[GENTING] YoY TTM Result on 31-Dec-2007 [#4]

Stock
[GENTING] GENTING BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 0.42%
YoY- 32.22%
Quarter Report
Latest QR
Upcoming QR
GENTING's Result
GENTING's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 15,194,737 8,893,617 9,082,508 8,483,821 6,418,628 5,454,141 4,647,010 21.81%
PBT 4,394,324 2,528,449 1,734,794 3,394,509 2,703,873 2,434,322 1,777,825 16.27%
Tax -983,625 -745,603 -751,375 -832,216 -461,382 -744,182 -849,782 2.46%
NP 3,410,699 1,782,846 983,419 2,562,293 2,242,491 1,690,140 928,043 24.21%
-
NP to SH 2,202,957 1,044,340 569,296 1,988,865 1,504,244 1,246,947 928,043 15.49%
-
Tax Rate 22.38% 29.49% 43.31% 24.52% 17.06% 30.57% 47.80% -
Total Cost 11,784,038 7,110,771 8,099,089 5,921,528 4,176,137 3,764,001 3,718,967 21.18%
-
Net Worth 15,477,405 13,896,144 12,447,769 12,352,525 10,654,843 13,861,200 7,853,708 11.96%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 288,586 266,167 258,832 258,808 45,341 204,403 169,046 9.31%
Div Payout % 13.10% 25.49% 45.47% 13.01% 3.01% 16.39% 18.22% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 15,477,405 13,896,144 12,447,769 12,352,525 10,654,843 13,861,200 7,853,708 11.96%
NOSH 3,702,728 3,695,783 3,693,700 3,698,360 710,322 705,045 704,368 31.84%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 22.45% 20.05% 10.83% 30.20% 34.94% 30.99% 19.97% -
ROE 14.23% 7.52% 4.57% 16.10% 14.12% 9.00% 11.82% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 410.37 240.64 245.89 229.39 903.62 773.59 659.74 -7.60%
EPS 59.50 28.26 15.41 53.78 211.77 176.86 131.76 -12.40%
DPS 7.80 7.20 7.00 7.00 6.40 29.00 24.00 -17.07%
NAPS 4.18 3.76 3.37 3.34 15.00 19.66 11.15 -15.07%
Adjusted Per Share Value based on latest NOSH - 3,698,360
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 391.93 229.40 234.27 218.83 165.56 140.68 119.86 21.81%
EPS 56.82 26.94 14.68 51.30 38.80 32.16 23.94 15.48%
DPS 7.44 6.87 6.68 6.68 1.17 5.27 4.36 9.31%
NAPS 3.9922 3.5843 3.2108 3.1862 2.7483 3.5753 2.0258 11.96%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 11.18 7.34 3.70 7.90 6.60 4.28 3.80 -
P/RPS 2.72 3.05 1.50 3.44 0.73 0.55 0.58 29.36%
P/EPS 18.79 25.98 24.01 14.69 3.12 2.42 2.88 36.67%
EY 5.32 3.85 4.17 6.81 32.09 41.32 34.67 -26.82%
DY 0.70 0.98 1.89 0.89 0.97 6.78 6.32 -30.68%
P/NAPS 2.67 1.95 1.10 2.37 0.44 0.22 0.34 40.96%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 23/02/11 25/02/10 26/02/09 28/02/08 28/02/07 22/02/06 25/02/05 -
Price 10.38 6.31 3.54 6.85 7.10 4.60 3.82 -
P/RPS 2.53 2.62 1.44 2.99 0.79 0.59 0.58 27.81%
P/EPS 17.45 22.33 22.97 12.74 3.35 2.60 2.90 34.84%
EY 5.73 4.48 4.35 7.85 29.83 38.45 34.49 -25.84%
DY 0.75 1.14 1.98 1.02 0.90 6.30 6.28 -29.81%
P/NAPS 2.48 1.68 1.05 2.05 0.47 0.23 0.34 39.23%

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