[GENTING] QoQ Cumulative 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- 82.61%
YoY- 106.92%
Quarter Report
Latest QR
Upcoming QR
GENTING's Result
GENTING's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 2,164,312 8,483,821 6,234,237 4,010,444 2,029,636 6,418,628 4,215,320 -35.85%
PBT 853,185 3,394,509 2,484,904 2,119,215 1,202,838 2,703,873 1,781,905 -38.76%
Tax -190,263 -832,216 -683,931 -596,630 -401,101 -461,382 -266,237 -20.05%
NP 662,922 2,562,293 1,800,973 1,522,585 801,737 2,242,491 1,515,668 -42.35%
-
NP to SH 439,415 1,988,865 1,474,423 1,199,197 656,695 1,504,244 998,210 -42.10%
-
Tax Rate 22.30% 24.52% 27.52% 28.15% 33.35% 17.06% 14.94% -
Total Cost 1,501,390 5,921,528 4,433,264 2,487,859 1,227,899 4,176,137 2,699,652 -32.34%
-
Net Worth 12,327,311 12,344,933 12,970,487 12,343,044 11,855,966 2,162,346 9,875,585 15.91%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 1,367,552 99,772 99,779 - 45,225 16,929 -
Div Payout % - 68.76% 6.77% 8.32% - 3.01% 1.70% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 12,327,311 12,344,933 12,970,487 12,343,044 11,855,966 2,162,346 9,875,585 15.91%
NOSH 3,701,895 3,696,087 3,695,295 3,695,522 3,693,447 706,649 705,398 201.68%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 30.63% 30.20% 28.89% 37.97% 39.50% 34.94% 35.96% -
ROE 3.56% 16.11% 11.37% 9.72% 5.54% 69.57% 10.11% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 58.46 229.54 168.71 108.52 54.95 908.32 597.58 -78.73%
EPS 11.87 53.81 39.90 32.45 17.78 42.57 28.30 -43.93%
DPS 0.00 37.00 2.70 2.70 0.00 6.40 2.40 -
NAPS 3.33 3.34 3.51 3.34 3.21 3.06 14.00 -61.57%
Adjusted Per Share Value based on latest NOSH - 3,695,517
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 55.83 218.83 160.80 103.44 52.35 165.56 108.73 -35.85%
EPS 11.33 51.30 38.03 30.93 16.94 38.80 25.75 -42.12%
DPS 0.00 35.27 2.57 2.57 0.00 1.17 0.44 -
NAPS 3.1797 3.1842 3.3456 3.1837 3.0581 0.5578 2.5473 15.91%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 6.55 7.90 8.05 8.25 7.95 6.60 4.82 -
P/RPS 11.20 3.44 4.77 7.60 14.47 0.73 0.81 475.16%
P/EPS 55.18 14.68 20.18 25.42 44.71 3.10 3.41 538.67%
EY 1.81 6.81 4.96 3.93 2.24 32.25 29.36 -84.36%
DY 0.00 4.68 0.34 0.33 0.00 0.97 0.50 -
P/NAPS 1.97 2.37 2.29 2.47 2.48 2.16 0.34 222.25%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/05/08 28/02/08 22/11/07 23/08/07 24/05/07 28/02/07 23/11/06 -
Price 5.85 6.85 7.50 7.25 7.80 7.10 5.60 -
P/RPS 10.01 2.98 4.45 6.68 14.19 0.78 0.94 383.33%
P/EPS 49.28 12.73 18.80 22.34 43.87 3.34 3.96 436.18%
EY 2.03 7.86 5.32 4.48 2.28 29.98 25.27 -81.35%
DY 0.00 5.40 0.36 0.37 0.00 0.90 0.43 -
P/NAPS 1.76 2.05 2.14 2.17 2.43 2.32 0.40 168.27%

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