[GENM] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock

[GENM] GENTING MALAYSIA BERHAD

Announcement Date

23-Aug-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Jun-2007 [#2]

Profit Trend

QoQ- 128.69%

YoY- 29.29%

Quarter Report

RWG-ANN2Q07 _Final_.pdf

Latest QR

Upcoming QR

GENM's Result

GENM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Cumulative Result
Revenue	2,571,662	2,308,309	2,332,692	2,095,732	1,724,537	1,724,633	1,472,797	9.73%
YoY %	11.41%	-1.05%	11.31%	21.52%	-0.01%	17.10%	-	-
Horiz. %	174.61%	156.73%	158.39%	142.30%	117.09%	117.10%	100.00%	-
PBT	811,972	824,541	906,718	724,446	456,584	662,223	503,473	8.28%
YoY %	-1.52%	-9.06%	25.16%	58.67%	-31.05%	31.53%	-	-
Horiz. %	161.27%	163.77%	180.09%	143.89%	90.69%	131.53%	100.00%	-
Tax	-234,174	-218,828	-225,283	-181,162	-36,422	-134,899	-153,399	7.30%
YoY %	-7.01%	2.87%	-24.35%	-397.40%	73.00%	12.06%	-	-
Horiz. %	152.66%	142.65%	146.86%	118.10%	23.74%	87.94%	100.00%	-
NP	577,798	605,713	681,435	543,284	420,162	527,324	350,074	8.70%
YoY %	-4.61%	-11.11%	25.43%	29.30%	-20.32%	50.63%	-	-
Horiz. %	165.05%	173.02%	194.65%	155.19%	120.02%	150.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	578,054	605,925	681,642	543,480	420,359	527,514	350,074	8.71%
YoY %	-4.60%	-11.11%	25.42%	29.29%	-20.31%	50.69%	-	-
Horiz. %	165.12%	173.08%	194.71%	155.25%	120.08%	150.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.84%	26.54%	24.85%	25.01%	7.98%	20.37%	30.47%	-
YoY %	8.67%	6.80%	-0.64%	213.41%	-60.82%	-33.15%	-	-
Horiz. %	94.65%	87.10%	81.56%	82.08%	26.19%	66.85%	100.00%	-
Total Cost	1,993,864	1,702,596	1,651,257	1,552,448	1,304,375	1,197,309	1,122,723	10.04%
YoY %	17.11%	3.11%	6.36%	19.02%	8.94%	6.64%	-	-
Horiz. %	177.59%	151.65%	147.08%	138.28%	116.18%	106.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	10,090,291	9,097,457	8,133,879	7,145,130	5,888,084	5,208,531	4,422,332	14.73%
YoY %	10.91%	11.85%	13.84%	21.35%	13.05%	17.78%	-	-
Horiz. %	228.17%	205.72%	183.93%	161.57%	133.14%	117.78%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	205,226	171,650	171,842	162,031	131,089	109,193	98,274	13.05%
YoY %	19.56%	-0.11%	6.06%	23.60%	20.05%	11.11%	-	-
Horiz. %	208.83%	174.66%	174.86%	164.88%	133.39%	111.11%	100.00%	-
Div Payout %	35.50%	28.33%	25.21%	29.81%	31.19%	20.70%	28.07%	-
YoY %	25.31%	12.38%	-15.43%	-4.42%	50.68%	-26.26%	-	-
Horiz. %	126.47%	100.93%	89.81%	106.20%	111.12%	73.74%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	10,090,291	9,097,457	8,133,879	7,145,130	5,888,084	5,208,531	4,422,332	14.73%
YoY %	10.91%	11.85%	13.84%	21.35%	13.05%	17.78%	-	-
Horiz. %	228.17%	205.72%	183.93%	161.57%	133.14%	117.78%	100.00%	-
NOSH	5,700,729	5,721,671	5,728,084	5,626,087	1,092,409	1,091,935	1,091,933	31.69%
YoY %	-0.37%	-0.11%	1.81%	415.02%	0.04%	0.00%	-	-
Horiz. %	522.08%	523.99%	524.58%	515.24%	100.04%	100.00%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	22.47%	26.24%	29.21%	25.92%	24.36%	30.58%	23.77%	-
YoY %	-14.37%	-10.17%	12.69%	6.40%	-20.34%	28.65%	-	-
Horiz. %	94.53%	110.39%	122.89%	109.05%	102.48%	128.65%	100.00%	-
ROE	5.73%	6.66%	8.38%	7.61%	7.14%	10.13%	7.92%	-
YoY %	-13.96%	-20.53%	10.12%	6.58%	-29.52%	27.90%	-	-
Horiz. %	72.35%	84.09%	105.81%	96.09%	90.15%	127.90%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	45.11	40.34	40.72	37.25	157.87	157.94	134.88	-16.67%
YoY %	11.82%	-0.93%	9.32%	-76.40%	-0.04%	17.10%	-	-
Horiz. %	33.44%	29.91%	30.19%	27.62%	117.04%	117.10%	100.00%	-
EPS	10.14	10.59	11.90	9.66	38.48	48.31	32.06	-17.44%
YoY %	-4.25%	-11.01%	23.19%	-74.90%	-20.35%	50.69%	-	-
Horiz. %	31.63%	33.03%	37.12%	30.13%	120.02%	150.69%	100.00%	-
DPS	3.60	3.00	3.00	2.88	12.00	10.00	9.00	-14.15%
YoY %	20.00%	0.00%	4.17%	-76.00%	20.00%	11.11%	-	-
Horiz. %	40.00%	33.33%	33.33%	32.00%	133.33%	111.11%	100.00%	-
NAPS	1.77	1.59	1.42	1.27	5.39	4.77	4.05	-12.88%
YoY %	11.32%	11.97%	11.81%	-76.44%	13.00%	17.78%	-	-
Horiz. %	43.70%	39.26%	35.06%	31.36%	133.09%	117.78%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 5,540,452
RPS	45.36	40.72	41.15	36.97	30.42	30.42	25.98	9.72%
YoY %	11.39%	-1.04%	11.31%	21.53%	0.00%	17.09%	-	-
Horiz. %	174.60%	156.74%	158.39%	142.30%	117.09%	117.09%	100.00%	-
EPS	10.20	10.69	12.02	9.59	7.42	9.31	6.18	8.70%
YoY %	-4.58%	-11.06%	25.34%	29.25%	-20.30%	50.65%	-	-
Horiz. %	165.05%	172.98%	194.50%	155.18%	120.06%	150.65%	100.00%	-
DPS	3.62	3.03	3.03	2.86	2.31	1.93	1.73	13.08%
YoY %	19.47%	0.00%	5.94%	23.81%	19.69%	11.56%	-	-
Horiz. %	209.25%	175.14%	175.14%	165.32%	133.53%	111.56%	100.00%	-
NAPS	1.7799	1.6048	1.4348	1.2604	1.0387	0.9188	0.7801	14.73%
YoY %	10.91%	11.85%	13.84%	21.34%	13.05%	17.78%	-	-
Horiz. %	228.16%	205.72%	183.93%	161.57%	133.15%	117.78%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	2.73	2.70	2.60	3.46	2.34	1.90	1.79	-
P/RPS	6.05	6.69	6.38	9.29	1.48	1.20	1.33	28.70%
YoY %	-9.57%	4.86%	-31.32%	527.70%	23.33%	-9.77%	-	-
Horiz. %	454.89%	503.01%	479.70%	698.50%	111.28%	90.23%	100.00%	-
P/EPS	26.92	25.50	21.85	35.82	6.08	3.93	5.58	29.97%
YoY %	5.57%	16.70%	-39.00%	489.14%	54.71%	-29.57%	-	-
Horiz. %	482.44%	456.99%	391.58%	641.94%	108.96%	70.43%	100.00%	-
EY	3.71	3.92	4.58	2.79	16.44	25.43	17.91	-23.06%
YoY %	-5.36%	-14.41%	64.16%	-83.03%	-35.35%	41.99%	-	-
Horiz. %	20.71%	21.89%	25.57%	15.58%	91.79%	141.99%	100.00%	-
DY	1.32	1.11	1.15	0.83	5.13	5.26	5.03	-19.97%
YoY %	18.92%	-3.48%	38.55%	-83.82%	-2.47%	4.57%	-	-
Horiz. %	26.24%	22.07%	22.86%	16.50%	101.99%	104.57%	100.00%	-
P/NAPS	1.54	1.70	1.83	2.72	0.43	0.40	0.44	23.20%
YoY %	-9.41%	-7.10%	-32.72%	532.56%	7.50%	-9.09%	-	-
Horiz. %	350.00%	386.36%	415.91%	618.18%	97.73%	90.91%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	26/08/10	26/08/09	27/08/08	23/08/07	30/08/06	26/08/05	25/08/04	-
Price	2.99	2.80	2.53	3.80	2.38	2.02	1.67	-
P/RPS	6.63	6.94	6.21	10.20	1.51	1.28	1.24	32.21%
YoY %	-4.47%	11.76%	-39.12%	575.50%	17.97%	3.23%	-	-
Horiz. %	534.68%	559.68%	500.81%	822.58%	121.77%	103.23%	100.00%	-
P/EPS	29.49	26.44	21.26	39.34	6.19	4.18	5.21	33.47%
YoY %	11.54%	24.37%	-45.96%	535.54%	48.09%	-19.77%	-	-
Horiz. %	566.03%	507.49%	408.06%	755.09%	118.81%	80.23%	100.00%	-
EY	3.39	3.78	4.70	2.54	16.17	23.92	19.20	-25.08%
YoY %	-10.32%	-19.57%	85.04%	-84.29%	-32.40%	24.58%	-	-
Horiz. %	17.66%	19.69%	24.48%	13.23%	84.22%	124.58%	100.00%	-
DY	1.20	1.07	1.19	0.76	5.04	4.95	5.39	-22.13%
YoY %	12.15%	-10.08%	56.58%	-84.92%	1.82%	-8.16%	-	-
Horiz. %	22.26%	19.85%	22.08%	14.10%	93.51%	91.84%	100.00%	-
P/NAPS	1.69	1.76	1.78	2.99	0.44	0.42	0.41	26.61%
YoY %	-3.98%	-1.12%	-40.47%	579.55%	4.76%	2.44%	-	-
Horiz. %	412.20%	429.27%	434.15%	729.27%	107.32%	102.44%	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