[GENM] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock

[GENM] GENTING MALAYSIA BERHAD

Announcement Date

28-May-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

31-Mar-2008 [#1]

Profit Trend

QoQ- -80.89%

YoY- 25.13%

Quarter Report

RWG-ANN1Q08 (FINAL).pdf

Latest QR

Upcoming QR

GENM's Result

GENM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Cumulative Result
Revenue	4,886,703	3,557,601	2,332,692	1,091,923	4,352,333	3,211,114	2,095,732	75.39%
YoY %	37.36%	52.51%	113.63%	-74.91%	35.54%	53.22%	-	-
Horiz. %	233.17%	169.75%	111.31%	52.10%	207.68%	153.22%	100.00%	-
PBT	1,127,010	1,371,506	906,718	395,393	1,912,059	1,480,295	724,446	34.08%
YoY %	-17.83%	51.26%	129.32%	-79.32%	29.17%	104.33%	-	-
Horiz. %	155.57%	189.32%	125.16%	54.58%	263.93%	204.33%	100.00%	-
Tax	-493,024	-349,578	-225,283	-98,130	-356,800	-269,030	-181,162	94.33%
YoY %	-41.03%	-55.17%	-129.58%	72.50%	-32.62%	-48.50%	-	-
Horiz. %	272.15%	192.96%	124.35%	54.17%	196.95%	148.50%	100.00%	-
NP	633,986	1,021,928	681,435	297,263	1,555,259	1,211,265	543,284	10.78%
YoY %	-37.96%	49.97%	129.24%	-80.89%	28.40%	122.95%	-	-
Horiz. %	116.70%	188.10%	125.43%	54.72%	286.27%	222.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	634,389	1,022,232	681,642	297,361	1,555,654	1,211,560	543,480	10.80%
YoY %	-37.94%	49.97%	129.23%	-80.89%	28.40%	122.93%	-	-
Horiz. %	116.73%	188.09%	125.42%	54.71%	286.24%	222.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	43.75%	25.49%	24.85%	24.82%	18.66%	18.17%	25.01%	-
YoY %	71.64%	2.58%	0.12%	33.01%	2.70%	-27.35%	-	-
Horiz. %	174.93%	101.92%	99.36%	99.24%	74.61%	72.65%	100.00%	-
Total Cost	4,252,717	2,535,673	1,651,257	794,660	2,797,074	1,999,849	1,552,448	95.18%
YoY %	67.72%	53.56%	107.79%	-71.59%	39.86%	28.82%	-	-
Horiz. %	273.94%	163.33%	106.36%	51.19%	180.17%	128.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,317,034	8,021,999	8,133,879	8,003,625	8,113,001	8,488,276	7,145,130	10.60%
YoY %	3.68%	-1.38%	1.63%	-1.35%	-4.42%	18.80%	-	-
Horiz. %	116.40%	112.27%	113.84%	112.02%	113.55%	118.80%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Dividend
Div	401,512	171,899	171,842	-	367,638	162,974	162,031	82.61%
YoY %	133.57%	0.03%	0.00%	-	125.58%	0.58%	-	-
Horiz. %	247.80%	106.09%	106.06%	-	226.89%	100.58%	100.00%	-
Div Payout %	63.29%	16.82%	25.21%	-	23.63%	13.45%	29.81%	-
YoY %	276.28%	-33.28%	0.00%	-	75.69%	-54.88%	-	-
Horiz. %	212.31%	56.42%	84.57%	-	79.27%	45.12%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Equity
Net Worth	8,317,034	8,021,999	8,133,879	8,003,625	8,113,001	8,488,276	7,145,130	10.60%
YoY %	3.68%	-1.38%	1.63%	-1.35%	-4.42%	18.80%	-	-
Horiz. %	116.40%	112.27%	113.84%	112.02%	113.55%	118.80%	100.00%	-
NOSH	5,735,885	5,729,999	5,728,084	5,842,062	5,673,428	5,658,851	5,626,087	1.29%
YoY %	0.10%	0.03%	-1.95%	2.97%	0.26%	0.58%	-	-
Horiz. %	101.95%	101.85%	101.81%	103.84%	100.84%	100.58%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Ratio Analysis
NP Margin	12.97%	28.73%	29.21%	27.22%	35.73%	37.72%	25.92%	-
YoY %	-54.86%	-1.64%	7.31%	-23.82%	-5.28%	45.52%	-	-
Horiz. %	50.04%	110.84%	112.69%	105.02%	137.85%	145.52%	100.00%	-
ROE	7.63%	12.74%	8.38%	3.72%	19.17%	14.27%	7.61%	-
YoY %	-40.11%	52.03%	125.27%	-80.59%	34.34%	87.52%	-	-
Horiz. %	100.26%	167.41%	110.12%	48.88%	251.91%	187.52%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Per Share
RPS	85.20	62.09	40.72	18.69	76.71	56.74	37.25	73.16%
YoY %	37.22%	52.48%	117.87%	-75.64%	35.20%	52.32%	-	-
Horiz. %	228.72%	166.68%	109.32%	50.17%	205.93%	152.32%	100.00%	-
EPS	11.06	17.84	11.90	5.09	27.42	21.41	9.66	9.39%
YoY %	-38.00%	49.92%	133.79%	-81.44%	28.07%	121.64%	-	-
Horiz. %	114.49%	184.68%	123.19%	52.69%	283.85%	221.64%	100.00%	-
DPS	7.00	3.00	3.00	0.00	6.48	2.88	2.88	80.28%
YoY %	133.33%	0.00%	0.00%	0.00%	125.00%	0.00%	-	-
Horiz. %	243.06%	104.17%	104.17%	0.00%	225.00%	100.00%	100.00%	-
NAPS	1.45	1.40	1.42	1.37	1.43	1.50	1.27	9.19%
YoY %	3.57%	-1.41%	3.65%	-4.20%	-4.67%	18.11%	-	-
Horiz. %	114.17%	110.24%	111.81%	107.87%	112.60%	118.11%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 5,842,062
RPS	82.29	59.91	39.28	18.39	73.30	54.08	35.29	75.39%
YoY %	37.36%	52.52%	113.59%	-74.91%	35.54%	53.24%	-	-
Horiz. %	233.18%	169.76%	111.31%	52.11%	207.71%	153.24%	100.00%	-
EPS	10.68	17.21	11.48	5.01	26.20	20.40	9.15	10.80%
YoY %	-37.94%	49.91%	129.14%	-80.88%	28.43%	122.95%	-	-
Horiz. %	116.72%	188.09%	125.46%	54.75%	286.34%	222.95%	100.00%	-
DPS	6.76	2.89	2.89	0.00	6.19	2.74	2.73	82.52%
YoY %	133.91%	0.00%	0.00%	0.00%	125.91%	0.37%	-	-
Horiz. %	247.62%	105.86%	105.86%	0.00%	226.74%	100.37%	100.00%	-
NAPS	1.4006	1.351	1.3698	1.3479	1.3663	1.4295	1.2033	10.60%
YoY %	3.67%	-1.37%	1.62%	-1.35%	-4.42%	18.80%	-	-
Horiz. %	116.40%	112.27%	113.84%	112.02%	113.55%	118.80%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	-
Price	2.26	2.54	2.60	3.44	3.88	3.92	3.46	-
P/RPS	2.65	4.09	6.38	18.40	5.06	6.91	9.29	-56.50%
YoY %	-35.21%	-35.89%	-65.33%	263.64%	-26.77%	-25.62%	-	-
Horiz. %	28.53%	44.03%	68.68%	198.06%	54.47%	74.38%	100.00%	-
P/EPS	20.43	14.24	21.85	67.58	14.15	18.31	35.82	-31.10%
YoY %	43.47%	-34.83%	-67.67%	377.60%	-22.72%	-48.88%	-	-
Horiz. %	57.04%	39.75%	61.00%	188.67%	39.50%	51.12%	100.00%	-
EY	4.89	7.02	4.58	1.48	7.07	5.46	2.79	45.12%
YoY %	-30.34%	53.28%	209.46%	-79.07%	29.49%	95.70%	-	-
Horiz. %	175.27%	251.61%	164.16%	53.05%	253.41%	195.70%	100.00%	-
DY	3.10	1.18	1.15	0.00	1.67	0.73	0.83	139.76%
YoY %	162.71%	2.61%	0.00%	0.00%	128.77%	-12.05%	-	-
Horiz. %	373.49%	142.17%	138.55%	0.00%	201.20%	87.95%	100.00%	-
P/NAPS	1.56	1.81	1.83	2.51	2.71	2.61	2.72	-30.85%
YoY %	-13.81%	-1.09%	-27.09%	-7.38%	3.83%	-4.04%	-	-
Horiz. %	57.35%	66.54%	67.28%	92.28%	99.63%	95.96%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	25/02/09	26/11/08	27/08/08	28/05/08	28/02/08	22/11/07	23/08/07	-
Price	2.24	2.65	2.53	3.20	3.80	3.60	3.80	-
P/RPS	2.63	4.27	6.21	17.12	4.95	6.34	10.20	-59.32%
YoY %	-38.41%	-31.24%	-63.73%	245.86%	-21.92%	-37.84%	-	-
Horiz. %	25.78%	41.86%	60.88%	167.84%	48.53%	62.16%	100.00%	-
P/EPS	20.25	14.85	21.26	62.87	13.86	16.81	39.34	-35.64%
YoY %	36.36%	-30.15%	-66.18%	353.61%	-17.55%	-57.27%	-	-
Horiz. %	51.47%	37.75%	54.04%	159.81%	35.23%	42.73%	100.00%	-
EY	4.94	6.73	4.70	1.59	7.22	5.95	2.54	55.49%
YoY %	-26.60%	43.19%	195.60%	-77.98%	21.34%	134.25%	-	-
Horiz. %	194.49%	264.96%	185.04%	62.60%	284.25%	234.25%	100.00%	-
DY	3.13	1.13	1.19	0.00	1.71	0.80	0.76	155.83%
YoY %	176.99%	-5.04%	0.00%	0.00%	113.75%	5.26%	-	-
Horiz. %	411.84%	148.68%	156.58%	0.00%	225.00%	105.26%	100.00%	-
P/NAPS	1.54	1.89	1.78	2.34	2.66	2.40	2.99	-35.61%
YoY %	-18.52%	6.18%	-23.93%	-12.03%	10.83%	-19.73%	-	-
Horiz. %	51.51%	63.21%	59.53%	78.26%	88.96%	80.27%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos