[GENM] QoQ 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- -13.58%
YoY- 25.13%
Quarter Report
Latest QR
Upcoming QR
GENM's Result
GENM's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 1,329,102 1,224,909 1,240,769 1,091,923 1,141,219 1,115,382 1,031,878 18.29%
PBT -244,496 464,788 511,325 395,393 431,764 755,849 389,030 -
Tax -143,446 -124,295 -127,153 -98,130 -87,770 -87,868 -83,294 43.43%
NP -387,942 340,493 384,172 297,263 343,994 667,981 305,736 -
-
NP to SH -387,843 340,590 384,281 297,361 344,094 668,080 305,833 -
-
Tax Rate - 26.74% 24.87% 24.82% 20.33% 11.63% 21.41% -
Total Cost 1,717,044 884,416 856,597 794,660 797,225 447,401 726,142 77.02%
-
Net Worth 8,331,442 8,027,373 8,156,636 8,003,625 7,810,387 8,207,370 7,036,375 11.86%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 229,832 - 172,323 - 196,625 - 159,565 27.39%
Div Payout % 0.00% - 44.84% - 57.14% - 52.17% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 8,331,442 8,027,373 8,156,636 8,003,625 7,810,387 8,207,370 7,036,375 11.86%
NOSH 5,745,822 5,733,838 5,744,110 5,842,062 5,461,809 5,471,580 5,540,452 2.44%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -29.19% 27.80% 30.96% 27.22% 30.14% 59.89% 29.63% -
ROE -4.66% 4.24% 4.71% 3.72% 4.41% 8.14% 4.35% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 23.13 21.36 21.60 18.69 20.89 20.39 18.62 15.48%
EPS -6.75 5.94 6.69 5.09 6.30 12.21 5.52 -
DPS 4.00 0.00 3.00 0.00 3.60 0.00 2.88 24.35%
NAPS 1.45 1.40 1.42 1.37 1.43 1.50 1.27 9.19%
Adjusted Per Share Value based on latest NOSH - 5,842,062
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 22.38 20.63 20.90 18.39 19.22 18.78 17.38 18.26%
EPS -6.53 5.74 6.47 5.01 5.79 11.25 5.15 -
DPS 3.87 0.00 2.90 0.00 3.31 0.00 2.69 27.29%
NAPS 1.4031 1.3519 1.3736 1.3479 1.3153 1.3822 1.185 11.86%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
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 9.77 11.89 12.04 18.40 18.57 19.23 18.58 -34.72%
P/EPS -33.48 42.76 38.86 67.58 61.59 32.10 62.68 -
EY -2.99 2.34 2.57 1.48 1.62 3.11 1.60 -
DY 1.77 0.00 1.15 0.00 0.93 0.00 0.83 65.29%
P/NAPS 1.56 1.81 1.83 2.51 2.71 2.61 2.72 -30.85%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
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 9.68 12.40 11.71 17.12 18.19 17.66 20.40 -39.02%
P/EPS -33.19 44.61 37.82 62.87 60.32 29.48 68.84 -
EY -3.01 2.24 2.64 1.59 1.66 3.39 1.45 -
DY 1.79 0.00 1.19 0.00 0.95 0.00 0.76 76.56%
P/NAPS 1.54 1.89 1.78 2.34 2.66 2.40 2.99 -35.61%

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