[GENM] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock

[GENM] GENTING MALAYSIA BERHAD

Announcement Date

23-Aug-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Jun-2007 [#2]

Profit Trend

QoQ- 14.35%

YoY- 29.29%

Quarter Report

RWG-ANN2Q07 _Final_.pdf

Latest QR

Upcoming QR

GENM's Result

GENM'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	5,143,324	4,616,618	4,665,384	4,191,464	3,449,074	3,449,266	2,945,594	9.73%
YoY %	11.41%	-1.05%	11.31%	21.52%	-0.01%	17.10%	-	-
Horiz. %	174.61%	156.73%	158.39%	142.30%	117.09%	117.10%	100.00%	-
PBT	1,623,944	1,649,082	1,813,436	1,448,892	913,168	1,324,446	1,006,946	8.28%
YoY %	-1.52%	-9.06%	25.16%	58.67%	-31.05%	31.53%	-	-
Horiz. %	161.27%	163.77%	180.09%	143.89%	90.69%	131.53%	100.00%	-
Tax	-468,348	-437,656	-450,566	-362,324	-72,844	-269,798	-306,798	7.30%
YoY %	-7.01%	2.87%	-24.35%	-397.40%	73.00%	12.06%	-	-
Horiz. %	152.66%	142.65%	146.86%	118.10%	23.74%	87.94%	100.00%	-
NP	1,155,596	1,211,426	1,362,870	1,086,568	840,324	1,054,648	700,148	8.70%
YoY %	-4.61%	-11.11%	25.43%	29.30%	-20.32%	50.63%	-	-
Horiz. %	165.05%	173.02%	194.65%	155.19%	120.02%	150.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,156,108	1,211,850	1,363,284	1,086,960	840,718	1,055,028	700,148	8.71%
YoY %	-4.60%	-11.11%	25.42%	29.29%	-20.31%	50.69%	-	-
Horiz. %	165.12%	173.08%	194.71%	155.25%	120.08%	150.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.84%	26.54%	24.85%	25.01%	7.98%	20.37%	30.47%	-
YoY %	8.67%	6.80%	-0.64%	213.41%	-60.82%	-33.15%	-	-
Horiz. %	94.65%	87.10%	81.56%	82.08%	26.19%	66.85%	100.00%	-
Total Cost	3,987,728	3,405,192	3,302,514	3,104,896	2,608,750	2,394,618	2,245,446	10.04%
YoY %	17.11%	3.11%	6.36%	19.02%	8.94%	6.64%	-	-
Horiz. %	177.59%	151.65%	147.08%	138.28%	116.18%	106.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	10,090,291	9,097,457	8,133,879	7,145,130	5,888,084	5,208,531	4,422,332	14.73%
YoY %	10.91%	11.85%	13.84%	21.35%	13.05%	17.78%	-	-
Horiz. %	228.17%	205.72%	183.93%	161.57%	133.14%	117.78%	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	410,452	343,300	343,685	324,062	262,178	218,387	196,548	13.05%
YoY %	19.56%	-0.11%	6.06%	23.60%	20.05%	11.11%	-	-
Horiz. %	208.83%	174.66%	174.86%	164.88%	133.39%	111.11%	100.00%	-
Div Payout %	35.50%	28.33%	25.21%	29.81%	31.19%	20.70%	28.07%	-
YoY %	25.31%	12.38%	-15.43%	-4.42%	50.68%	-26.26%	-	-
Horiz. %	126.47%	100.93%	89.81%	106.20%	111.12%	73.74%	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	10,090,291	9,097,457	8,133,879	7,145,130	5,888,084	5,208,531	4,422,332	14.73%
YoY %	10.91%	11.85%	13.84%	21.35%	13.05%	17.78%	-	-
Horiz. %	228.17%	205.72%	183.93%	161.57%	133.14%	117.78%	100.00%	-
NOSH	5,700,729	5,721,671	5,728,084	5,626,087	1,092,409	1,091,935	1,091,933	31.69%
YoY %	-0.37%	-0.11%	1.81%	415.02%	0.04%	0.00%	-	-
Horiz. %	522.08%	523.99%	524.58%	515.24%	100.04%	100.00%	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	22.47%	26.24%	29.21%	25.92%	24.36%	30.58%	23.77%	-
YoY %	-14.37%	-10.17%	12.69%	6.40%	-20.34%	28.65%	-	-
Horiz. %	94.53%	110.39%	122.89%	109.05%	102.48%	128.65%	100.00%	-
ROE	11.46%	13.32%	16.76%	15.21%	14.28%	20.26%	15.83%	-
YoY %	-13.96%	-20.53%	10.19%	6.51%	-29.52%	27.98%	-	-
Horiz. %	72.39%	84.14%	105.87%	96.08%	90.21%	127.98%	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	90.22	80.69	81.45	74.50	315.73	315.89	269.76	-16.67%
YoY %	11.81%	-0.93%	9.33%	-76.40%	-0.05%	17.10%	-	-
Horiz. %	33.44%	29.91%	30.19%	27.62%	117.04%	117.10%	100.00%	-
EPS	20.28	21.18	23.80	19.32	76.96	96.62	64.12	-17.44%
YoY %	-4.25%	-11.01%	23.19%	-74.90%	-20.35%	50.69%	-	-
Horiz. %	31.63%	33.03%	37.12%	30.13%	120.02%	150.69%	100.00%	-
DPS	7.20	6.00	6.00	5.76	24.00	20.00	18.00	-14.15%
YoY %	20.00%	0.00%	4.17%	-76.00%	20.00%	11.11%	-	-
Horiz. %	40.00%	33.33%	33.33%	32.00%	133.33%	111.11%	100.00%	-
NAPS	1.77	1.59	1.42	1.27	5.39	4.77	4.05	-12.88%
YoY %	11.32%	11.97%	11.81%	-76.44%	13.00%	17.78%	-	-
Horiz. %	43.70%	39.26%	35.06%	31.36%	133.09%	117.78%	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 - 5,540,452
RPS	86.62	77.75	78.57	70.59	58.08	58.09	49.61	9.72%
YoY %	11.41%	-1.04%	11.30%	21.54%	-0.02%	17.09%	-	-
Horiz. %	174.60%	156.72%	158.38%	142.29%	117.07%	117.09%	100.00%	-
EPS	19.47	20.41	22.96	18.31	14.16	17.77	11.79	8.71%
YoY %	-4.61%	-11.11%	25.40%	29.31%	-20.32%	50.72%	-	-
Horiz. %	165.14%	173.11%	194.74%	155.30%	120.10%	150.72%	100.00%	-
DPS	6.91	5.78	5.79	5.46	4.42	3.68	3.31	13.04%
YoY %	19.55%	-0.17%	6.04%	23.53%	20.11%	11.18%	-	-
Horiz. %	208.76%	174.62%	174.92%	164.95%	133.53%	111.18%	100.00%	-
NAPS	1.6993	1.5321	1.3698	1.2033	0.9916	0.8771	0.7447	14.73%
YoY %	10.91%	11.85%	13.84%	21.35%	13.05%	17.78%	-	-
Horiz. %	228.19%	205.73%	183.94%	161.58%	133.15%	117.78%	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	2.73	2.70	2.60	3.46	2.34	1.90	1.79	-
P/RPS	3.03	3.35	3.19	4.64	0.74	0.60	0.66	28.90%
YoY %	-9.55%	5.02%	-31.25%	527.03%	23.33%	-9.09%	-	-
Horiz. %	459.09%	507.58%	483.33%	703.03%	112.12%	90.91%	100.00%	-
P/EPS	13.46	12.75	10.92	17.91	3.04	1.97	2.79	29.97%
YoY %	5.57%	16.76%	-39.03%	489.14%	54.31%	-29.39%	-	-
Horiz. %	482.44%	456.99%	391.40%	641.94%	108.96%	70.61%	100.00%	-
EY	7.43	7.84	9.15	5.58	32.89	50.85	35.82	-23.05%
YoY %	-5.23%	-14.32%	63.98%	-83.03%	-35.32%	41.96%	-	-
Horiz. %	20.74%	21.89%	25.54%	15.58%	91.82%	141.96%	100.00%	-
DY	2.64	2.22	2.31	1.66	10.26	10.53	10.06	-19.97%
YoY %	18.92%	-3.90%	39.16%	-83.82%	-2.56%	4.67%	-	-
Horiz. %	26.24%	22.07%	22.96%	16.50%	101.99%	104.67%	100.00%	-
P/NAPS	1.54	1.70	1.83	2.72	0.43	0.40	0.44	23.20%
YoY %	-9.41%	-7.10%	-32.72%	532.56%	7.50%	-9.09%	-	-
Horiz. %	350.00%	386.36%	415.91%	618.18%	97.73%	90.91%	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	27/08/08	23/08/07	30/08/06	26/08/05	25/08/04	-
Price	2.99	2.80	2.53	3.80	2.38	2.02	1.67	-
P/RPS	3.31	3.47	3.11	5.10	0.75	0.64	0.62	32.18%
YoY %	-4.61%	11.58%	-39.02%	580.00%	17.19%	3.23%	-	-
Horiz. %	533.87%	559.68%	501.61%	822.58%	120.97%	103.23%	100.00%	-
P/EPS	14.74	13.22	10.63	19.67	3.09	2.09	2.60	33.51%
YoY %	11.50%	24.37%	-45.96%	536.57%	47.85%	-19.62%	-	-
Horiz. %	566.92%	508.46%	408.85%	756.54%	118.85%	80.38%	100.00%	-
EY	6.78	7.56	9.41	5.08	32.34	47.83	38.40	-25.08%
YoY %	-10.32%	-19.66%	85.24%	-84.29%	-32.39%	24.56%	-	-
Horiz. %	17.66%	19.69%	24.51%	13.23%	84.22%	124.56%	100.00%	-
DY	2.41	2.14	2.37	1.52	10.08	9.90	10.78	-22.08%
YoY %	12.62%	-9.70%	55.92%	-84.92%	1.82%	-8.16%	-	-
Horiz. %	22.36%	19.85%	21.99%	14.10%	93.51%	91.84%	100.00%	-
P/NAPS	1.69	1.76	1.78	2.99	0.44	0.42	0.41	26.61%
YoY %	-3.98%	-1.12%	-40.47%	579.55%	4.76%	2.44%	-	-
Horiz. %	412.20%	429.27%	434.15%	729.27%	107.32%	102.44%	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