[GENTING] QoQ TTM Result on 31-Mar-2008 [#1]

Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -10.92%
YoY- -4.42%
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 9,082,508 8,941,919 8,796,895 8,618,497 8,483,821 8,437,545 7,798,642 10.64%
PBT 1,734,794 2,753,333 2,899,278 3,044,856 3,394,509 3,406,872 3,783,662 -40.39%
Tax -751,375 -708,723 -644,774 -621,378 -832,216 -879,076 -889,329 -10.58%
NP 983,419 2,044,610 2,254,504 2,423,478 2,562,293 2,527,796 2,894,333 -51.14%
-
NP to SH 569,296 1,204,522 1,520,125 1,771,585 1,988,865 1,980,457 2,123,908 -58.26%
-
Tax Rate 43.31% 25.74% 22.24% 20.41% 24.52% 25.80% 23.50% -
Total Cost 8,099,089 6,897,309 6,542,391 6,195,019 5,921,528 5,909,749 4,904,309 39.50%
-
Net Worth 12,447,769 12,631,703 12,848,800 12,327,311 12,352,525 12,967,023 12,343,028 0.56%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 258,832 270,114 270,114 258,808 258,808 128,191 128,191 59.40%
Div Payout % 45.47% 22.43% 17.77% 14.61% 13.01% 6.47% 6.04% -
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 12,447,769 12,631,703 12,848,800 12,327,311 12,352,525 12,967,023 12,343,028 0.56%
NOSH 3,693,700 3,704,311 3,702,824 3,701,895 3,698,360 3,694,308 3,695,517 -0.03%
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 10.83% 22.87% 25.63% 28.12% 30.20% 29.96% 37.11% -
ROE 4.57% 9.54% 11.83% 14.37% 16.10% 15.27% 17.21% -
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 245.89 241.39 237.57 232.81 229.39 228.39 211.03 10.67%
EPS 15.41 32.52 41.05 47.86 53.78 53.61 57.47 -58.25%
DPS 7.00 7.30 7.30 7.00 7.00 3.47 3.47 59.31%
NAPS 3.37 3.41 3.47 3.33 3.34 3.51 3.34 0.59%
Adjusted Per Share Value based on latest NOSH - 3,701,895
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 234.27 230.65 226.91 222.30 218.83 217.64 201.16 10.64%
EPS 14.68 31.07 39.21 45.70 51.30 51.08 54.78 -58.26%
DPS 6.68 6.97 6.97 6.68 6.68 3.31 3.31 59.35%
NAPS 3.2108 3.2582 3.3142 3.1797 3.1862 3.3447 3.1837 0.56%
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 3.70 5.25 5.60 6.55 7.90 8.05 8.25 -
P/RPS 1.50 2.17 2.36 2.81 3.44 3.52 3.91 -47.04%
P/EPS 24.01 16.15 13.64 13.69 14.69 15.02 14.35 40.71%
EY 4.17 6.19 7.33 7.31 6.81 6.66 6.97 -28.88%
DY 1.89 1.39 1.30 1.07 0.89 0.43 0.42 171.32%
P/NAPS 1.10 1.54 1.61 1.97 2.37 2.29 2.47 -41.53%
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 26/02/09 27/11/08 28/08/08 29/05/08 28/02/08 22/11/07 23/08/07 -
Price 3.54 4.44 5.30 5.85 6.85 7.50 7.25 -
P/RPS 1.44 1.84 2.23 2.51 2.99 3.28 3.44 -43.89%
P/EPS 22.97 13.65 12.91 12.22 12.74 13.99 12.61 48.88%
EY 4.35 7.32 7.75 8.18 7.85 7.15 7.93 -32.86%
DY 1.98 1.64 1.38 1.20 1.02 0.46 0.48 156.10%
P/NAPS 1.05 1.30 1.53 1.76 2.05 2.14 2.17 -38.23%

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