[GENTING] YoY 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- -17.39%

YoY- 99.41%

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
Quarter Result
Revenue	4,085,070	2,102,698	2,159,206	1,980,808	1,396,776	1,272,311	1,187,777	22.84%
YoY %	94.28%	-2.62%	9.01%	41.81%	9.78%	7.12%	-	-
Horiz. %	343.93%	177.03%	181.79%	166.77%	117.60%	107.12%	100.00%	-
PBT	1,593,130	570,451	770,799	916,377	548,307	546,521	485,545	21.88%
YoY %	179.28%	-25.99%	-15.89%	67.13%	0.33%	12.56%	-	-
Horiz. %	328.11%	117.49%	158.75%	188.73%	112.93%	112.56%	100.00%	-
Tax	-176,777	-181,633	-218,925	-195,529	-144,117	-155,168	-261,070	-6.28%
YoY %	2.67%	17.03%	-11.97%	-35.67%	7.12%	40.56%	-	-
Horiz. %	67.71%	69.57%	83.86%	74.90%	55.20%	59.44%	100.00%	-
NP	1,416,353	388,818	551,874	720,848	404,190	391,353	224,475	35.91%
YoY %	264.27%	-29.55%	-23.44%	78.34%	3.28%	74.34%	-	-
Horiz. %	630.96%	173.21%	245.85%	321.13%	180.06%	174.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	739,172	214,493	291,042	542,502	272,056	256,560	224,475	21.96%
YoY %	244.61%	-26.30%	-46.35%	99.41%	6.04%	14.29%	-	-
Horiz. %	329.29%	95.55%	129.65%	241.68%	121.20%	114.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.10%	31.84%	28.40%	21.34%	26.28%	28.39%	53.77%	-
YoY %	-65.14%	12.11%	33.08%	-18.80%	-7.43%	-47.20%	-	-
Horiz. %	20.64%	59.22%	52.82%	39.69%	48.87%	52.80%	100.00%	-
Total Cost	2,668,717	1,713,880	1,607,332	1,259,960	992,586	880,958	963,302	18.50%
YoY %	55.71%	6.63%	27.57%	26.94%	12.67%	-8.55%	-	-
Horiz. %	277.04%	177.92%	166.86%	130.80%	103.04%	91.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	13,859,475	13,239,394	12,848,800	12,343,028	9,169,634	8,072,975	7,402,674	11.01%
YoY %	4.68%	3.04%	4.10%	34.61%	13.58%	9.05%	-	-
Horiz. %	187.22%	178.85%	173.57%	166.74%	123.87%	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	121,963	110,944	111,084	99,778	16,928	70,444	56,347	13.72%
YoY %	9.93%	-0.13%	11.33%	489.43%	-75.97%	25.02%	-	-
Horiz. %	216.45%	196.89%	197.14%	177.08%	30.04%	125.02%	100.00%	-
Div Payout %	16.50%	51.72%	38.17%	18.39%	6.22%	27.46%	25.10%	-
YoY %	-68.10%	35.50%	107.56%	195.66%	-77.35%	9.40%	-	-
Horiz. %	65.74%	206.06%	152.07%	73.27%	24.78%	109.40%	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	13,859,475	13,239,394	12,848,800	12,343,028	9,169,634	8,072,975	7,402,674	11.01%
YoY %	4.68%	3.04%	4.10%	34.61%	13.58%	9.05%	-	-
Horiz. %	187.22%	178.85%	173.57%	166.74%	123.87%	109.05%	100.00%	-
NOSH	3,695,860	3,698,155	3,702,824	3,695,517	705,356	704,448	704,345	31.80%
YoY %	-0.06%	-0.13%	0.20%	423.92%	0.13%	0.01%	-	-
Horiz. %	524.72%	525.05%	525.71%	524.67%	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	34.67%	18.49%	25.56%	36.39%	28.94%	30.76%	18.90%	-
YoY %	87.51%	-27.66%	-29.76%	25.74%	-5.92%	62.75%	-	-
Horiz. %	183.44%	97.83%	135.24%	192.54%	153.12%	162.75%	100.00%	-
ROE	5.33%	1.62%	2.27%	4.40%	2.97%	3.18%	3.03%	-
YoY %	229.01%	-28.63%	-48.41%	48.15%	-6.60%	4.95%	-	-
Horiz. %	175.91%	53.47%	74.92%	145.21%	98.02%	104.95%	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	110.53	56.86	58.31	53.60	198.02	180.61	168.64	-6.79%
YoY %	94.39%	-2.49%	8.79%	-72.93%	9.64%	7.10%	-	-
Horiz. %	65.54%	33.72%	34.58%	31.78%	117.42%	107.10%	100.00%	-
EPS	20.00	5.80	7.86	14.68	7.71	36.42	31.87	-7.46%
YoY %	244.83%	-26.21%	-46.46%	90.40%	-78.83%	14.28%	-	-
Horiz. %	62.75%	18.20%	24.66%	46.06%	24.19%	114.28%	100.00%	-
DPS	3.30	3.00	3.00	2.70	2.40	10.00	8.00	-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	105.37	54.24	55.69	51.09	36.03	32.82	30.64	22.84%
YoY %	94.27%	-2.60%	9.00%	41.80%	9.78%	7.11%	-	-
Horiz. %	343.90%	177.02%	181.76%	166.74%	117.59%	107.11%	100.00%	-
EPS	19.07	5.53	7.51	13.99	7.02	6.62	5.79	21.96%
YoY %	244.85%	-26.36%	-46.32%	99.29%	6.04%	14.34%	-	-
Horiz. %	329.36%	95.51%	129.71%	241.62%	121.24%	114.34%	100.00%	-
DPS	3.15	2.86	2.87	2.57	0.44	1.82	1.45	13.79%
YoY %	10.14%	-0.35%	11.67%	484.09%	-75.82%	25.52%	-	-
Horiz. %	217.24%	197.24%	197.93%	177.24%	30.34%	125.52%	100.00%	-
NAPS	3.5749	3.4149	3.3142	3.1837	2.3652	2.0823	1.9094	11.01%
YoY %	4.69%	3.04%	4.10%	34.61%	13.59%	9.06%	-	-
Horiz. %	187.23%	178.85%	173.57%	166.74%	123.87%	109.06%	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	6.44	9.94	9.60	15.39	2.39	2.09	1.81	23.54%
YoY %	-35.21%	3.54%	-37.62%	543.93%	14.35%	15.47%	-	-
Horiz. %	355.80%	549.17%	530.39%	850.28%	132.04%	115.47%	100.00%	-
P/EPS	35.60	97.41	71.25	56.20	12.29	10.38	9.60	24.39%
YoY %	-63.45%	36.72%	26.78%	357.28%	18.40%	8.13%	-	-
Horiz. %	370.83%	1,014.69%	742.19%	585.42%	128.02%	108.12%	100.00%	-
EY	2.81	1.03	1.40	1.78	8.14	9.63	10.42	-19.61%
YoY %	172.82%	-26.43%	-21.35%	-78.13%	-15.47%	-7.58%	-	-
Horiz. %	26.97%	9.88%	13.44%	17.08%	78.12%	92.42%	100.00%	-
DY	0.46	0.53	0.54	0.33	0.51	2.65	2.61	-25.11%
YoY %	-13.21%	-1.85%	63.64%	-35.29%	-80.75%	1.53%	-	-
Horiz. %	17.62%	20.31%	20.69%	12.64%	19.54%	101.53%	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	8.14	11.61	9.09	13.53	2.48	2.15	1.77	28.94%
YoY %	-29.89%	27.72%	-32.82%	445.56%	15.35%	21.47%	-	-
Horiz. %	459.89%	655.93%	513.56%	764.41%	140.11%	121.47%	100.00%	-
P/EPS	45.00	113.79	67.43	49.39	12.76	10.65	9.35	29.92%
YoY %	-60.45%	68.75%	36.53%	287.07%	19.81%	13.90%	-	-
Horiz. %	481.28%	1,217.01%	721.18%	528.24%	136.47%	113.90%	100.00%	-
EY	2.22	0.88	1.48	2.02	7.84	9.39	10.69	-23.03%
YoY %	152.27%	-40.54%	-26.73%	-74.23%	-16.51%	-12.16%	-	-
Horiz. %	20.77%	8.23%	13.84%	18.90%	73.34%	87.84%	100.00%	-
DY	0.37	0.45	0.57	0.37	0.49	2.58	2.68	-28.09%
YoY %	-17.78%	-21.05%	54.05%	-24.49%	-81.01%	-3.73%	-	-
Horiz. %	13.81%	16.79%	21.27%	13.81%	18.28%	96.27%	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 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