[GENTING] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[GENTING] GENTING BHD
Announcement Date
23-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 14.59%
YoY- 59.44%
Quarter Report
Latest QR
Upcoming QR
GENTING's Result
GENTING's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 8,618,497 8,483,821 8,437,545 7,798,642 7,214,610 6,418,628 5,679,804 32.01%
PBT 3,044,856 3,394,509 3,406,872 3,783,662 3,415,592 2,703,873 2,407,474 16.93%
Tax -621,378 -832,216 -879,076 -889,329 -837,917 -461,382 -436,844 26.45%
NP 2,423,478 2,562,293 2,527,796 2,894,333 2,577,675 2,242,491 1,970,630 14.77%
-
NP to SH 1,771,585 1,988,865 1,980,457 2,123,908 1,853,462 1,504,244 1,344,881 20.14%
-
Tax Rate 20.41% 24.52% 25.80% 23.50% 24.53% 17.06% 18.15% -
Total Cost 6,195,019 5,921,528 5,909,749 4,904,309 4,636,935 4,176,137 3,709,174 40.72%
-
Net Worth 12,327,311 12,352,525 12,967,023 12,343,028 11,855,966 10,654,843 9,876,121 15.91%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 258,808 258,808 128,191 128,191 45,341 45,341 150,887 43.24%
Div Payout % 14.61% 13.01% 6.47% 6.04% 2.45% 3.01% 11.22% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 12,327,311 12,352,525 12,967,023 12,343,028 11,855,966 10,654,843 9,876,121 15.91%
NOSH 3,701,895 3,698,360 3,694,308 3,695,517 3,693,447 710,322 705,437 201.67%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 28.12% 30.20% 29.96% 37.11% 35.73% 34.94% 34.70% -
ROE 14.37% 16.10% 15.27% 17.21% 15.63% 14.12% 13.62% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 232.81 229.39 228.39 211.03 195.34 903.62 805.15 -56.23%
EPS 47.86 53.78 53.61 57.47 50.18 211.77 190.65 -60.17%
DPS 7.00 7.00 3.47 3.47 1.23 6.40 21.40 -52.49%
NAPS 3.33 3.34 3.51 3.34 3.21 15.00 14.00 -61.57%
Adjusted Per Share Value based on latest NOSH - 3,695,517
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 222.30 218.83 217.64 201.16 186.09 165.56 146.50 32.01%
EPS 45.70 51.30 51.08 54.78 47.81 38.80 34.69 20.15%
DPS 6.68 6.68 3.31 3.31 1.17 1.17 3.89 43.35%
NAPS 3.1797 3.1862 3.3447 3.1837 3.0581 2.7483 2.5474 15.91%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 6.55 7.90 8.05 8.25 7.95 6.60 4.82 -
P/RPS 2.81 3.44 3.52 3.91 4.07 0.73 0.60 179.65%
P/EPS 13.69 14.69 15.02 14.35 15.84 3.12 2.53 207.89%
EY 7.31 6.81 6.66 6.97 6.31 32.09 39.55 -67.51%
DY 1.07 0.89 0.43 0.42 0.15 0.97 4.44 -61.24%
P/NAPS 1.97 2.37 2.29 2.47 2.48 0.44 0.34 222.25%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/05/08 28/02/08 22/11/07 23/08/07 24/05/07 28/02/07 23/11/06 -
Price 5.85 6.85 7.50 7.25 7.80 7.10 5.60 -
P/RPS 2.51 2.99 3.28 3.44 3.99 0.79 0.70 134.08%
P/EPS 12.22 12.74 13.99 12.61 15.54 3.35 2.94 158.28%
EY 8.18 7.85 7.15 7.93 6.43 29.83 34.04 -61.31%
DY 1.20 1.02 0.46 0.48 0.16 0.90 3.82 -53.75%
P/NAPS 1.76 2.05 2.14 2.17 2.43 0.47 0.40 168.27%

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