[GENM] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[GENM] GENTING MALAYSIA BERHAD
Announcement Date
22-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 118.45%
YoY- 76.96%
Quarter Report
Latest QR
Upcoming QR
GENM's Result
GENM's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 1,240,769 1,091,923 1,141,219 1,115,382 1,031,878 1,063,854 1,088,121 9.15%
PBT 511,325 395,393 431,764 755,849 389,030 335,416 237,406 66.85%
Tax -127,153 -98,130 -87,770 -87,868 -83,294 -97,868 -89,546 26.36%
NP 384,172 297,263 343,994 667,981 305,736 237,548 147,860 89.10%
-
NP to SH 384,281 297,361 344,094 668,080 305,833 237,647 147,957 89.05%
-
Tax Rate 24.87% 24.82% 20.33% 11.63% 21.41% 29.18% 37.72% -
Total Cost 856,597 794,660 797,225 447,401 726,142 826,306 940,261 -6.02%
-
Net Worth 8,156,636 8,003,625 7,810,387 8,207,370 7,036,375 6,734,259 6,244,157 19.51%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 172,323 - 196,625 - 159,565 - 164,032 3.34%
Div Payout % 44.84% - 57.14% - 52.17% - 110.86% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 8,156,636 8,003,625 7,810,387 8,207,370 7,036,375 6,734,259 6,244,157 19.51%
NOSH 5,744,110 5,842,062 5,461,809 5,471,580 5,540,452 5,565,503 1,093,547 202.47%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 30.96% 27.22% 30.14% 59.89% 29.63% 22.33% 13.59% -
ROE 4.71% 3.72% 4.41% 8.14% 4.35% 3.53% 2.37% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 21.60 18.69 20.89 20.39 18.62 19.12 99.50 -63.91%
EPS 6.69 5.09 6.30 12.21 5.52 4.27 13.53 -37.49%
DPS 3.00 0.00 3.60 0.00 2.88 0.00 15.00 -65.83%
NAPS 1.42 1.37 1.43 1.50 1.27 1.21 5.71 -60.48%
Adjusted Per Share Value based on latest NOSH - 5,471,580
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 21.89 19.26 20.13 19.68 18.20 18.77 19.19 9.18%
EPS 6.78 5.25 6.07 11.78 5.39 4.19 2.61 89.07%
DPS 3.04 0.00 3.47 0.00 2.81 0.00 2.89 3.43%
NAPS 1.4388 1.4118 1.3778 1.4478 1.2412 1.1879 1.1015 19.51%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.60 3.44 3.88 3.92 3.46 3.44 2.92 -
P/RPS 12.04 18.40 18.57 19.23 18.58 18.00 2.93 156.77%
P/EPS 38.86 67.58 61.59 32.10 62.68 80.56 21.58 48.06%
EY 2.57 1.48 1.62 3.11 1.60 1.24 4.63 -32.48%
DY 1.15 0.00 0.93 0.00 0.83 0.00 5.14 -63.17%
P/NAPS 1.83 2.51 2.71 2.61 2.72 2.84 0.51 134.56%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 28/05/08 28/02/08 22/11/07 23/08/07 24/05/07 28/02/07 -
Price 2.53 3.20 3.80 3.60 3.80 3.34 3.00 -
P/RPS 11.71 17.12 18.19 17.66 20.40 17.47 3.01 147.56%
P/EPS 37.82 62.87 60.32 29.48 68.84 78.22 22.17 42.81%
EY 2.64 1.59 1.66 3.39 1.45 1.28 4.51 -30.04%
DY 1.19 0.00 0.95 0.00 0.76 0.00 5.00 -61.62%
P/NAPS 1.78 2.34 2.66 2.40 2.99 2.76 0.53 124.43%

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