[GENTING] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[GENTING] GENTING BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 276.45%
YoY- -51.5%
Quarter Report
Latest QR
Upcoming QR
GENTING's Result
GENTING's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 2,320,097 2,401,584 2,102,698 2,069,238 2,390,173 2,368,817 2,159,206 4.89%
PBT 585,660 805,498 570,451 566,840 -108,934 219,744 770,799 -16.69%
Tax -189,605 -191,098 -181,633 -183,267 -190,937 -151,250 -218,925 -9.11%
NP 396,055 614,400 388,818 383,573 -299,871 68,494 551,874 -19.79%
-
NP to SH 245,400 371,328 214,493 213,119 -120,784 -40,377 291,042 -10.72%
-
Tax Rate 32.37% 23.72% 31.84% 32.33% - 68.83% 28.40% -
Total Cost 1,924,042 1,787,184 1,713,880 1,685,665 2,690,044 2,300,323 1,607,332 12.70%
-
Net Worth 13,896,144 13,707,730 13,239,394 12,890,560 12,447,769 12,631,703 12,848,800 5.34%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 155,222 - 110,944 - 147,748 - 111,084 24.91%
Div Payout % 63.25% - 51.72% - 0.00% - 38.17% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 13,896,144 13,707,730 13,239,394 12,890,560 12,447,769 12,631,703 12,848,800 5.34%
NOSH 3,695,783 3,694,805 3,698,155 3,693,570 3,693,700 3,704,311 3,702,824 -0.12%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 17.07% 25.58% 18.49% 18.54% -12.55% 2.89% 25.56% -
ROE 1.77% 2.71% 1.62% 1.65% -0.97% -0.32% 2.27% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 62.78 65.00 56.86 56.02 64.71 63.95 58.31 5.03%
EPS 6.64 10.05 5.80 5.77 -3.27 -1.09 7.86 -10.60%
DPS 4.20 0.00 3.00 0.00 4.00 0.00 3.00 25.06%
NAPS 3.76 3.71 3.58 3.49 3.37 3.41 3.47 5.48%
Adjusted Per Share Value based on latest NOSH - 3,693,570
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 60.23 62.35 54.59 53.72 62.05 61.50 56.05 4.89%
EPS 6.37 9.64 5.57 5.53 -3.14 -1.05 7.56 -10.76%
DPS 4.03 0.00 2.88 0.00 3.84 0.00 2.88 25.02%
NAPS 3.6075 3.5586 3.437 3.3464 3.2315 3.2792 3.3356 5.34%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 7.34 6.86 5.65 3.68 3.70 5.25 5.60 -
P/RPS 11.69 10.55 9.94 6.57 5.72 8.21 9.60 13.99%
P/EPS 110.54 68.26 97.41 63.78 -113.15 -481.65 71.25 33.90%
EY 0.90 1.47 1.03 1.57 -0.88 -0.21 1.40 -25.45%
DY 0.57 0.00 0.53 0.00 1.08 0.00 0.54 3.66%
P/NAPS 1.95 1.85 1.58 1.05 1.10 1.54 1.61 13.58%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 26/08/09 28/05/09 26/02/09 27/11/08 28/08/08 -
Price 6.31 7.08 6.60 5.45 3.54 4.44 5.30 -
P/RPS 10.05 10.89 11.61 9.73 5.47 6.94 9.09 6.90%
P/EPS 95.03 70.45 113.79 94.45 -108.26 -407.34 67.43 25.62%
EY 1.05 1.42 0.88 1.06 -0.92 -0.25 1.48 -20.40%
DY 0.67 0.00 0.45 0.00 1.13 0.00 0.57 11.34%
P/NAPS 1.68 1.91 1.84 1.56 1.05 1.30 1.53 6.41%

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