[GENTING] QoQ TTM Result on 31-Mar-2008 [#1]

Stock

[GENTING] GENTING BHD

Announcement Date

29-May-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

31-Mar-2008 [#1]

Profit Trend

QoQ- -10.92%

YoY- -4.42%

Quarter Report

GB-1st Grp Qtrly Rept 2008.pdf

Latest QR

Upcoming QR

GENTING's Result

GENTING's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
TTM Result
Revenue	9,082,508	8,941,919	8,796,895	8,618,497	8,483,821	8,437,545	7,798,642	10.64%
YoY %	1.57%	1.65%	2.07%	1.59%	0.55%	8.19%	-	-
Horiz. %	116.46%	114.66%	112.80%	110.51%	108.79%	108.19%	100.00%	-
PBT	1,734,794	2,753,333	2,899,278	3,044,856	3,394,509	3,406,872	3,783,662	-40.39%
YoY %	-36.99%	-5.03%	-4.78%	-10.30%	-0.36%	-9.96%	-	-
Horiz. %	45.85%	72.77%	76.63%	80.47%	89.71%	90.04%	100.00%	-
Tax	-751,375	-708,723	-644,774	-621,378	-832,216	-879,076	-889,329	-10.58%
YoY %	-6.02%	-9.92%	-3.77%	25.33%	5.33%	1.15%	-	-
Horiz. %	84.49%	79.69%	72.50%	69.87%	93.58%	98.85%	100.00%	-
NP	983,419	2,044,610	2,254,504	2,423,478	2,562,293	2,527,796	2,894,333	-51.14%
YoY %	-51.90%	-9.31%	-6.97%	-5.42%	1.36%	-12.66%	-	-
Horiz. %	33.98%	70.64%	77.89%	83.73%	88.53%	87.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	569,296	1,204,522	1,520,125	1,771,585	1,988,865	1,980,457	2,123,908	-58.26%
YoY %	-52.74%	-20.76%	-14.19%	-10.92%	0.42%	-6.75%	-	-
Horiz. %	26.80%	56.71%	71.57%	83.41%	93.64%	93.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	43.31%	25.74%	22.24%	20.41%	24.52%	25.80%	23.50%	-
YoY %	68.26%	15.74%	8.97%	-16.76%	-4.96%	9.79%	-	-
Horiz. %	184.30%	109.53%	94.64%	86.85%	104.34%	109.79%	100.00%	-
Total Cost	8,099,089	6,897,309	6,542,391	6,195,019	5,921,528	5,909,749	4,904,309	39.50%
YoY %	17.42%	5.42%	5.61%	4.62%	0.20%	20.50%	-	-
Horiz. %	165.14%	140.64%	133.40%	126.32%	120.74%	120.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	12,447,769	12,631,703	12,848,800	12,327,311	12,352,525	12,967,023	12,343,028	0.56%
YoY %	-1.46%	-1.69%	4.23%	-0.20%	-4.74%	5.06%	-	-
Horiz. %	100.85%	102.34%	104.10%	99.87%	100.08%	105.06%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Dividend
Div	258,832	270,114	270,114	258,808	258,808	128,191	128,191	59.40%
YoY %	-4.18%	0.00%	4.37%	0.00%	101.89%	0.00%	-	-
Horiz. %	201.91%	210.71%	210.71%	201.89%	201.89%	100.00%	100.00%	-
Div Payout %	45.47%	22.43%	17.77%	14.61%	13.01%	6.47%	6.04%	-
YoY %	102.72%	26.22%	21.63%	12.30%	101.08%	7.12%	-	-
Horiz. %	752.81%	371.36%	294.21%	241.89%	215.40%	107.12%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Equity
Net Worth	12,447,769	12,631,703	12,848,800	12,327,311	12,352,525	12,967,023	12,343,028	0.56%
YoY %	-1.46%	-1.69%	4.23%	-0.20%	-4.74%	5.06%	-	-
Horiz. %	100.85%	102.34%	104.10%	99.87%	100.08%	105.06%	100.00%	-
NOSH	3,693,700	3,704,311	3,702,824	3,701,895	3,698,360	3,694,308	3,695,517	-0.03%
YoY %	-0.29%	0.04%	0.03%	0.10%	0.11%	-0.03%	-	-
Horiz. %	99.95%	100.24%	100.20%	100.17%	100.08%	99.97%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Ratio Analysis
NP Margin	10.83%	22.87%	25.63%	28.12%	30.20%	29.96%	37.11%	-
YoY %	-52.65%	-10.77%	-8.85%	-6.89%	0.80%	-19.27%	-	-
Horiz. %	29.18%	61.63%	69.06%	75.77%	81.38%	80.73%	100.00%	-
ROE	4.57%	9.54%	11.83%	14.37%	16.10%	15.27%	17.21%	-
YoY %	-52.10%	-19.36%	-17.68%	-10.75%	5.44%	-11.27%	-	-
Horiz. %	26.55%	55.43%	68.74%	83.50%	93.55%	88.73%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Per Share
RPS	245.89	241.39	237.57	232.81	229.39	228.39	211.03	10.67%
YoY %	1.86%	1.61%	2.04%	1.49%	0.44%	8.23%	-	-
Horiz. %	116.52%	114.39%	112.58%	110.32%	108.70%	108.23%	100.00%	-
EPS	15.41	32.52	41.05	47.86	53.78	53.61	57.47	-58.25%
YoY %	-52.61%	-20.78%	-14.23%	-11.01%	0.32%	-6.72%	-	-
Horiz. %	26.81%	56.59%	71.43%	83.28%	93.58%	93.28%	100.00%	-
DPS	7.00	7.30	7.30	7.00	7.00	3.47	3.47	59.31%
YoY %	-4.11%	0.00%	4.29%	0.00%	101.73%	0.00%	-	-
Horiz. %	201.73%	210.37%	210.37%	201.73%	201.73%	100.00%	100.00%	-
NAPS	3.37	3.41	3.47	3.33	3.34	3.51	3.34	0.59%
YoY %	-1.17%	-1.73%	4.20%	-0.30%	-4.84%	5.09%	-	-
Horiz. %	100.90%	102.10%	103.89%	99.70%	100.00%	105.09%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 3,701,895
RPS	235.79	232.14	228.37	223.74	220.24	219.04	202.46	10.64%
YoY %	1.57%	1.65%	2.07%	1.59%	0.55%	8.19%	-	-
Horiz. %	116.46%	114.66%	112.80%	110.51%	108.78%	108.19%	100.00%	-
EPS	14.78	31.27	39.46	45.99	51.63	51.41	55.14	-58.26%
YoY %	-52.73%	-20.76%	-14.20%	-10.92%	0.43%	-6.76%	-	-
Horiz. %	26.80%	56.71%	71.56%	83.41%	93.63%	93.24%	100.00%	-
DPS	6.72	7.01	7.01	6.72	6.72	3.33	3.33	59.35%
YoY %	-4.14%	0.00%	4.32%	0.00%	101.80%	0.00%	-	-
Horiz. %	201.80%	210.51%	210.51%	201.80%	201.80%	100.00%	100.00%	-
NAPS	3.2315	3.2792	3.3356	3.2002	3.2068	3.3663	3.2043	0.56%
YoY %	-1.45%	-1.69%	4.23%	-0.21%	-4.74%	5.06%	-	-
Horiz. %	100.85%	102.34%	104.10%	99.87%	100.08%	105.06%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	-
Price	3.70	5.25	5.60	6.55	7.90	8.05	8.25	-
P/RPS	1.50	2.17	2.36	2.81	3.44	3.52	3.91	-47.04%
YoY %	-30.88%	-8.05%	-16.01%	-18.31%	-2.27%	-9.97%	-	-
Horiz. %	38.36%	55.50%	60.36%	71.87%	87.98%	90.03%	100.00%	-
P/EPS	24.01	16.15	13.64	13.69	14.69	15.02	14.35	40.71%
YoY %	48.67%	18.40%	-0.37%	-6.81%	-2.20%	4.67%	-	-
Horiz. %	167.32%	112.54%	95.05%	95.40%	102.37%	104.67%	100.00%	-
EY	4.17	6.19	7.33	7.31	6.81	6.66	6.97	-28.88%
YoY %	-32.63%	-15.55%	0.27%	7.34%	2.25%	-4.45%	-	-
Horiz. %	59.83%	88.81%	105.16%	104.88%	97.70%	95.55%	100.00%	-
DY	1.89	1.39	1.30	1.07	0.89	0.43	0.42	171.32%
YoY %	35.97%	6.92%	21.50%	20.22%	106.98%	2.38%	-	-
Horiz. %	450.00%	330.95%	309.52%	254.76%	211.90%	102.38%	100.00%	-
P/NAPS	1.10	1.54	1.61	1.97	2.37	2.29	2.47	-41.53%
YoY %	-28.57%	-4.35%	-18.27%	-16.88%	3.49%	-7.29%	-	-
Horiz. %	44.53%	62.35%	65.18%	79.76%	95.95%	92.71%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	26/02/09	27/11/08	28/08/08	29/05/08	28/02/08	22/11/07	23/08/07	-
Price	3.54	4.44	5.30	5.85	6.85	7.50	7.25	-
P/RPS	1.44	1.84	2.23	2.51	2.99	3.28	3.44	-43.89%
YoY %	-21.74%	-17.49%	-11.16%	-16.05%	-8.84%	-4.65%	-	-
Horiz. %	41.86%	53.49%	64.83%	72.97%	86.92%	95.35%	100.00%	-
P/EPS	22.97	13.65	12.91	12.22	12.74	13.99	12.61	48.88%
YoY %	68.28%	5.73%	5.65%	-4.08%	-8.93%	10.94%	-	-
Horiz. %	182.16%	108.25%	102.38%	96.91%	101.03%	110.94%	100.00%	-
EY	4.35	7.32	7.75	8.18	7.85	7.15	7.93	-32.86%
YoY %	-40.57%	-5.55%	-5.26%	4.20%	9.79%	-9.84%	-	-
Horiz. %	54.85%	92.31%	97.73%	103.15%	98.99%	90.16%	100.00%	-
DY	1.98	1.64	1.38	1.20	1.02	0.46	0.48	156.10%
YoY %	20.73%	18.84%	15.00%	17.65%	121.74%	-4.17%	-	-
Horiz. %	412.50%	341.67%	287.50%	250.00%	212.50%	95.83%	100.00%	-
P/NAPS	1.05	1.30	1.53	1.76	2.05	2.14	2.17	-38.23%
YoY %	-19.23%	-15.03%	-13.07%	-14.15%	-4.21%	-1.38%	-	-
Horiz. %	48.39%	59.91%	70.51%	81.11%	94.47%	98.62%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos