[GENM] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[GENM] GENTING MALAYSIA BERHAD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 60.62%
YoY- -2.4%
Quarter Report
Latest QR
Upcoming QR
GENM's Result
GENM's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 1,141,219 1,115,382 1,031,878 1,063,854 1,088,121 995,835 899,215 17.16%
PBT 431,764 755,849 389,030 335,416 237,406 444,687 257,048 41.17%
Tax -87,770 -87,868 -83,294 -97,868 -89,546 -67,251 -80,271 6.11%
NP 343,994 667,981 305,736 237,548 147,860 377,436 176,777 55.67%
-
NP to SH 344,094 668,080 305,833 237,647 147,957 377,534 176,879 55.64%
-
Tax Rate 20.33% 11.63% 21.41% 29.18% 37.72% 15.12% 31.23% -
Total Cost 797,225 447,401 726,142 826,306 940,261 618,399 722,438 6.76%
-
Net Worth 7,810,387 8,207,370 7,036,375 6,734,259 6,244,157 6,188,365 5,892,322 20.60%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 196,625 - 159,565 - 164,032 - 131,183 30.87%
Div Payout % 57.14% - 52.17% - 110.86% - 74.17% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 7,810,387 8,207,370 7,036,375 6,734,259 6,244,157 6,188,365 5,892,322 20.60%
NOSH 5,461,809 5,471,580 5,540,452 5,565,503 1,093,547 1,093,350 1,093,195 191.39%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 30.14% 59.89% 29.63% 22.33% 13.59% 37.90% 19.66% -
ROE 4.41% 8.14% 4.35% 3.53% 2.37% 6.10% 3.00% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 20.89 20.39 18.62 19.12 99.50 91.08 82.26 -59.79%
EPS 6.30 12.21 5.52 4.27 13.53 34.53 16.18 -46.58%
DPS 3.60 0.00 2.88 0.00 15.00 0.00 12.00 -55.08%
NAPS 1.43 1.50 1.27 1.21 5.71 5.66 5.39 -58.61%
Adjusted Per Share Value based on latest NOSH - 5,565,503
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 19.22 18.78 17.38 17.92 18.32 16.77 15.14 17.19%
EPS 5.79 11.25 5.15 4.00 2.49 6.36 2.98 55.51%
DPS 3.31 0.00 2.69 0.00 2.76 0.00 2.21 30.80%
NAPS 1.3153 1.3822 1.185 1.1341 1.0516 1.0422 0.9923 20.60%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 3.88 3.92 3.46 3.44 2.92 2.22 2.34 -
P/RPS 18.57 19.23 18.58 18.00 2.93 2.44 2.84 248.47%
P/EPS 61.59 32.10 62.68 80.56 21.58 6.43 14.46 162.06%
EY 1.62 3.11 1.60 1.24 4.63 15.55 6.91 -61.87%
DY 0.93 0.00 0.83 0.00 5.14 0.00 5.13 -67.86%
P/NAPS 2.71 2.61 2.72 2.84 0.51 0.39 0.43 240.05%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 22/11/07 23/08/07 24/05/07 28/02/07 23/11/06 30/08/06 -
Price 3.80 3.60 3.80 3.34 3.00 2.52 2.38 -
P/RPS 18.19 17.66 20.40 17.47 3.01 2.77 2.89 239.75%
P/EPS 60.32 29.48 68.84 78.22 22.17 7.30 14.71 155.53%
EY 1.66 3.39 1.45 1.28 4.51 13.70 6.80 -60.83%
DY 0.95 0.00 0.76 0.00 5.00 0.00 5.04 -67.02%
P/NAPS 2.66 2.40 2.99 2.76 0.53 0.45 0.44 230.77%

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