[GENM] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[GENM] GENTING MALAYSIA BERHAD
Announcement Date
23-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 128.69%
YoY- 29.29%
Quarter Report
Latest QR
Upcoming QR
GENM's Result
GENM'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 1,091,923 4,352,333 3,211,114 2,095,732 1,063,854 3,808,493 2,720,372 -45.55%
PBT 395,393 1,912,059 1,480,295 724,446 335,416 1,138,677 901,271 -42.23%
Tax -98,130 -356,800 -269,030 -181,162 -97,868 -193,219 -103,673 -3.59%
NP 297,263 1,555,259 1,211,265 543,284 237,548 945,458 797,598 -48.17%
-
NP to SH 297,361 1,555,654 1,211,560 543,480 237,647 945,850 797,893 -48.18%
-
Tax Rate 24.82% 18.66% 18.17% 25.01% 29.18% 16.97% 11.50% -
Total Cost 794,660 2,797,074 1,999,849 1,552,448 826,306 2,863,035 1,922,774 -44.48%
-
Net Worth 8,003,625 8,113,001 8,488,276 7,145,130 6,734,259 6,241,538 6,185,555 18.72%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 367,638 162,974 162,031 - 295,134 131,142 -
Div Payout % - 23.63% 13.45% 29.81% - 31.20% 16.44% -
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 8,003,625 8,113,001 8,488,276 7,145,130 6,734,259 6,241,538 6,185,555 18.72%
NOSH 5,842,062 5,673,428 5,658,851 5,626,087 5,565,503 1,093,089 1,092,854 205.41%
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 27.22% 35.73% 37.72% 25.92% 22.33% 24.82% 29.32% -
ROE 3.72% 19.17% 14.27% 7.61% 3.53% 15.15% 12.90% -
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 18.69 76.71 56.74 37.25 19.12 348.42 248.92 -82.17%
EPS 5.09 27.42 21.41 9.66 4.27 86.53 73.01 -83.03%
DPS 0.00 6.48 2.88 2.88 0.00 27.00 12.00 -
NAPS 1.37 1.43 1.50 1.27 1.21 5.71 5.66 -61.12%
Adjusted Per Share Value based on latest NOSH - 5,540,452
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 19.26 76.78 56.64 36.97 18.77 67.18 47.99 -45.56%
EPS 5.25 27.44 21.37 9.59 4.19 16.68 14.07 -48.13%
DPS 0.00 6.49 2.87 2.86 0.00 5.21 2.31 -
NAPS 1.4118 1.4311 1.4973 1.2604 1.1879 1.101 1.0911 18.72%
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 3.44 3.88 3.92 3.46 3.44 2.92 2.22 -
P/RPS 18.40 5.06 6.91 9.29 18.00 0.84 0.89 651.88%
P/EPS 67.58 14.15 18.31 35.82 80.56 3.37 3.04 689.12%
EY 1.48 7.07 5.46 2.79 1.24 29.63 32.89 -87.32%
DY 0.00 1.67 0.73 0.83 0.00 9.25 5.41 -
P/NAPS 2.51 2.71 2.61 2.72 2.84 0.51 0.39 245.60%
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 28/05/08 28/02/08 22/11/07 23/08/07 24/05/07 28/02/07 23/11/06 -
Price 3.20 3.80 3.60 3.80 3.34 3.00 2.52 -
P/RPS 17.12 4.95 6.34 10.20 17.47 0.86 1.01 558.72%
P/EPS 62.87 13.86 16.81 39.34 78.22 3.47 3.45 591.27%
EY 1.59 7.22 5.95 2.54 1.28 28.84 28.97 -85.53%
DY 0.00 1.71 0.80 0.76 0.00 9.00 4.76 -
P/NAPS 2.34 2.66 2.40 2.99 2.76 0.53 0.45 199.84%

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