[GENM] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[GENM] GENTING MALAYSIA BERHAD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 72.65%
YoY- -20.31%
Quarter Report
Latest QR
Upcoming QR
GENM's Result
GENM's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 1,063,854 3,808,493 2,720,372 1,724,537 825,322 3,613,980 2,656,852 -45.70%
PBT 335,416 1,138,677 901,271 456,584 199,536 1,301,576 1,032,082 -52.76%
Tax -97,868 -193,219 -103,673 -36,422 43,849 -333,779 -230,441 -43.52%
NP 237,548 945,458 797,598 420,162 243,385 967,797 801,641 -55.58%
-
NP to SH 237,647 945,850 797,893 420,359 243,480 968,178 801,927 -55.58%
-
Tax Rate 29.18% 16.97% 11.50% 7.98% -21.98% 25.64% 22.33% -
Total Cost 826,306 2,863,035 1,922,774 1,304,375 581,937 2,646,183 1,855,211 -41.70%
-
Net Worth 6,734,259 6,241,538 6,185,555 5,888,084 5,459,193 5,634,113 5,415,476 15.65%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 295,134 131,142 131,089 - 262,051 109,182 -
Div Payout % - 31.20% 16.44% 31.19% - 27.07% 13.62% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 6,734,259 6,241,538 6,185,555 5,888,084 5,459,193 5,634,113 5,415,476 15.65%
NOSH 5,565,503 1,093,089 1,092,854 1,092,409 1,091,838 1,091,882 1,091,829 196.48%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 22.33% 24.82% 29.32% 24.36% 29.49% 26.78% 30.17% -
ROE 3.53% 15.15% 12.90% 7.14% 4.46% 17.18% 14.81% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 19.12 348.42 248.92 157.87 75.59 330.99 243.34 -81.68%
EPS 4.27 86.53 73.01 38.48 4.46 88.67 73.45 -85.01%
DPS 0.00 27.00 12.00 12.00 0.00 24.00 10.00 -
NAPS 1.21 5.71 5.66 5.39 5.00 5.16 4.96 -60.99%
Adjusted Per Share Value based on latest NOSH - 1,093,195
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 18.77 67.18 47.99 30.42 14.56 63.75 46.87 -45.69%
EPS 4.19 16.68 14.07 7.42 4.29 17.08 14.15 -55.60%
DPS 0.00 5.21 2.31 2.31 0.00 4.62 1.93 -
NAPS 1.1879 1.101 1.0911 1.0387 0.963 0.9939 0.9553 15.65%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 3.44 2.92 2.22 2.34 2.64 2.24 2.20 -
P/RPS 18.00 0.84 0.89 1.48 3.49 0.68 0.90 638.15%
P/EPS 80.56 3.37 3.04 6.08 11.84 2.53 3.00 798.53%
EY 1.24 29.63 32.89 16.44 8.45 39.59 33.39 -88.89%
DY 0.00 9.25 5.41 5.13 0.00 10.71 4.55 -
P/NAPS 2.84 0.51 0.39 0.43 0.53 0.43 0.44 247.05%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 24/05/07 28/02/07 23/11/06 30/08/06 31/05/06 22/02/06 25/11/05 -
Price 3.34 3.00 2.52 2.38 2.44 2.52 2.12 -
P/RPS 17.47 0.86 1.01 1.51 3.23 0.76 0.87 640.13%
P/EPS 78.22 3.47 3.45 6.19 10.94 2.84 2.89 803.27%
EY 1.28 28.84 28.97 16.17 9.14 35.19 34.65 -88.93%
DY 0.00 9.00 4.76 5.04 0.00 9.52 4.72 -
P/NAPS 2.76 0.53 0.45 0.44 0.49 0.49 0.43 245.76%

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