[GENTING] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[GENTING] GENTING BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 73.12%
YoY- 1019.65%
Quarter Report
Latest QR
Upcoming QR
GENTING's Result
GENTING's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 4,085,070 3,113,744 2,320,097 2,401,584 2,102,698 2,069,238 2,390,173 43.08%
PBT 1,593,130 200,026 585,660 805,498 570,451 566,840 -108,934 -
Tax -176,777 -234,582 -189,605 -191,098 -181,633 -183,267 -190,937 -5.02%
NP 1,416,353 -34,556 396,055 614,400 388,818 383,573 -299,871 -
-
NP to SH 739,172 232,434 245,400 371,328 214,493 213,119 -120,784 -
-
Tax Rate 11.10% 117.28% 32.37% 23.72% 31.84% 32.33% - -
Total Cost 2,668,717 3,148,300 1,924,042 1,787,184 1,713,880 1,685,665 2,690,044 -0.53%
-
Net Worth 13,859,475 13,413,918 13,896,144 13,707,730 13,239,394 12,890,560 12,447,769 7.44%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 121,963 - 155,222 - 110,944 - 147,748 -12.03%
Div Payout % 16.50% - 63.25% - 51.72% - 0.00% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 13,859,475 13,413,918 13,896,144 13,707,730 13,239,394 12,890,560 12,447,769 7.44%
NOSH 3,695,860 3,695,294 3,695,783 3,694,805 3,698,155 3,693,570 3,693,700 0.03%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 34.67% -1.11% 17.07% 25.58% 18.49% 18.54% -12.55% -
ROE 5.33% 1.73% 1.77% 2.71% 1.62% 1.65% -0.97% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 110.53 84.26 62.78 65.00 56.86 56.02 64.71 43.03%
EPS 20.00 6.29 6.64 10.05 5.80 5.77 -3.27 -
DPS 3.30 0.00 4.20 0.00 3.00 0.00 4.00 -12.06%
NAPS 3.75 3.63 3.76 3.71 3.58 3.49 3.37 7.40%
Adjusted Per Share Value based on latest NOSH - 3,694,805
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 106.05 80.83 60.23 62.35 54.59 53.72 62.05 43.08%
EPS 19.19 6.03 6.37 9.64 5.57 5.53 -3.14 -
DPS 3.17 0.00 4.03 0.00 2.88 0.00 3.84 -12.03%
NAPS 3.598 3.4823 3.6075 3.5586 3.437 3.3464 3.2315 7.44%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 7.12 6.60 7.34 6.86 5.65 3.68 3.70 -
P/RPS 6.44 7.83 11.69 10.55 9.94 6.57 5.72 8.24%
P/EPS 35.60 104.93 110.54 68.26 97.41 63.78 -113.15 -
EY 2.81 0.95 0.90 1.47 1.03 1.57 -0.88 -
DY 0.46 0.00 0.57 0.00 0.53 0.00 1.08 -43.47%
P/NAPS 1.90 1.82 1.95 1.85 1.58 1.05 1.10 44.10%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 27/05/10 25/02/10 25/11/09 26/08/09 28/05/09 26/02/09 -
Price 9.00 6.73 6.31 7.08 6.60 5.45 3.54 -
P/RPS 8.14 7.99 10.05 10.89 11.61 9.73 5.47 30.43%
P/EPS 45.00 107.00 95.03 70.45 113.79 94.45 -108.26 -
EY 2.22 0.93 1.05 1.42 0.88 1.06 -0.92 -
DY 0.37 0.00 0.67 0.00 0.45 0.00 1.13 -52.59%
P/NAPS 2.40 1.85 1.68 1.91 1.84 1.56 1.05 73.78%

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