1,555,259 1,211,265 543,284 10.78%
-
NP to SH 634,389 1,022,232 681,642 297,361 1,555,654 1,211,560 543,480 10.80%
-
Tax Rate 43.75% 25.49% 24.85% 24.82% 18.66% 18.17% 25.01% -
Total Cost 4,252,717 2,535,673 1,651,257 794,660 2,797,074 1,999,849 1,552,448 95.18%
-
Net Worth 8,317,034 8,021,999 8,133,879 8,003,625 8,113,001 8,488,276 7,145,130 10.60%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 401,512 171,899 171,842 - 367,638 162,974 162,031 82.61%
Div Payout % 63.29% 16.82% 25.21% - 23.63% 13.45% 29.81% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 8,317,034 8,021,999 8,133,879 8,003,625 8,113,001 8,488,276 7,145,130 10.60%
NOSH 5,735,885 5,729,999 5,728,084 5,842,062 5,673,428 5,658,851 5,626,087 1.29%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 12.97% 28.73% 29.21% 27.22% 35.73% 37.72% 25.92% -
ROE 7.63% 12.74% 8.38% 3.72% 19.17% 14.27% 7.61% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 85.20 62.09 40.72 18.69 76.71 56.74 37.25 73.16%
EPS 11.06 17.84 11.90 5.09 27.42 21.41 9.66 9.39%
DPS 7.00 3.00 3.00 0.00 6.48 2.88 2.88 80.28%
NAPS 1.45 1.40 1.42 1.37 1.43 1.50 1.27 9.19%
Adjusted Per Share Value based on latest NOSH - 5,842,062
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 86.20 62.76 41.15 19.26 76.78 56.64 36.97 75.38%
EPS 11.19 18.03 12.02 5.25 27.44 21.37 9.59 10.78%
DPS 7.08 3.03 3.03 0.00 6.49 2.87 2.86 82.49%
NAPS 1.4671 1.4151 1.4348 1.4118 1.4311 1.4973 1.2604 10.60%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 2.26 2.54 2.60 3.44 3.88 3.92 3.46 -
P/RPS 2.65 4.09 6.38 18.40 5.06 6.91 9.29 -56.50%
P/EPS 20.43 14.24 21.85 67.58 14.15 18.31 35.82 -31.10%
EY 4.89 7.02 4.58 1.48 7.07 5.46 2.79 45.12%
DY 3.10 1.18 1.15 0.00 1.67 0.73 0.83 139.76%
P/NAPS 1.56 1.81 1.83 2.51 2.71 2.61 2.72 -30.85%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 26/11/08 27/08/08 28/05/08 28/02/08 22/11/07 23/08/07 -
Price 2.24 2.65 2.53 3.20 3.80 3.60 3.80 -
P/RPS 2.63 4.27 6.21 17.12 4.95 6.34 10.20 -59.32%
P/EPS 20.25 14.85 21.26 62.87 13.86 16.81 39.34 -35.64%
EY 4.94 6.73 4.70 1.59 7.22 5.95 2.54 55.49%
DY 3.13 1.13 1.19 0.00 1.71 0.80 0.76 155.83%
P/NAPS 1.54 1.89 1.78 2.34 2.66 2.40 2.99 -35.61%

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