[GENM] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[GENM] GENTING MALAYSIA BERHAD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -60.81%
YoY- -11.0%
Quarter Report
Latest QR
Upcoming QR
GENM's Result
GENM's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 1,115,382 1,031,878 1,063,854 1,088,121 995,835 899,215 825,322 22.21%
PBT 755,849 389,030 335,416 237,406 444,687 257,048 199,536 142.80%
Tax -87,868 -83,294 -97,868 -89,546 -67,251 -80,271 43,849 -
NP 667,981 305,736 237,548 147,860 377,436 176,777 243,385 95.90%
-
NP to SH 668,080 305,833 237,647 147,957 377,534 176,879 243,480 95.87%
-
Tax Rate 11.63% 21.41% 29.18% 37.72% 15.12% 31.23% -21.98% -
Total Cost 447,401 726,142 826,306 940,261 618,399 722,438 581,937 -16.06%
-
Net Worth 8,207,370 7,036,375 6,734,259 6,244,157 6,188,365 5,892,322 5,459,193 31.20%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 159,565 - 164,032 - 131,183 - -
Div Payout % - 52.17% - 110.86% - 74.17% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 8,207,370 7,036,375 6,734,259 6,244,157 6,188,365 5,892,322 5,459,193 31.20%
NOSH 5,471,580 5,540,452 5,565,503 1,093,547 1,093,350 1,093,195 1,091,838 192.55%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 59.89% 29.63% 22.33% 13.59% 37.90% 19.66% 29.49% -
ROE 8.14% 4.35% 3.53% 2.37% 6.10% 3.00% 4.46% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 20.39 18.62 19.12 99.50 91.08 82.26 75.59 -58.21%
EPS 12.21 5.52 4.27 13.53 34.53 16.18 4.46 95.57%
DPS 0.00 2.88 0.00 15.00 0.00 12.00 0.00 -
NAPS 1.50 1.27 1.21 5.71 5.66 5.39 5.00 -55.15%
Adjusted Per Share Value based on latest NOSH - 1,093,547
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 18.78 17.38 17.92 18.32 16.77 15.14 13.90 22.19%
EPS 11.25 5.15 4.00 2.49 6.36 2.98 4.10 95.87%
DPS 0.00 2.69 0.00 2.76 0.00 2.21 0.00 -
NAPS 1.3822 1.185 1.1341 1.0516 1.0422 0.9923 0.9194 31.20%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 3.92 3.46 3.44 2.92 2.22 2.34 2.64 -
P/RPS 19.23 18.58 18.00 2.93 2.44 2.84 3.49 211.63%
P/EPS 32.10 62.68 80.56 21.58 6.43 14.46 11.84 94.31%
EY 3.11 1.60 1.24 4.63 15.55 6.91 8.45 -48.61%
DY 0.00 0.83 0.00 5.14 0.00 5.13 0.00 -
P/NAPS 2.61 2.72 2.84 0.51 0.39 0.43 0.53 189.17%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 22/11/07 23/08/07 24/05/07 28/02/07 23/11/06 30/08/06 31/05/06 -
Price 3.60 3.80 3.34 3.00 2.52 2.38 2.44 -
P/RPS 17.66 20.40 17.47 3.01 2.77 2.89 3.23 210.03%
P/EPS 29.48 68.84 78.22 22.17 7.30 14.71 10.94 93.52%
EY 3.39 1.45 1.28 4.51 13.70 6.80 9.14 -48.34%
DY 0.00 0.76 0.00 5.00 0.00 5.04 0.00 -
P/NAPS 2.40 2.99 2.76 0.53 0.45 0.44 0.49 188.13%

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