[GENTING] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[GENTING] GENTING BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -33.91%
YoY- 303.17%
Quarter Report
Latest QR
Upcoming QR
GENTING's Result
GENTING's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 3,909,209 4,085,070 3,113,744 2,320,097 2,401,584 2,102,698 2,069,238 52.76%
PBT 1,418,393 1,593,130 200,026 585,660 805,498 570,451 566,840 84.21%
Tax -195,666 -176,777 -234,582 -189,605 -191,098 -181,633 -183,267 4.45%
NP 1,222,727 1,416,353 -34,556 396,055 614,400 388,818 383,573 116.44%
-
NP to SH 765,918 739,172 232,434 245,400 371,328 214,493 213,119 134.44%
-
Tax Rate 13.79% 11.10% 117.28% 32.37% 23.72% 31.84% 32.33% -
Total Cost 2,686,482 2,668,717 3,148,300 1,924,042 1,787,184 1,713,880 1,685,665 36.40%
-
Net Worth 14,970,888 13,859,475 13,413,918 13,896,144 13,707,730 13,239,394 12,890,560 10.47%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 121,963 - 155,222 - 110,944 - -
Div Payout % - 16.50% - 63.25% - 51.72% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 14,970,888 13,859,475 13,413,918 13,896,144 13,707,730 13,239,394 12,890,560 10.47%
NOSH 3,696,515 3,695,860 3,695,294 3,695,783 3,694,805 3,698,155 3,693,570 0.05%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 31.28% 34.67% -1.11% 17.07% 25.58% 18.49% 18.54% -
ROE 5.12% 5.33% 1.73% 1.77% 2.71% 1.62% 1.65% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 105.75 110.53 84.26 62.78 65.00 56.86 56.02 52.68%
EPS 20.72 20.00 6.29 6.64 10.05 5.80 5.77 134.31%
DPS 0.00 3.30 0.00 4.20 0.00 3.00 0.00 -
NAPS 4.05 3.75 3.63 3.76 3.71 3.58 3.49 10.41%
Adjusted Per Share Value based on latest NOSH - 3,695,783
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 101.48 106.05 80.83 60.23 62.35 54.59 53.72 52.75%
EPS 19.88 19.19 6.03 6.37 9.64 5.57 5.53 134.48%
DPS 0.00 3.17 0.00 4.03 0.00 2.88 0.00 -
NAPS 3.8865 3.598 3.4823 3.6075 3.5586 3.437 3.3464 10.47%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 9.92 7.12 6.60 7.34 6.86 5.65 3.68 -
P/RPS 9.38 6.44 7.83 11.69 10.55 9.94 6.57 26.76%
P/EPS 47.88 35.60 104.93 110.54 68.26 97.41 63.78 -17.38%
EY 2.09 2.81 0.95 0.90 1.47 1.03 1.57 20.99%
DY 0.00 0.46 0.00 0.57 0.00 0.53 0.00 -
P/NAPS 2.45 1.90 1.82 1.95 1.85 1.58 1.05 75.83%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 26/08/10 27/05/10 25/02/10 25/11/09 26/08/09 28/05/09 -
Price 10.40 9.00 6.73 6.31 7.08 6.60 5.45 -
P/RPS 9.83 8.14 7.99 10.05 10.89 11.61 9.73 0.68%
P/EPS 50.19 45.00 107.00 95.03 70.45 113.79 94.45 -34.36%
EY 1.99 2.22 0.93 1.05 1.42 0.88 1.06 52.12%
DY 0.00 0.37 0.00 0.67 0.00 0.45 0.00 -
P/NAPS 2.57 2.40 1.85 1.68 1.91 1.84 1.56 39.44%

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