[GENM] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[GENM] GENTING MALAYSIA BERHAD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 10.05%
YoY- -6.41%
Quarter Report
Latest QR
Upcoming QR
GENM's Result
GENM's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 1,896,025 1,950,580 1,558,525 1,202,916 1,226,492 1,345,170 1,275,555 30.34%
PBT 430,342 553,488 503,218 416,262 414,130 397,842 469,385 -5.64%
Tax -116,589 -135,790 -141,093 -79,845 -108,594 -125,580 -111,169 3.23%
NP 313,753 417,698 362,125 336,417 305,536 272,262 358,216 -8.47%
-
NP to SH 313,753 417,698 362,125 336,417 305,690 272,364 358,320 -8.49%
-
Tax Rate 27.09% 24.53% 28.04% 19.18% 26.22% 31.57% 23.68% -
Total Cost 1,582,272 1,532,882 1,196,400 866,499 920,956 1,072,908 917,339 43.96%
-
Net Worth 11,666,627 11,675,140 11,617,468 11,138,130 10,094,613 10,085,444 10,140,057 9.82%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 215,209 - 249,350 - 205,314 - 244,956 -8.29%
Div Payout % 68.59% - 68.86% - 67.16% - 68.36% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 11,666,627 11,675,140 11,617,468 11,138,130 10,094,613 10,085,444 10,140,057 9.82%
NOSH 5,663,411 5,667,544 5,667,058 5,682,719 5,703,171 5,697,991 5,696,661 -0.39%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 16.55% 21.41% 23.24% 27.97% 24.91% 20.24% 28.08% -
ROE 2.69% 3.58% 3.12% 3.02% 3.03% 2.70% 3.53% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 33.48 34.42 27.50 21.17 21.51 23.61 22.39 30.86%
EPS 5.54 7.37 6.39 5.92 5.36 4.78 6.29 -8.13%
DPS 3.80 0.00 4.40 0.00 3.60 0.00 4.30 -7.93%
NAPS 2.06 2.06 2.05 1.96 1.77 1.77 1.78 10.25%
Adjusted Per Share Value based on latest NOSH - 5,682,719
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 33.45 34.41 27.49 21.22 21.64 23.73 22.50 30.35%
EPS 5.53 7.37 6.39 5.93 5.39 4.80 6.32 -8.53%
DPS 3.80 0.00 4.40 0.00 3.62 0.00 4.32 -8.21%
NAPS 2.058 2.0595 2.0493 1.9648 1.7807 1.7791 1.7887 9.82%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 3.60 3.68 3.39 3.39 2.73 2.87 2.81 -
P/RPS 10.75 10.69 12.33 16.01 12.69 12.16 12.55 -9.83%
P/EPS 64.98 49.93 53.05 57.26 50.93 60.04 44.67 28.47%
EY 1.54 2.00 1.88 1.75 1.96 1.67 2.24 -22.15%
DY 1.06 0.00 1.30 0.00 1.32 0.00 1.53 -21.75%
P/NAPS 1.75 1.79 1.65 1.73 1.54 1.62 1.58 7.07%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 26/05/11 23/02/11 25/11/10 26/08/10 27/05/10 25/02/10 -
Price 3.41 3.52 3.31 3.38 2.99 2.65 2.72 -
P/RPS 10.19 10.23 12.04 15.97 13.90 11.23 12.15 -11.09%
P/EPS 61.55 47.76 51.80 57.09 55.78 55.44 43.24 26.62%
EY 1.62 2.09 1.93 1.75 1.79 1.80 2.31 -21.11%
DY 1.11 0.00 1.33 0.00 1.20 0.00 1.58 -21.02%
P/NAPS 1.66 1.71 1.61 1.72 1.69 1.50 1.53 5.60%

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