[GENTING] QoQ TTM Result on 30-Jun-2008 [#2]

Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -14.19%
YoY- -28.43%
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 8,987,434 9,082,508 8,941,919 8,796,895 8,618,497 8,483,821 8,437,545 4.29%
PBT 1,448,449 1,734,794 2,753,333 2,899,278 3,044,856 3,394,509 3,406,872 -43.42%
Tax -744,379 -751,375 -708,723 -644,774 -621,378 -832,216 -879,076 -10.48%
NP 704,070 983,419 2,044,610 2,254,504 2,423,478 2,562,293 2,527,796 -57.31%
-
NP to SH 343,000 569,296 1,204,522 1,520,125 1,771,585 1,988,865 1,980,457 -68.89%
-
Tax Rate 51.39% 43.31% 25.74% 22.24% 20.41% 24.52% 25.80% -
Total Cost 8,283,364 8,099,089 6,897,309 6,542,391 6,195,019 5,921,528 5,909,749 25.21%
-
Net Worth 12,890,560 12,447,769 12,631,703 12,848,800 12,327,311 12,352,525 12,967,023 -0.39%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 258,832 258,832 270,114 270,114 258,808 258,808 128,191 59.68%
Div Payout % 75.46% 45.47% 22.43% 17.77% 14.61% 13.01% 6.47% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 12,890,560 12,447,769 12,631,703 12,848,800 12,327,311 12,352,525 12,967,023 -0.39%
NOSH 3,693,570 3,693,700 3,704,311 3,702,824 3,701,895 3,698,360 3,694,308 -0.01%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 7.83% 10.83% 22.87% 25.63% 28.12% 30.20% 29.96% -
ROE 2.66% 4.57% 9.54% 11.83% 14.37% 16.10% 15.27% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 243.33 245.89 241.39 237.57 232.81 229.39 228.39 4.31%
EPS 9.29 15.41 32.52 41.05 47.86 53.78 53.61 -68.88%
DPS 7.00 7.00 7.30 7.30 7.00 7.00 3.47 59.58%
NAPS 3.49 3.37 3.41 3.47 3.33 3.34 3.51 -0.37%
Adjusted Per Share Value based on latest NOSH - 3,702,824
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 231.82 234.27 230.65 226.91 222.30 218.83 217.64 4.29%
EPS 8.85 14.68 31.07 39.21 45.70 51.30 51.08 -68.88%
DPS 6.68 6.68 6.97 6.97 6.68 6.68 3.31 59.62%
NAPS 3.325 3.2108 3.2582 3.3142 3.1797 3.1862 3.3447 -0.39%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 3.68 3.70 5.25 5.60 6.55 7.90 8.05 -
P/RPS 1.51 1.50 2.17 2.36 2.81 3.44 3.52 -43.09%
P/EPS 39.63 24.01 16.15 13.64 13.69 14.69 15.02 90.82%
EY 2.52 4.17 6.19 7.33 7.31 6.81 6.66 -47.65%
DY 1.90 1.89 1.39 1.30 1.07 0.89 0.43 169.02%
P/NAPS 1.05 1.10 1.54 1.61 1.97 2.37 2.29 -40.51%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 28/05/09 26/02/09 27/11/08 28/08/08 29/05/08 28/02/08 22/11/07 -
Price 5.45 3.54 4.44 5.30 5.85 6.85 7.50 -
P/RPS 2.24 1.44 1.84 2.23 2.51 2.99 3.28 -22.43%
P/EPS 58.69 22.97 13.65 12.91 12.22 12.74 13.99 159.88%
EY 1.70 4.35 7.32 7.75 8.18 7.85 7.15 -61.58%
DY 1.28 1.98 1.64 1.38 1.20 1.02 0.46 97.71%
P/NAPS 1.56 1.05 1.30 1.53 1.76 2.05 2.14 -18.98%

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