[GENM] YoY Quarter Result on 30-Jun-2008 [#2]

Stock
[GENM] GENTING MALAYSIA BERHAD
Announcement Date
27-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 29.23%
YoY- 25.65%
Quarter Report
Latest QR
Upcoming QR
GENM's Result
GENM's Financial Summary
View:
Show?
Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 1,896,025 1,226,492 1,202,256 1,240,769 1,031,878 899,215 921,863 12.76%
PBT 430,342 414,130 438,859 511,325 389,030 257,048 398,640 1.28%
Tax -116,589 -108,594 -108,491 -127,153 -83,294 -80,271 -72,270 8.29%
NP 313,753 305,536 330,368 384,172 305,736 176,777 326,370 -0.65%
-
NP to SH 313,753 305,690 330,481 384,281 305,833 176,879 326,465 -0.65%
-
Tax Rate 27.09% 26.22% 24.72% 24.87% 21.41% 31.23% 18.13% -
Total Cost 1,582,272 920,956 871,888 856,597 726,142 722,438 595,493 17.67%
-
Net Worth 11,666,627 10,094,613 9,091,086 8,156,636 7,036,375 5,892,322 5,208,154 14.38%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 215,209 205,314 171,529 172,323 159,565 131,183 109,185 11.96%
Div Payout % 68.59% 67.16% 51.90% 44.84% 52.17% 74.17% 33.44% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 11,666,627 10,094,613 9,091,086 8,156,636 7,036,375 5,892,322 5,208,154 14.38%
NOSH 5,663,411 5,703,171 5,717,664 5,744,110 5,540,452 1,093,195 1,091,856 31.55%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 16.55% 24.91% 27.48% 30.96% 29.63% 19.66% 35.40% -
ROE 2.69% 3.03% 3.64% 4.71% 4.35% 3.00% 6.27% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 33.48 21.51 21.03 21.60 18.62 82.26 84.43 -14.28%
EPS 5.54 5.36 5.78 6.69 5.52 16.18 29.90 -24.48%
DPS 3.80 3.60 3.00 3.00 2.88 12.00 10.00 -14.88%
NAPS 2.06 1.77 1.59 1.42 1.27 5.39 4.77 -13.05%
Adjusted Per Share Value based on latest NOSH - 5,744,110
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 31.93 20.65 20.25 20.90 17.38 15.14 15.52 12.77%
EPS 5.28 5.15 5.57 6.47 5.15 2.98 5.50 -0.67%
DPS 3.62 3.46 2.89 2.90 2.69 2.21 1.84 11.93%
NAPS 1.9647 1.70 1.531 1.3736 1.185 0.9923 0.8771 14.37%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 3.60 2.73 2.70 2.60 3.46 2.34 1.90 -
P/RPS 10.75 12.69 12.84 12.04 18.58 2.84 2.25 29.76%
P/EPS 64.98 50.93 46.71 38.86 62.68 14.46 6.35 47.31%
EY 1.54 1.96 2.14 2.57 1.60 6.91 15.74 -32.10%
DY 1.06 1.32 1.11 1.15 0.83 5.13 5.26 -23.42%
P/NAPS 1.75 1.54 1.70 1.83 2.72 0.43 0.40 27.87%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 25/08/11 26/08/10 26/08/09 27/08/08 23/08/07 30/08/06 26/08/05 -
Price 3.41 2.99 2.80 2.53 3.80 2.38 2.02 -
P/RPS 10.19 13.90 13.32 11.71 20.40 2.89 2.39 27.32%
P/EPS 61.55 55.78 48.44 37.82 68.84 14.71 6.76 44.47%
EY 1.62 1.79 2.06 2.64 1.45 6.80 14.80 -30.82%
DY 1.11 1.20 1.07 1.19 0.76 5.04 4.95 -22.04%
P/NAPS 1.66 1.69 1.76 1.78 2.99 0.44 0.42 25.72%

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