[GENM] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[GENM] GENTING MALAYSIA BERHAD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 113.44%
YoY--%
Quarter Report
Latest QR
Upcoming QR
GENM's Result
GENM's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 1,031,878 1,063,854 1,088,121 995,835 899,215 825,322 957,128 5.15%
PBT 389,030 335,416 237,406 444,687 257,048 199,536 269,493 27.81%
Tax -83,294 -97,868 -89,546 -67,251 -80,271 43,849 -103,337 -13.42%
NP 305,736 237,548 147,860 377,436 176,777 243,385 166,156 50.32%
-
NP to SH 305,833 237,647 147,957 377,534 176,879 243,480 166,251 50.30%
-
Tax Rate 21.41% 29.18% 37.72% 15.12% 31.23% -21.98% 38.34% -
Total Cost 726,142 826,306 940,261 618,399 722,438 581,937 790,972 -5.55%
-
Net Worth 7,036,375 6,734,259 6,244,157 6,188,365 5,892,322 5,459,193 5,580,818 16.75%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 159,565 - 164,032 - 131,183 - 152,899 2.89%
Div Payout % 52.17% - 110.86% - 74.17% - 91.97% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 7,036,375 6,734,259 6,244,157 6,188,365 5,892,322 5,459,193 5,580,818 16.75%
NOSH 5,540,452 5,565,503 1,093,547 1,093,350 1,093,195 1,091,838 1,092,136 196.12%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 29.63% 22.33% 13.59% 37.90% 19.66% 29.49% 17.36% -
ROE 4.35% 3.53% 2.37% 6.10% 3.00% 4.46% 2.98% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 18.62 19.12 99.50 91.08 82.26 75.59 87.64 -64.49%
EPS 5.52 4.27 13.53 34.53 16.18 4.46 15.23 -49.25%
DPS 2.88 0.00 15.00 0.00 12.00 0.00 14.00 -65.25%
NAPS 1.27 1.21 5.71 5.66 5.39 5.00 5.11 -60.57%
Adjusted Per Share Value based on latest NOSH - 1,093,350
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 17.38 17.92 18.32 16.77 15.14 13.90 16.12 5.15%
EPS 5.15 4.00 2.49 6.36 2.98 4.10 2.80 50.28%
DPS 2.69 0.00 2.76 0.00 2.21 0.00 2.57 3.09%
NAPS 1.185 1.1341 1.0516 1.0422 0.9923 0.9194 0.9398 16.76%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 3.46 3.44 2.92 2.22 2.34 2.64 2.24 -
P/RPS 18.58 18.00 2.93 2.44 2.84 3.49 2.56 276.22%
P/EPS 62.68 80.56 21.58 6.43 14.46 11.84 14.72 163.41%
EY 1.60 1.24 4.63 15.55 6.91 8.45 6.80 -61.98%
DY 0.83 0.00 5.14 0.00 5.13 0.00 6.25 -74.06%
P/NAPS 2.72 2.84 0.51 0.39 0.43 0.53 0.44 237.95%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 23/08/07 24/05/07 28/02/07 23/11/06 30/08/06 31/05/06 22/02/06 -
Price 3.80 3.34 3.00 2.52 2.38 2.44 2.52 -
P/RPS 20.40 17.47 3.01 2.77 2.89 3.23 2.88 270.15%
P/EPS 68.84 78.22 22.17 7.30 14.71 10.94 16.55 159.31%
EY 1.45 1.28 4.51 13.70 6.80 9.14 6.04 -61.47%
DY 0.76 0.00 5.00 0.00 5.04 0.00 5.56 -73.56%
P/NAPS 2.99 2.76 0.53 0.45 0.44 0.49 0.49 235.03%

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