[GENTING] YoY TTM Result on 30-Jun-2007 [#2]

Stock

[GENTING] GENTING BHD

Announcement Date

23-Aug-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Jun-2007 [#2]

Profit Trend

QoQ- 14.59%

YoY- 59.44%

Quarter Report

GB-2nd Grp Qtrly-Rept 2007.pdf

Latest QR

Upcoming QR

GENTING's Result

GENTING'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
TTM Result
Revenue	11,920,495	8,930,926	8,796,895	7,798,642	5,563,626	4,856,994	4,550,260	17.40%
YoY %	33.47%	1.52%	12.80%	40.17%	14.55%	6.74%	-	-
Horiz. %	261.97%	196.27%	193.33%	171.39%	122.27%	106.74%	100.00%	-
PBT	3,184,314	1,248,101	2,899,278	3,783,662	2,441,419	1,853,121	1,833,082	9.63%
YoY %	155.13%	-56.95%	-23.37%	54.98%	31.75%	1.09%	-	-
Horiz. %	173.71%	68.09%	158.16%	206.41%	133.19%	101.09%	100.00%	-
Tax	-792,062	-707,087	-644,774	-889,329	-509,741	-743,302	-979,067	-3.46%
YoY %	-12.02%	-9.66%	27.50%	-74.47%	31.42%	24.08%	-	-
Horiz. %	80.90%	72.22%	65.86%	90.83%	52.06%	75.92%	100.00%	-
NP	2,392,252	541,014	2,254,504	2,894,333	1,931,678	1,109,819	854,015	18.71%
YoY %	342.18%	-76.00%	-22.11%	49.84%	74.05%	29.95%	-	-
Horiz. %	280.12%	63.35%	263.99%	338.91%	226.19%	129.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,588,334	266,451	1,520,125	2,123,908	1,332,068	975,026	854,015	10.88%
YoY %	496.11%	-82.47%	-28.43%	59.44%	36.62%	14.17%	-	-
Horiz. %	185.98%	31.20%	178.00%	248.70%	155.98%	114.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.87%	56.65%	22.24%	23.50%	20.88%	40.11%	53.41%	-
YoY %	-56.10%	154.72%	-5.36%	12.55%	-47.94%	-24.90%	-	-
Horiz. %	46.56%	106.07%	41.64%	44.00%	39.09%	75.10%	100.00%	-
Total Cost	9,528,243	8,389,912	6,542,391	4,904,309	3,631,948	3,747,175	3,696,245	17.08%
YoY %	13.57%	28.24%	33.40%	35.03%	-3.08%	1.38%	-	-
Horiz. %	257.78%	226.98%	177.00%	132.68%	98.26%	101.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	13,859,475	13,239,394	12,848,800	12,343,028	9,169,634	8,072,975	7,402,674	11.01%
YoY %	4.68%	3.04%	4.10%	34.61%	13.58%	9.05%	-	-
Horiz. %	187.22%	178.85%	173.57%	166.74%	123.87%	109.05%	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	277,186	258,692	270,114	128,191	150,887	183,143	158,480	9.76%
YoY %	7.15%	-4.23%	110.71%	-15.04%	-17.61%	15.56%	-	-
Horiz. %	174.90%	163.23%	170.44%	80.89%	95.21%	115.56%	100.00%	-
Div Payout %	17.45%	97.09%	17.77%	6.04%	11.33%	18.78%	18.56%	-
YoY %	-82.03%	446.37%	194.21%	-46.69%	-39.67%	1.19%	-	-
Horiz. %	94.02%	523.11%	95.74%	32.54%	61.05%	101.19%	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	13,859,475	13,239,394	12,848,800	12,343,028	9,169,634	8,072,975	7,402,674	11.01%
YoY %	4.68%	3.04%	4.10%	34.61%	13.58%	9.05%	-	-
Horiz. %	187.22%	178.85%	173.57%	166.74%	123.87%	109.05%	100.00%	-
NOSH	3,695,860	3,698,155	3,702,824	3,695,517	705,356	704,448	704,345	31.80%
YoY %	-0.06%	-0.13%	0.20%	423.92%	0.13%	0.01%	-	-
Horiz. %	524.72%	525.05%	525.71%	524.67%	100.14%	100.01%	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	20.07%	6.06%	25.63%	37.11%	34.72%	22.85%	18.77%	-
YoY %	231.19%	-76.36%	-30.94%	6.88%	51.95%	21.74%	-	-
Horiz. %	106.93%	32.29%	136.55%	197.71%	184.98%	121.74%	100.00%	-
ROE	11.46%	2.01%	11.83%	17.21%	14.53%	12.08%	11.54%	-
YoY %	470.15%	-83.01%	-31.26%	18.44%	20.28%	4.68%	-	-
Horiz. %	99.31%	17.42%	102.51%	149.13%	125.91%	104.68%	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	322.54	241.50	237.57	211.03	788.77	689.48	646.03	-10.92%
YoY %	33.56%	1.65%	12.58%	-73.25%	14.40%	6.73%	-	-
Horiz. %	49.93%	37.38%	36.77%	32.67%	122.09%	106.73%	100.00%	-
EPS	42.98	7.20	41.05	57.47	188.85	138.41	121.25	-15.86%
YoY %	496.94%	-82.46%	-28.57%	-69.57%	36.44%	14.15%	-	-
Horiz. %	35.45%	5.94%	33.86%	47.40%	155.75%	114.15%	100.00%	-
DPS	7.50	7.00	7.30	3.47	21.40	26.00	22.50	-16.72%
YoY %	7.14%	-4.11%	110.37%	-83.79%	-17.69%	15.56%	-	-
Horiz. %	33.33%	31.11%	32.44%	15.42%	95.11%	115.56%	100.00%	-
NAPS	3.75	3.58	3.47	3.34	13.00	11.46	10.51	-15.77%
YoY %	4.75%	3.17%	3.89%	-74.31%	13.44%	9.04%	-	-
Horiz. %	35.68%	34.06%	33.02%	31.78%	123.69%	109.04%	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 - 3,695,517
RPS	309.46	231.85	228.37	202.46	144.43	126.09	118.13	17.40%
YoY %	33.47%	1.52%	12.80%	40.18%	14.55%	6.74%	-	-
Horiz. %	261.97%	196.27%	193.32%	171.39%	122.26%	106.74%	100.00%	-
EPS	41.23	6.92	39.46	55.14	34.58	25.31	22.17	10.88%
YoY %	495.81%	-82.46%	-28.44%	59.46%	36.63%	14.16%	-	-
Horiz. %	185.97%	31.21%	177.99%	248.71%	155.98%	114.16%	100.00%	-
DPS	7.20	6.72	7.01	3.33	3.92	4.75	4.11	9.79%
YoY %	7.14%	-4.14%	110.51%	-15.05%	-17.47%	15.57%	-	-
Horiz. %	175.18%	163.50%	170.56%	81.02%	95.38%	115.57%	100.00%	-
NAPS	3.598	3.437	3.3356	3.2043	2.3805	2.0958	1.9218	11.01%
YoY %	4.68%	3.04%	4.10%	34.61%	13.58%	9.05%	-	-
Horiz. %	187.22%	178.84%	173.57%	166.73%	123.87%	109.05%	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	7.12	5.65	5.60	8.25	4.74	3.78	3.06	-
P/RPS	2.21	2.34	2.36	3.91	0.60	0.55	0.47	29.41%
YoY %	-5.56%	-0.85%	-39.64%	551.67%	9.09%	17.02%	-	-
Horiz. %	470.21%	497.87%	502.13%	831.91%	127.66%	117.02%	100.00%	-
P/EPS	16.57	78.42	13.64	14.35	2.51	2.73	2.52	36.85%
YoY %	-78.87%	474.93%	-4.95%	471.71%	-8.06%	8.33%	-	-
Horiz. %	657.54%	3,111.90%	541.27%	569.44%	99.60%	108.33%	100.00%	-
EY	6.04	1.28	7.33	6.97	39.84	36.62	39.62	-26.90%
YoY %	371.88%	-82.54%	5.16%	-82.51%	8.79%	-7.57%	-	-
Horiz. %	15.24%	3.23%	18.50%	17.59%	100.56%	92.43%	100.00%	-
DY	1.05	1.24	1.30	0.42	4.51	6.88	7.35	-27.68%
YoY %	-15.32%	-4.62%	209.52%	-90.69%	-34.45%	-6.39%	-	-
Horiz. %	14.29%	16.87%	17.69%	5.71%	61.36%	93.61%	100.00%	-
P/NAPS	1.90	1.58	1.61	2.47	0.36	0.33	0.29	36.77%
YoY %	20.25%	-1.86%	-34.82%	586.11%	9.09%	13.79%	-	-
Horiz. %	655.17%	544.83%	555.17%	851.72%	124.14%	113.79%	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	28/08/08	23/08/07	30/08/06	26/08/05	25/08/04	-
Price	9.00	6.60	5.30	7.25	4.92	3.88	2.98	-
P/RPS	2.79	2.73	2.23	3.44	0.62	0.56	0.46	35.02%
YoY %	2.20%	22.42%	-35.17%	454.84%	10.71%	21.74%	-	-
Horiz. %	606.52%	593.48%	484.78%	747.83%	134.78%	121.74%	100.00%	-
P/EPS	20.94	91.60	12.91	12.61	2.61	2.80	2.46	42.86%
YoY %	-77.14%	609.53%	2.38%	383.14%	-6.79%	13.82%	-	-
Horiz. %	851.22%	3,723.58%	524.80%	512.60%	106.10%	113.82%	100.00%	-
EY	4.78	1.09	7.75	7.93	38.38	35.67	40.69	-30.00%
YoY %	338.53%	-85.94%	-2.27%	-79.34%	7.60%	-12.34%	-	-
Horiz. %	11.75%	2.68%	19.05%	19.49%	94.32%	87.66%	100.00%	-
DY	0.83	1.06	1.38	0.48	4.35	6.70	7.55	-30.77%
YoY %	-21.70%	-23.19%	187.50%	-88.97%	-35.07%	-11.26%	-	-
Horiz. %	10.99%	14.04%	18.28%	6.36%	57.62%	88.74%	100.00%	-
P/NAPS	2.40	1.84	1.53	2.17	0.38	0.34	0.28	43.03%
YoY %	30.43%	20.26%	-29.49%	471.05%	11.76%	21.43%	-	-
Horiz. %	857.14%	657.14%	546.43%	775.00%	135.71%	121.43%	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