[GENM] QoQ 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- -27.35%
YoY- -45.82%
Quarter Report
Latest QR
Upcoming QR
GENM's Result
GENM's Financial Summary
View:
Show?
Quarter 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 1,088,121 995,835 899,215 825,322 957,128 932,219 9.21%
PBT 335,416 237,406 444,687 257,048 199,536 269,493 369,859 -6.31%
Tax -97,868 -89,546 -67,251 -80,271 43,849 -103,337 -95,542 1.61%
NP 237,548 147,860 377,436 176,777 243,385 166,156 274,317 -9.15%
-
NP to SH 237,647 147,957 377,534 176,879 243,480 166,251 274,413 -9.15%
-
Tax Rate 29.18% 37.72% 15.12% 31.23% -21.98% 38.34% 25.83% -
Total Cost 826,306 940,261 618,399 722,438 581,937 790,972 657,902 16.42%
-
Net Worth 6,734,259 6,244,157 6,188,365 5,892,322 5,459,193 5,580,818 5,416,623 15.63%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 164,032 - 131,183 - 152,899 - -
Div Payout % - 110.86% - 74.17% - 91.97% - -
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 6,244,157 6,188,365 5,892,322 5,459,193 5,580,818 5,416,623 15.63%
NOSH 5,565,503 1,093,547 1,093,350 1,093,195 1,091,838 1,092,136 1,092,061 196.43%
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% 13.59% 37.90% 19.66% 29.49% 17.36% 29.43% -
ROE 3.53% 2.37% 6.10% 3.00% 4.46% 2.98% 5.07% -
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 99.50 91.08 82.26 75.59 87.64 85.36 -63.15%
EPS 4.27 13.53 34.53 16.18 4.46 15.23 25.13 -69.35%
DPS 0.00 15.00 0.00 12.00 0.00 14.00 0.00 -
NAPS 1.21 5.71 5.66 5.39 5.00 5.11 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 19.19 17.57 15.86 14.56 16.88 16.44 9.24%
EPS 4.19 2.61 6.66 3.12 4.29 2.93 4.84 -9.17%
DPS 0.00 2.89 0.00 2.31 0.00 2.70 0.00 -
NAPS 1.1879 1.1015 1.0916 1.0394 0.963 0.9845 0.9555 15.63%
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 2.93 2.44 2.84 3.49 2.56 2.58 265.55%
P/EPS 80.56 21.58 6.43 14.46 11.84 14.72 8.76 339.53%
EY 1.24 4.63 15.55 6.91 8.45 6.80 11.42 -77.27%
DY 0.00 5.14 0.00 5.13 0.00 6.25 0.00 -
P/NAPS 2.84 0.51 0.39 0.43 0.53 0.44 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 3.01 2.77 2.89 3.23 2.88 2.48 267.91%
P/EPS 78.22 22.17 7.30 14.71 10.94 16.55 8.44 341.81%
EY 1.28 4.51 13.70 6.80 9.14 6.04 11.85 -77.34%
DY 0.00 5.00 0.00 5.04 0.00 5.56 0.00 -
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