[GENTING] YoY 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- 86.92%
YoY- 1.66%
Quarter Report
Latest QR
Upcoming QR
GENTING's Result
GENTING's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 4,086,714 2,320,097 2,390,173 2,249,584 2,203,308 1,464,484 1,194,009 22.74%
PBT 1,182,775 585,660 -108,934 909,605 921,968 625,569 319,054 24.39%
Tax -376,600 -189,605 -190,937 -148,285 -195,145 -170,607 -79,780 29.50%
NP 806,175 396,055 -299,871 761,320 726,823 454,962 239,274 22.42%
-
NP to SH 465,433 245,400 -120,784 514,442 506,034 346,671 239,274 11.72%
-
Tax Rate 31.84% 32.37% - 16.30% 21.17% 27.27% 25.01% -
Total Cost 3,280,539 1,924,042 2,690,044 1,488,264 1,476,485 1,009,522 954,735 22.82%
-
Net Worth 15,477,405 13,896,144 12,447,769 12,352,525 10,654,843 13,861,200 7,853,708 11.96%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 166,622 155,222 147,748 159,029 28,412 133,958 112,698 6.73%
Div Payout % 35.80% 63.25% 0.00% 30.91% 5.61% 38.64% 47.10% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 15,477,405 13,896,144 12,447,769 12,352,525 10,654,843 13,861,200 7,853,708 11.96%
NOSH 3,702,728 3,695,783 3,693,700 3,698,360 710,322 705,045 704,368 31.84%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 19.73% 17.07% -12.55% 33.84% 32.99% 31.07% 20.04% -
ROE 3.01% 1.77% -0.97% 4.16% 4.75% 2.50% 3.05% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 110.37 62.78 64.71 60.83 310.18 207.71 169.51 -6.89%
EPS 12.57 6.64 -3.27 13.91 14.25 49.17 33.97 -15.26%
DPS 4.50 4.20 4.00 4.30 4.00 19.00 16.00 -19.04%
NAPS 4.18 3.76 3.37 3.34 15.00 19.66 11.15 -15.07%
Adjusted Per Share Value based on latest NOSH - 3,698,360
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 105.41 59.84 61.65 58.03 56.83 37.77 30.80 22.74%
EPS 12.01 6.33 -3.12 13.27 13.05 8.94 6.17 11.73%
DPS 4.30 4.00 3.81 4.10 0.73 3.46 2.91 6.72%
NAPS 3.9922 3.5843 3.2108 3.1862 2.7483 3.5753 2.0258 11.96%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
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 10.13 11.69 5.72 12.99 2.13 2.06 2.24 28.58%
P/EPS 88.94 110.54 -113.15 56.79 9.26 8.70 11.19 41.24%
EY 1.12 0.90 -0.88 1.76 10.79 11.49 8.94 -29.25%
DY 0.40 0.57 1.08 0.54 0.61 4.44 4.21 -32.43%
P/NAPS 2.67 1.95 1.10 2.37 0.44 0.22 0.34 40.96%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
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 9.40 10.05 5.47 11.26 2.29 2.21 2.25 26.89%
P/EPS 82.58 95.03 -108.26 49.25 9.97 9.36 11.25 39.38%
EY 1.21 1.05 -0.92 2.03 10.03 10.69 8.89 -28.26%
DY 0.43 0.67 1.13 0.63 0.56 4.13 4.19 -31.56%
P/NAPS 2.48 1.68 1.05 2.05 0.47 0.23 0.34 39.23%

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