[GENM] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[GENM] GENTING MALAYSIA BERHAD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -48.5%
YoY- 132.56%
Quarter Report
Latest QR
Upcoming QR
GENM's Result
GENM's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 1,224,909 1,240,769 1,091,923 1,141,219 1,115,382 1,031,878 1,063,854 9.82%
PBT 464,788 511,325 395,393 431,764 755,849 389,030 335,416 24.21%
Tax -124,295 -127,153 -98,130 -87,770 -87,868 -83,294 -97,868 17.22%
NP 340,493 384,172 297,263 343,994 667,981 305,736 237,548 27.04%
-
NP to SH 340,590 384,281 297,361 344,094 668,080 305,833 237,647 27.03%
-
Tax Rate 26.74% 24.87% 24.82% 20.33% 11.63% 21.41% 29.18% -
Total Cost 884,416 856,597 794,660 797,225 447,401 726,142 826,306 4.62%
-
Net Worth 8,027,373 8,156,636 8,003,625 7,810,387 8,207,370 7,036,375 6,734,259 12.38%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - 172,323 - 196,625 - 159,565 - -
Div Payout % - 44.84% - 57.14% - 52.17% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 8,027,373 8,156,636 8,003,625 7,810,387 8,207,370 7,036,375 6,734,259 12.38%
NOSH 5,733,838 5,744,110 5,842,062 5,461,809 5,471,580 5,540,452 5,565,503 2.00%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 27.80% 30.96% 27.22% 30.14% 59.89% 29.63% 22.33% -
ROE 4.24% 4.71% 3.72% 4.41% 8.14% 4.35% 3.53% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 21.36 21.60 18.69 20.89 20.39 18.62 19.12 7.64%
EPS 5.94 6.69 5.09 6.30 12.21 5.52 4.27 24.54%
DPS 0.00 3.00 0.00 3.60 0.00 2.88 0.00 -
NAPS 1.40 1.42 1.37 1.43 1.50 1.27 1.21 10.18%
Adjusted Per Share Value based on latest NOSH - 5,461,809
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 21.61 21.89 19.26 20.13 19.68 18.20 18.77 9.82%
EPS 6.01 6.78 5.25 6.07 11.78 5.39 4.19 27.10%
DPS 0.00 3.04 0.00 3.47 0.00 2.81 0.00 -
NAPS 1.416 1.4388 1.4118 1.3778 1.4478 1.2412 1.1879 12.38%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 2.54 2.60 3.44 3.88 3.92 3.46 3.44 -
P/RPS 11.89 12.04 18.40 18.57 19.23 18.58 18.00 -24.09%
P/EPS 42.76 38.86 67.58 61.59 32.10 62.68 80.56 -34.36%
EY 2.34 2.57 1.48 1.62 3.11 1.60 1.24 52.53%
DY 0.00 1.15 0.00 0.93 0.00 0.83 0.00 -
P/NAPS 1.81 1.83 2.51 2.71 2.61 2.72 2.84 -25.88%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 27/08/08 28/05/08 28/02/08 22/11/07 23/08/07 24/05/07 -
Price 2.65 2.53 3.20 3.80 3.60 3.80 3.34 -
P/RPS 12.40 11.71 17.12 18.19 17.66 20.40 17.47 -20.37%
P/EPS 44.61 37.82 62.87 60.32 29.48 68.84 78.22 -31.15%
EY 2.24 2.64 1.59 1.66 3.39 1.45 1.28 45.07%
DY 0.00 1.19 0.00 0.95 0.00 0.76 0.00 -
P/NAPS 1.89 1.78 2.34 2.66 2.40 2.99 2.76 -22.25%

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