[GENM] YoY 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- 28.69%
YoY- 72.91%
Quarter Report
Latest QR
Upcoming QR
GENM's Result
GENM's Financial Summary
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 1,226,492 1,202,256 1,240,769 1,031,878 899,215 921,863 746,911 8.61%
PBT 414,130 438,859 511,325 389,030 257,048 398,640 261,223 7.97%
Tax -108,594 -108,491 -127,153 -83,294 -80,271 -72,270 -79,204 5.39%
NP 305,536 330,368 384,172 305,736 176,777 326,370 182,019 9.01%
-
NP to SH 305,690 330,481 384,281 305,833 176,879 326,465 182,019 9.02%
-
Tax Rate 26.22% 24.72% 24.87% 21.41% 31.23% 18.13% 30.32% -
Total Cost 920,956 871,888 856,597 726,142 722,438 595,493 564,892 8.48%
-
Net Worth 10,094,613 9,091,086 8,156,636 7,036,375 5,892,322 5,208,154 4,422,177 14.74%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 205,314 171,529 172,323 159,565 131,183 109,185 98,270 13.05%
Div Payout % 67.16% 51.90% 44.84% 52.17% 74.17% 33.44% 53.99% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 10,094,613 9,091,086 8,156,636 7,036,375 5,892,322 5,208,154 4,422,177 14.74%
NOSH 5,703,171 5,717,664 5,744,110 5,540,452 1,093,195 1,091,856 1,091,895 31.70%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 24.91% 27.48% 30.96% 29.63% 19.66% 35.40% 24.37% -
ROE 3.03% 3.64% 4.71% 4.35% 3.00% 6.27% 4.12% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 21.51 21.03 21.60 18.62 82.26 84.43 68.40 -17.52%
EPS 5.36 5.78 6.69 5.52 16.18 29.90 16.67 -17.22%
DPS 3.60 3.00 3.00 2.88 12.00 10.00 9.00 -14.15%
NAPS 1.77 1.59 1.42 1.27 5.39 4.77 4.05 -12.88%
Adjusted Per Share Value based on latest NOSH - 5,540,452
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 21.64 21.21 21.89 18.20 15.86 16.26 13.18 8.61%
EPS 5.39 5.83 6.78 5.39 3.12 5.76 3.21 9.01%
DPS 3.62 3.03 3.04 2.81 2.31 1.93 1.73 13.08%
NAPS 1.7807 1.6037 1.4388 1.2412 1.0394 0.9187 0.7801 14.73%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
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 12.69 12.84 12.04 18.58 2.84 2.25 2.62 30.05%
P/EPS 50.93 46.71 38.86 62.68 14.46 6.35 10.74 29.60%
EY 1.96 2.14 2.57 1.60 6.91 15.74 9.31 -22.86%
DY 1.32 1.11 1.15 0.83 5.13 5.26 5.03 -19.97%
P/NAPS 1.54 1.70 1.83 2.72 0.43 0.40 0.44 23.20%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
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 13.90 13.32 11.71 20.40 2.89 2.39 2.44 33.62%
P/EPS 55.78 48.44 37.82 68.84 14.71 6.76 10.02 33.11%
EY 1.79 2.06 2.64 1.45 6.80 14.80 9.98 -24.89%
DY 1.20 1.07 1.19 0.76 5.04 4.95 5.39 -22.13%
P/NAPS 1.69 1.76 1.78 2.99 0.44 0.42 0.41 26.61%

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