[GENTING] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[GENTING] GENTING BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -77.74%
YoY- 9.06%
Quarter Report
Latest QR
Upcoming QR
GENTING's Result
GENTING's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 15,194,737 11,108,023 7,198,814 3,113,744 8,893,617 6,573,520 4,171,936 136.16%
PBT 4,394,324 3,211,549 1,793,156 200,026 2,528,449 1,942,789 1,137,291 145.62%
Tax -983,625 -607,025 -411,359 -234,582 -745,603 -555,998 -364,900 93.33%
NP 3,410,699 2,604,524 1,381,797 -34,556 1,782,846 1,386,791 772,391 168.42%
-
NP to SH 2,202,957 1,737,524 971,606 232,434 1,044,340 798,940 427,612 197.39%
-
Tax Rate 22.38% 18.90% 22.94% 117.28% 29.49% 28.62% 32.09% -
Total Cost 11,784,038 8,503,499 5,817,017 3,148,300 7,110,771 5,186,729 3,399,545 128.52%
-
Net Worth 15,458,049 14,972,281 13,864,240 13,413,918 13,894,969 13,709,839 13,231,209 10.89%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 288,451 121,996 122,005 - 266,073 110,861 110,876 88.82%
Div Payout % 13.09% 7.02% 12.56% - 25.48% 13.88% 25.93% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 15,458,049 14,972,281 13,864,240 13,413,918 13,894,969 13,709,839 13,231,209 10.89%
NOSH 3,698,098 3,696,859 3,697,130 3,695,294 3,695,470 3,695,374 3,695,868 0.04%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 22.45% 23.45% 19.19% -1.11% 20.05% 21.10% 18.51% -
ROE 14.25% 11.60% 7.01% 1.73% 7.52% 5.83% 3.23% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 410.88 300.47 194.71 84.26 240.66 177.89 112.88 136.07%
EPS 59.57 47.00 26.28 6.29 28.26 21.62 11.57 197.28%
DPS 7.80 3.30 3.30 0.00 7.20 3.00 3.00 88.75%
NAPS 4.18 4.05 3.75 3.63 3.76 3.71 3.58 10.85%
Adjusted Per Share Value based on latest NOSH - 3,695,294
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 394.46 288.37 186.88 80.83 230.88 170.65 108.31 136.15%
EPS 57.19 45.11 25.22 6.03 27.11 20.74 11.10 197.41%
DPS 7.49 3.17 3.17 0.00 6.91 2.88 2.88 88.78%
NAPS 4.013 3.8869 3.5992 3.4823 3.6072 3.5591 3.4349 10.89%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 11.18 9.92 7.12 6.60 7.34 6.86 5.65 -
P/RPS 2.72 3.30 3.66 7.83 3.05 3.86 5.01 -33.37%
P/EPS 18.77 21.11 27.09 104.93 25.97 31.73 48.83 -47.04%
EY 5.33 4.74 3.69 0.95 3.85 3.15 2.05 88.75%
DY 0.70 0.33 0.46 0.00 0.98 0.44 0.53 20.31%
P/NAPS 2.67 2.45 1.90 1.82 1.95 1.85 1.58 41.73%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 25/11/10 26/08/10 27/05/10 25/02/10 25/11/09 26/08/09 -
Price 10.38 10.40 9.00 6.73 6.31 7.08 6.60 -
P/RPS 2.53 3.46 4.62 7.99 2.62 3.98 5.85 -42.72%
P/EPS 17.42 22.13 34.25 107.00 22.33 32.75 57.04 -54.55%
EY 5.74 4.52 2.92 0.93 4.48 3.05 1.75 120.28%
DY 0.75 0.32 0.37 0.00 1.14 0.42 0.45 40.44%
P/NAPS 2.48 2.57 2.40 1.85 1.68 1.91 1.84 21.95%

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