[GENTING] YoY Annualized Quarter 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- -8.69%

YoY- 106.92%

Quarter Report

GB-2nd Grp Qtrly-Rept 2007.pdf

Latest QR

Upcoming QR

GENTING's Result

GENTING's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Annualized Quarter Result
Revenue	14,397,628	8,343,872	8,647,036	8,020,888	5,260,860	5,041,890	4,621,922	20.83%
YoY %	72.55%	-3.51%	7.81%	52.46%	4.34%	9.09%	-	-
Horiz. %	311.51%	180.53%	187.09%	173.54%	113.82%	109.09%	100.00%	-
PBT	3,586,312	2,274,582	3,247,968	4,238,430	2,078,852	2,064,658	1,914,066	11.02%
YoY %	57.67%	-29.97%	-23.37%	103.88%	0.69%	7.87%	-	-
Horiz. %	187.37%	118.84%	169.69%	221.44%	108.61%	107.87%	100.00%	-
Tax	-822,718	-729,800	-818,376	-1,193,260	-337,366	-563,172	-1,019,208	-3.50%
YoY %	-12.73%	10.82%	31.42%	-253.70%	40.10%	44.74%	-	-
Horiz. %	80.72%	71.60%	80.30%	117.08%	33.10%	55.26%	100.00%	-
NP	2,763,594	1,544,782	2,429,592	3,045,170	1,741,486	1,501,486	894,858	20.66%
YoY %	78.90%	-36.42%	-20.21%	74.86%	15.98%	67.79%	-	-
Horiz. %	308.83%	172.63%	271.51%	340.30%	194.61%	167.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,943,212	855,224	1,460,914	2,398,394	1,159,066	988,824	894,858	13.78%
YoY %	127.22%	-41.46%	-39.09%	106.92%	17.22%	10.50%	-	-
Horiz. %	217.15%	95.57%	163.26%	268.02%	129.53%	110.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.94%	32.09%	25.20%	28.15%	16.23%	27.28%	53.25%	-
YoY %	-28.51%	27.34%	-10.48%	73.44%	-40.51%	-48.77%	-	-
Horiz. %	43.08%	60.26%	47.32%	52.86%	30.48%	51.23%	100.00%	-
Total Cost	11,634,034	6,799,090	6,217,444	4,975,718	3,519,374	3,540,404	3,727,064	20.88%
YoY %	71.11%	9.36%	24.96%	41.38%	-0.59%	-5.01%	-	-
Horiz. %	312.15%	182.42%	166.82%	133.50%	94.43%	94.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	13,864,240	13,231,209	12,846,861	12,343,044	9,169,825	8,073,470	7,403,146	11.01%
YoY %	4.78%	2.99%	4.08%	34.61%	13.58%	9.05%	-	-
Horiz. %	187.27%	178.72%	173.53%	166.73%	123.86%	109.05%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	244,010	221,752	222,135	199,558	33,857	140,898	112,702	13.73%
YoY %	10.04%	-0.17%	11.31%	489.41%	-75.97%	25.02%	-	-
Horiz. %	216.51%	196.76%	197.10%	177.07%	30.04%	125.02%	100.00%	-
Div Payout %	12.56%	25.93%	15.21%	8.32%	2.92%	14.25%	12.59%	-
YoY %	-51.56%	70.48%	82.81%	184.93%	-79.51%	13.19%	-	-
Horiz. %	99.76%	205.96%	120.81%	66.08%	23.19%	113.19%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	13,864,240	13,231,209	12,846,861	12,343,044	9,169,825	8,073,470	7,403,146	11.01%
YoY %	4.78%	2.99%	4.08%	34.61%	13.58%	9.05%	-	-
Horiz. %	187.27%	178.72%	173.53%	166.73%	123.86%	109.05%	100.00%	-
NOSH	3,697,130	3,695,868	3,702,265	3,695,522	705,371	704,491	704,390	31.81%
YoY %	0.03%	-0.17%	0.18%	423.91%	0.12%	0.01%	-	-
Horiz. %	524.87%	524.69%	525.60%	524.64%	100.14%	100.01%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	19.19%	18.51%	28.10%	37.97%	33.10%	29.78%	19.36%	-
YoY %	3.67%	-34.13%	-25.99%	14.71%	11.15%	53.82%	-	-
Horiz. %	99.12%	95.61%	145.14%	196.13%	170.97%	153.82%	100.00%	-
ROE	14.02%	6.46%	11.37%	19.43%	12.64%	12.25%	12.09%	-
YoY %	117.03%	-43.18%	-41.48%	53.72%	3.18%	1.32%	-	-
Horiz. %	115.96%	53.43%	94.04%	160.71%	104.55%	101.32%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	389.43	225.76	233.56	217.04	745.83	715.68	656.16	-8.32%
YoY %	72.50%	-3.34%	7.61%	-70.90%	4.21%	9.07%	-	-
Horiz. %	59.35%	34.41%	35.59%	33.08%	113.67%	109.07%	100.00%	-
EPS	52.56	23.14	39.46	64.90	32.86	140.36	127.04	-13.67%
YoY %	127.14%	-41.36%	-39.20%	97.50%	-76.59%	10.48%	-	-
Horiz. %	41.37%	18.21%	31.06%	51.09%	25.87%	110.48%	100.00%	-
DPS	6.60	6.00	6.00	5.40	4.80	20.00	16.00	-13.71%
YoY %	10.00%	0.00%	11.11%	12.50%	-76.00%	25.00%	-	-
Horiz. %	41.25%	37.50%	37.50%	33.75%	30.00%	125.00%	100.00%	-
NAPS	3.75	3.58	3.47	3.34	13.00	11.46	10.51	-15.77%
YoY %	4.75%	3.17%	3.89%	-74.31%	13.44%	9.04%	-	-
Horiz. %	35.68%	34.06%	33.02%	31.78%	123.69%	109.04%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 3,695,517
RPS	371.37	215.22	223.04	206.89	135.70	130.05	119.22	20.83%
YoY %	72.55%	-3.51%	7.81%	52.46%	4.34%	9.08%	-	-
Horiz. %	311.50%	180.52%	187.08%	173.54%	113.82%	109.08%	100.00%	-
EPS	50.12	22.06	37.68	61.86	29.90	25.51	23.08	13.78%
YoY %	127.20%	-41.45%	-39.09%	106.89%	17.21%	10.53%	-	-
Horiz. %	217.16%	95.58%	163.26%	268.02%	129.55%	110.53%	100.00%	-
DPS	6.29	5.72	5.73	5.15	0.87	3.63	2.91	13.70%
YoY %	9.97%	-0.17%	11.26%	491.95%	-76.03%	24.74%	-	-
Horiz. %	216.15%	196.56%	196.91%	176.98%	29.90%	124.74%	100.00%	-
NAPS	3.5761	3.4128	3.3137	3.1837	2.3652	2.0825	1.9096	11.01%
YoY %	4.78%	2.99%	4.08%	34.61%	13.58%	9.05%	-	-
Horiz. %	187.27%	178.72%	173.53%	166.72%	123.86%	109.05%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	7.12	5.65	5.60	8.25	4.74	3.78	3.06	-
P/RPS	1.83	2.50	2.40	3.80	0.64	0.53	0.47	25.41%
YoY %	-26.80%	4.17%	-36.84%	493.75%	20.75%	12.77%	-	-
Horiz. %	389.36%	531.91%	510.64%	808.51%	136.17%	112.77%	100.00%	-
P/EPS	13.55	24.42	14.19	12.71	2.88	2.69	2.41	33.33%
YoY %	-44.51%	72.09%	11.64%	341.32%	7.06%	11.62%	-	-
Horiz. %	562.24%	1,013.28%	588.80%	527.39%	119.50%	111.62%	100.00%	-
EY	7.38	4.10	7.05	7.87	34.67	37.13	41.52	-25.00%
YoY %	80.00%	-41.84%	-10.42%	-77.30%	-6.63%	-10.57%	-	-
Horiz. %	17.77%	9.87%	16.98%	18.95%	83.50%	89.43%	100.00%	-
DY	0.93	1.06	1.07	0.65	1.01	5.29	5.23	-25.00%
YoY %	-12.26%	-0.93%	64.62%	-35.64%	-80.91%	1.15%	-	-
Horiz. %	17.78%	20.27%	20.46%	12.43%	19.31%	101.15%	100.00%	-
P/NAPS	1.90	1.58	1.61	2.47	0.36	0.33	0.29	36.77%
YoY %	20.25%	-1.86%	-34.82%	586.11%	9.09%	13.79%	-	-
Horiz. %	655.17%	544.83%	555.17%	851.72%	124.14%	113.79%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	26/08/10	26/08/09	28/08/08	23/08/07	30/08/06	26/08/05	25/08/04	-
Price	9.00	6.60	5.30	7.25	4.92	3.88	2.98	-
P/RPS	2.31	2.92	2.27	3.34	0.66	0.54	0.45	31.32%
YoY %	-20.89%	28.63%	-32.04%	406.06%	22.22%	20.00%	-	-
Horiz. %	513.33%	648.89%	504.44%	742.22%	146.67%	120.00%	100.00%	-
P/EPS	17.12	28.52	13.43	11.17	2.99	2.76	2.35	39.21%
YoY %	-39.97%	112.36%	20.23%	273.58%	8.33%	17.45%	-	-
Horiz. %	728.51%	1,213.62%	571.49%	475.32%	127.23%	117.45%	100.00%	-
EY	5.84	3.51	7.45	8.95	33.40	36.18	42.63	-28.19%
YoY %	66.38%	-52.89%	-16.76%	-73.20%	-7.68%	-15.13%	-	-
Horiz. %	13.70%	8.23%	17.48%	20.99%	78.35%	84.87%	100.00%	-
DY	0.73	0.91	1.13	0.74	0.98	5.15	5.37	-28.28%
YoY %	-19.78%	-19.47%	52.70%	-24.49%	-80.97%	-4.10%	-	-
Horiz. %	13.59%	16.95%	21.04%	13.78%	18.25%	95.90%	100.00%	-
P/NAPS	2.40	1.84	1.53	2.17	0.38	0.34	0.28	43.03%
YoY %	30.43%	20.26%	-29.49%	471.05%	11.76%	21.43%	-	-
Horiz. %	857.14%	657.14%	546.43%	775.00%	135.71%	121.43%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 24 June 2024

MQ Trader

MQ Trading Signals

2024-06-25 11:40:00

EMA 5

5 Mins

SELL

2024-06-25 11:35:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-06-25 11:20:00

ADX

5 Mins

SELL

2024-06-25 11:10:00

EMA 5

5 Mins

BUY

2024-06-25 11:10:00

ADX

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

759

HLIND

HONG LEONG INDUSTRIES BHD

727

MPI

MALAYSIAN PACIFIC INDUSTRIES

717

DNEX

DAGANG NEXCHANGE BERHAD

608

YTLPOWR

YTL POWER INTERNATIONAL BHD

548

NOTION

NOTION VTEC BHD

547

GENTING

GENTING BHD

545

HEXCAP

HEXTAR CAPITAL BERHAD

493

PBBANK

PUBLIC BANK BHD

473

Daily Stocks

HSI-CXF

0.115

-0.01

372,797,100

HSI-HUZ

0.20

-0.005

284,280,100

HSI-HU8

0.08

0.00

183,904,300

INIX-OR

0.02

0.00

141,839,900

INGENIEU

0.065

0.00

135,243,800

HSI-CXV

0.14

-0.005

76,901,400

EDUSPEC-OR

0.005

0.00

75,002,700

AHB-WC

0.065

0.00

64,472,000

E&O-LR

0.055

+0.01

56,261,700

VELESTO

0.26

+0.01

48,192,500

More active Stocks

DLADY

36.58

+0.76

6,200

KLK

20.88

+0.44

848,300

TENAGA

13.98

+0.26

5,517,700

ALLIANZ

22.18

+0.16

5,300

HLFG

17.20

+0.14

99,100

HEIM

23.20

+0.14

56,900

F&N

31.80

+0.14

30,300

MAHSING

1.77

+0.10

20,207,300

HARTA

3.27

+0.10

1,811,600

MASTER

4.19

+0.09

41,700

More gainer Stocks

NESTLE

122.30

-0.70

5,600

PETGAS

18.00

-0.34

302,900

AJI

15.10

-0.24

100,200

KESM

7.18

-0.23

19,500

AXIATA-C1B

0.035

-0.225

1,030,000

MPI

38.60

-0.22

79,800

ECOWLD-C26

0.01

-0.20

100

YTLPOWR

4.69

-0.19

21,620,700

NOTION-WD

1.80

-0.17

2,571,800

KGB

3.33

-0.17

2,228,400

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More