[GENM] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[GENM] GENTING MALAYSIA BERHAD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -37.94%
YoY- -59.22%
Quarter Report
Latest QR
Upcoming QR
GENM's Result
GENM's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 3,716,210 2,308,309 1,178,053 4,886,703 3,557,601 2,332,692 1,091,923 126.09%
PBT 1,295,208 824,541 385,682 1,127,010 1,371,506 906,718 395,393 120.40%
Tax -330,141 -218,828 -110,337 -493,024 -349,578 -225,283 -98,130 124.35%
NP 965,067 605,713 275,345 633,986 1,021,928 681,435 297,263 119.09%
-
NP to SH 965,381 605,925 275,444 634,389 1,022,232 681,642 297,361 119.09%
-
Tax Rate 25.49% 26.54% 28.61% 43.75% 25.49% 24.85% 24.82% -
Total Cost 2,751,143 1,702,596 902,708 4,252,717 2,535,673 1,651,257 794,660 128.67%
-
Net Worth 9,830,997 9,097,457 8,704,259 8,317,034 8,021,999 8,133,879 8,003,625 14.67%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 171,470 171,650 - 401,512 171,899 171,842 - -
Div Payout % 17.76% 28.33% - 63.29% 16.82% 25.21% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 9,830,997 9,097,457 8,704,259 8,317,034 8,021,999 8,133,879 8,003,625 14.67%
NOSH 5,715,695 5,721,671 5,726,486 5,735,885 5,729,999 5,728,084 5,842,062 -1.44%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 25.97% 26.24% 23.37% 12.97% 28.73% 29.21% 27.22% -
ROE 9.82% 6.66% 3.16% 7.63% 12.74% 8.38% 3.72% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 65.02 40.34 20.57 85.20 62.09 40.72 18.69 129.41%
EPS 16.89 10.59 4.81 11.06 17.84 11.90 5.09 122.30%
DPS 3.00 3.00 0.00 7.00 3.00 3.00 0.00 -
NAPS 1.72 1.59 1.52 1.45 1.40 1.42 1.37 16.36%
Adjusted Per Share Value based on latest NOSH - 5,745,822
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 65.55 40.72 20.78 86.20 62.76 41.15 19.26 126.09%
EPS 17.03 10.69 4.86 11.19 18.03 12.02 5.25 118.97%
DPS 3.02 3.03 0.00 7.08 3.03 3.03 0.00 -
NAPS 1.7342 1.6048 1.5354 1.4671 1.4151 1.4348 1.4118 14.68%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 2.74 2.70 2.14 2.26 2.54 2.60 3.44 -
P/RPS 4.21 6.69 10.40 2.65 4.09 6.38 18.40 -62.55%
P/EPS 16.22 25.50 44.49 20.43 14.24 21.85 67.58 -61.34%
EY 6.16 3.92 2.25 4.89 7.02 4.58 1.48 158.52%
DY 1.09 1.11 0.00 3.10 1.18 1.15 0.00 -
P/NAPS 1.59 1.70 1.41 1.56 1.81 1.83 2.51 -26.22%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 26/08/09 27/05/09 25/02/09 26/11/08 27/08/08 28/05/08 -
Price 2.87 2.80 2.68 2.24 2.65 2.53 3.20 -
P/RPS 4.41 6.94 13.03 2.63 4.27 6.21 17.12 -59.48%
P/EPS 16.99 26.44 55.72 20.25 14.85 21.26 62.87 -58.16%
EY 5.89 3.78 1.79 4.94 6.73 4.70 1.59 139.22%
DY 1.05 1.07 0.00 3.13 1.13 1.19 0.00 -
P/NAPS 1.67 1.76 1.76 1.54 1.89 1.78 2.34 -20.12%

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