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

Stock
[GENM] GENTING MALAYSIA BERHAD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 8.77%
YoY- 5.54%
Quarter Report
Latest QR
Upcoming QR
GENM's Result
GENM'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 1,226,492 1,345,170 1,275,555 1,335,901 1,202,256 1,178,053 1,329,102 -5.22%
PBT 414,130 397,842 469,385 470,667 438,859 385,682 -244,496 -
Tax -108,594 -125,580 -111,169 -111,313 -108,491 -110,337 -143,446 -16.97%
NP 305,536 272,262 358,216 359,354 330,368 275,345 -387,942 -
-
NP to SH 305,690 272,364 358,320 359,456 330,481 275,444 -387,843 -
-
Tax Rate 26.22% 31.57% 23.68% 23.65% 24.72% 28.61% - -
Total Cost 920,956 1,072,908 917,339 976,547 871,888 902,708 1,717,044 -34.06%
-
Net Worth 10,094,613 10,085,444 10,140,057 9,813,719 9,091,086 8,704,259 8,331,442 13.69%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 205,314 - 244,956 - 171,529 - 229,832 -7.26%
Div Payout % 67.16% - 68.36% - 51.90% - 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 10,094,613 10,085,444 10,140,057 9,813,719 9,091,086 8,704,259 8,331,442 13.69%
NOSH 5,703,171 5,697,991 5,696,661 5,705,650 5,717,664 5,726,486 5,745,822 -0.49%
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 24.91% 20.24% 28.08% 26.90% 27.48% 23.37% -29.19% -
ROE 3.03% 2.70% 3.53% 3.66% 3.64% 3.16% -4.66% -
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 21.51 23.61 22.39 23.41 21.03 20.57 23.13 -4.73%
EPS 5.36 4.78 6.29 6.30 5.78 4.81 -6.75 -
DPS 3.60 0.00 4.30 0.00 3.00 0.00 4.00 -6.80%
NAPS 1.77 1.77 1.78 1.72 1.59 1.52 1.45 14.26%
Adjusted Per Share Value based on latest NOSH - 5,705,650
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 21.64 23.73 22.50 23.57 21.21 20.78 23.45 -5.22%
EPS 5.39 4.80 6.32 6.34 5.83 4.86 -6.84 -
DPS 3.62 0.00 4.32 0.00 3.03 0.00 4.05 -7.22%
NAPS 1.7807 1.7791 1.7887 1.7311 1.6037 1.5354 1.4697 13.69%
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 2.73 2.87 2.81 2.74 2.70 2.14 2.26 -
P/RPS 12.69 12.16 12.55 11.70 12.84 10.40 9.77 19.10%
P/EPS 50.93 60.04 44.67 43.49 46.71 44.49 -33.48 -
EY 1.96 1.67 2.24 2.30 2.14 2.25 -2.99 -
DY 1.32 0.00 1.53 0.00 1.11 0.00 1.77 -17.80%
P/NAPS 1.54 1.62 1.58 1.59 1.70 1.41 1.56 -0.85%
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 27/05/09 25/02/09 -
Price 2.99 2.65 2.72 2.87 2.80 2.68 2.24 -
P/RPS 13.90 11.23 12.15 12.26 13.32 13.03 9.68 27.36%
P/EPS 55.78 55.44 43.24 45.56 48.44 55.72 -33.19 -
EY 1.79 1.80 2.31 2.20 2.06 1.79 -3.01 -
DY 1.20 0.00 1.58 0.00 1.07 0.00 1.79 -23.45%
P/NAPS 1.69 1.50 1.53 1.67 1.76 1.76 1.54 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