[GENTING] YoY Annualized Quarter Result on 31-Dec-2007 [#4]

Stock

[GENTING] GENTING BHD

Announcement Date

28-Feb-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

31-Dec-2007 [#4]

Profit Trend

QoQ- 1.17%

YoY- 32.22%

Quarter Report

GB-4th Grp Qtrly Rept 20071.pdf

Latest QR

Upcoming QR

GENTING's Result

GENTING's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Annualized Quarter Result
Revenue	15,194,737	8,893,617	9,082,508	8,483,821	6,418,628	5,454,141	4,647,010	21.81%
YoY %	70.85%	-2.08%	7.06%	32.17%	17.68%	17.37%	-	-
Horiz. %	326.98%	191.38%	195.45%	182.57%	138.12%	117.37%	100.00%	-
PBT	4,394,324	2,528,449	1,734,794	3,394,509	2,703,873	2,434,322	1,777,825	16.27%
YoY %	73.80%	45.75%	-48.89%	25.54%	11.07%	36.93%	-	-
Horiz. %	247.17%	142.22%	97.58%	190.94%	152.09%	136.93%	100.00%	-
Tax	-983,625	-745,603	-751,375	-832,216	-461,382	-622,644	-849,782	2.46%
YoY %	-31.92%	0.77%	9.71%	-80.37%	25.90%	26.73%	-	-
Horiz. %	115.75%	87.74%	88.42%	97.93%	54.29%	73.27%	100.00%	-
NP	3,410,699	1,782,846	983,419	2,562,293	2,242,491	1,811,678	928,043	24.21%
YoY %	91.31%	81.29%	-61.62%	14.26%	23.78%	95.21%	-	-
Horiz. %	367.52%	192.11%	105.97%	276.10%	241.64%	195.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,202,957	1,044,340	569,296	1,988,865	1,504,244	1,246,947	928,043	15.49%
YoY %	110.94%	83.44%	-71.38%	32.22%	20.63%	34.36%	-	-
Horiz. %	237.38%	112.53%	61.34%	214.31%	162.09%	134.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.38%	29.49%	43.31%	24.52%	17.06%	25.58%	47.80%	-
YoY %	-24.11%	-31.91%	76.63%	43.73%	-33.31%	-46.49%	-	-
Horiz. %	46.82%	61.69%	90.61%	51.30%	35.69%	53.51%	100.00%	-
Total Cost	11,784,038	7,110,771	8,099,089	5,921,528	4,176,137	3,642,463	3,718,967	21.18%
YoY %	65.72%	-12.20%	36.77%	41.79%	14.65%	-2.06%	-	-
Horiz. %	316.86%	191.20%	217.78%	159.23%	112.29%	97.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	15,458,049	13,894,969	12,474,170	12,344,933	2,162,346	9,020,018	7,853,430	11.94%
YoY %	11.25%	11.39%	1.05%	470.90%	-76.03%	14.85%	-	-
Horiz. %	196.83%	176.93%	158.84%	157.19%	27.53%	114.85%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Dividend
Div	288,451	266,073	259,107	1,367,552	45,225	204,359	169,042	9.31%
YoY %	8.41%	2.69%	-81.05%	2,923.89%	-77.87%	20.89%	-	-
Horiz. %	170.64%	157.40%	153.28%	809.00%	26.75%	120.89%	100.00%	-
Div Payout %	13.09%	25.48%	45.51%	68.76%	3.01%	16.39%	18.21%	-
YoY %	-48.63%	-44.01%	-33.81%	2,184.39%	-81.64%	-9.99%	-	-
Horiz. %	71.88%	139.92%	249.92%	377.59%	16.53%	90.01%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Equity
Net Worth	15,458,049	13,894,969	12,474,170	12,344,933	2,162,346	9,020,018	7,853,430	11.94%
YoY %	11.25%	11.39%	1.05%	470.90%	-76.03%	14.85%	-	-
Horiz. %	196.83%	176.93%	158.84%	157.19%	27.53%	114.85%	100.00%	-
NOSH	3,698,098	3,695,470	3,701,534	3,696,087	706,649	704,688	704,343	31.81%
YoY %	0.07%	-0.16%	0.15%	423.04%	0.28%	0.05%	-	-
Horiz. %	525.04%	524.67%	525.53%	524.76%	100.33%	100.05%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Ratio Analysis
NP Margin	22.45%	20.05%	10.83%	30.20%	34.94%	33.22%	19.97%	-
YoY %	11.97%	85.13%	-64.14%	-13.57%	5.18%	66.35%	-	-
Horiz. %	112.42%	100.40%	54.23%	151.23%	174.96%	166.35%	100.00%	-
ROE	14.25%	7.52%	4.56%	16.11%	69.57%	13.82%	11.82%	-
YoY %	89.49%	64.91%	-71.69%	-76.84%	403.40%	16.92%	-	-
Horiz. %	120.56%	63.62%	38.58%	136.29%	588.58%	116.92%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Per Share
RPS	410.88	240.66	245.37	229.54	908.32	773.98	659.76	-7.58%
YoY %	70.73%	-1.92%	6.90%	-74.73%	17.36%	17.31%	-	-
Horiz. %	62.28%	36.48%	37.19%	34.79%	137.67%	117.31%	100.00%	-
EPS	59.57	28.26	15.38	53.81	42.57	176.95	131.76	-12.38%
YoY %	110.79%	83.75%	-71.42%	26.40%	-75.94%	34.30%	-	-
Horiz. %	45.21%	21.45%	11.67%	40.84%	32.31%	134.30%	100.00%	-
DPS	7.80	7.20	7.00	37.00	6.40	29.00	24.00	-17.07%
YoY %	8.33%	2.86%	-81.08%	478.12%	-77.93%	20.83%	-	-
Horiz. %	32.50%	30.00%	29.17%	154.17%	26.67%	120.83%	100.00%	-
NAPS	4.18	3.76	3.37	3.34	3.06	12.80	11.15	-15.07%
YoY %	11.17%	11.57%	0.90%	9.15%	-76.09%	14.80%	-	-
Horiz. %	37.49%	33.72%	30.22%	29.96%	27.44%	114.80%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Adjusted Per Share Value based on latest NOSH - 3,698,360
RPS	391.93	229.40	234.27	218.83	165.56	140.68	119.86	21.81%
YoY %	70.85%	-2.08%	7.06%	32.18%	17.69%	17.37%	-	-
Horiz. %	326.99%	191.39%	195.45%	182.57%	138.13%	117.37%	100.00%	-
EPS	56.82	26.94	14.68	51.30	38.80	32.16	23.94	15.48%
YoY %	110.91%	83.51%	-71.38%	32.22%	20.65%	34.34%	-	-
Horiz. %	237.34%	112.53%	61.32%	214.29%	162.07%	134.34%	100.00%	-
DPS	7.44	6.86	6.68	35.27	1.17	5.27	4.36	9.31%
YoY %	8.45%	2.69%	-81.06%	2,914.53%	-77.80%	20.87%	-	-
Horiz. %	170.64%	157.34%	153.21%	808.94%	26.83%	120.87%	100.00%	-
NAPS	3.9872	3.584	3.2176	3.1842	0.5578	2.3266	2.0257	11.94%
YoY %	11.25%	11.39%	1.05%	470.85%	-76.03%	14.85%	-	-
Horiz. %	196.83%	176.93%	158.84%	157.19%	27.54%	114.85%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	31/12/09	31/12/08	31/12/07	29/12/06	30/12/05	31/12/04	-
Price	11.18	7.34	3.70	7.90	6.60	4.28	3.80	-
P/RPS	2.72	3.05	1.51	3.44	0.73	0.55	0.58	29.36%
YoY %	-10.82%	101.99%	-56.10%	371.23%	32.73%	-5.17%	-	-
Horiz. %	468.97%	525.86%	260.34%	593.10%	125.86%	94.83%	100.00%	-
P/EPS	18.77	25.97	24.06	14.68	3.10	2.42	2.88	36.65%
YoY %	-27.72%	7.94%	63.90%	373.55%	28.10%	-15.97%	-	-
Horiz. %	651.74%	901.74%	835.42%	509.72%	107.64%	84.03%	100.00%	-
EY	5.33	3.85	4.16	6.81	32.25	41.34	34.67	-26.79%
YoY %	38.44%	-7.45%	-38.91%	-78.88%	-21.99%	19.24%	-	-
Horiz. %	15.37%	11.10%	12.00%	19.64%	93.02%	119.24%	100.00%	-
DY	0.70	0.98	1.89	4.68	0.97	6.78	6.32	-30.68%
YoY %	-28.57%	-48.15%	-59.62%	382.47%	-85.69%	7.28%	-	-
Horiz. %	11.08%	15.51%	29.91%	74.05%	15.35%	107.28%	100.00%	-
P/NAPS	2.67	1.95	1.10	2.37	2.16	0.33	0.34	40.96%
YoY %	36.92%	77.27%	-53.59%	9.72%	554.55%	-2.94%	-	-
Horiz. %	785.29%	573.53%	323.53%	697.06%	635.29%	97.06%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Price Multiplier on Announcement Date
Date	23/02/11	25/02/10	26/02/09	28/02/08	28/02/07	22/02/06	25/02/05	-
Price	10.38	6.31	3.54	6.85	7.10	4.60	3.82	-
P/RPS	2.53	2.62	1.44	2.98	0.78	0.59	0.58	27.81%
YoY %	-3.44%	81.94%	-51.68%	282.05%	32.20%	1.72%	-	-
Horiz. %	436.21%	451.72%	248.28%	513.79%	134.48%	101.72%	100.00%	-
P/EPS	17.42	22.33	23.02	12.73	3.34	2.60	2.90	34.80%
YoY %	-21.99%	-3.00%	80.83%	281.14%	28.46%	-10.34%	-	-
Horiz. %	600.69%	770.00%	793.79%	438.97%	115.17%	89.66%	100.00%	-
EY	5.74	4.48	4.34	7.86	29.98	38.47	34.49	-25.82%
YoY %	28.12%	3.23%	-44.78%	-73.78%	-22.07%	11.54%	-	-
Horiz. %	16.64%	12.99%	12.58%	22.79%	86.92%	111.54%	100.00%	-
DY	0.75	1.14	1.98	5.40	0.90	6.30	6.28	-29.81%
YoY %	-34.21%	-42.42%	-63.33%	500.00%	-85.71%	0.32%	-	-
Horiz. %	11.94%	18.15%	31.53%	85.99%	14.33%	100.32%	100.00%	-
P/NAPS	2.48	1.68	1.05	2.05	2.32	0.36	0.34	39.23%
YoY %	47.62%	60.00%	-48.78%	-11.64%	544.44%	5.88%	-	-
Horiz. %	729.41%	494.12%	308.82%	602.94%	682.35%	105.88%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos