[GENTING] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[GENTING] GENTING BHD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -11.29%
YoY- -22.03%
Quarter Report
Latest QR
Upcoming QR
GENTING's Result
GENTING's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 4,319,097 4,246,700 4,819,006 4,887,885 4,462,807 4,889,158 4,086,714 3.75%
PBT 1,324,669 1,391,716 1,726,505 1,350,104 1,548,429 1,890,649 1,182,775 7.85%
Tax -272,915 -248,213 -311,483 -263,593 -350,831 -444,599 -376,600 -19.33%
NP 1,051,754 1,143,503 1,415,022 1,086,511 1,197,598 1,446,050 806,175 19.41%
-
NP to SH 534,548 693,633 772,913 597,192 673,220 824,176 465,433 9.67%
-
Tax Rate 20.60% 17.84% 18.04% 19.52% 22.66% 23.52% 31.84% -
Total Cost 3,267,343 3,103,197 3,403,984 3,801,374 3,265,209 3,443,108 3,280,539 -0.26%
-
Net Worth 19,135,856 18,568,248 17,606,470 16,925,367 16,784,186 16,150,145 15,477,405 15.20%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 129,296 - 166,098 - 129,679 - 166,622 -15.56%
Div Payout % 24.19% - 21.49% - 19.26% - 35.80% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 19,135,856 18,568,248 17,606,470 16,925,367 16,784,186 16,150,145 15,477,405 15.20%
NOSH 3,694,180 3,691,500 3,691,083 3,695,495 3,705,118 3,704,161 3,702,728 -0.15%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 24.35% 26.93% 29.36% 22.23% 26.84% 29.58% 19.73% -
ROE 2.79% 3.74% 4.39% 3.53% 4.01% 5.10% 3.01% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 116.92 115.04 130.56 132.27 120.45 131.99 110.37 3.92%
EPS 14.47 18.79 20.94 16.16 18.17 22.25 12.57 9.84%
DPS 3.50 0.00 4.50 0.00 3.50 0.00 4.50 -15.43%
NAPS 5.18 5.03 4.77 4.58 4.53 4.36 4.18 15.38%
Adjusted Per Share Value based on latest NOSH - 3,695,495
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 112.13 110.25 125.10 126.89 115.86 126.92 106.09 3.76%
EPS 13.88 18.01 20.07 15.50 17.48 21.40 12.08 9.71%
DPS 3.36 0.00 4.31 0.00 3.37 0.00 4.33 -15.56%
NAPS 4.9678 4.8204 4.5707 4.3939 4.3572 4.1927 4.018 15.21%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 9.43 10.84 11.00 9.10 11.22 11.04 11.18 -
P/RPS 8.07 9.42 8.43 6.88 9.32 8.36 10.13 -14.07%
P/EPS 65.17 57.69 52.53 56.31 61.75 49.62 88.94 -18.73%
EY 1.53 1.73 1.90 1.78 1.62 2.02 1.12 23.13%
DY 0.37 0.00 0.41 0.00 0.31 0.00 0.40 -5.06%
P/NAPS 1.82 2.16 2.31 1.99 2.48 2.53 2.67 -22.56%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 30/05/12 28/02/12 24/11/11 25/08/11 26/05/11 23/02/11 -
Price 9.02 9.99 10.54 10.28 9.78 11.10 10.38 -
P/RPS 7.71 8.68 8.07 7.77 8.12 8.41 9.40 -12.38%
P/EPS 62.34 53.17 50.33 63.61 53.82 49.89 82.58 -17.10%
EY 1.60 1.88 1.99 1.57 1.86 2.00 1.21 20.49%
DY 0.39 0.00 0.43 0.00 0.36 0.00 0.43 -6.30%
P/NAPS 1.74 1.99 2.21 2.24 2.16 2.55 2.48 -21.05%

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