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

Stock
[GENM] GENTING MALAYSIA BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -0.32%
YoY- 192.39%
Quarter Report
Latest QR
Upcoming QR
GENM's Result
GENM'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 1,202,916 1,226,492 1,345,170 1,275,555 1,335,901 1,202,256 1,178,053 1.40%
PBT 416,262 414,130 397,842 469,385 470,667 438,859 385,682 5.21%
Tax -79,845 -108,594 -125,580 -111,169 -111,313 -108,491 -110,337 -19.38%
NP 336,417 305,536 272,262 358,216 359,354 330,368 275,345 14.27%
-
NP to SH 336,417 305,690 272,364 358,320 359,456 330,481 275,444 14.24%
-
Tax Rate 19.18% 26.22% 31.57% 23.68% 23.65% 24.72% 28.61% -
Total Cost 866,499 920,956 1,072,908 917,339 976,547 871,888 902,708 -2.68%
-
Net Worth 11,138,130 10,094,613 10,085,444 10,140,057 9,813,719 9,091,086 8,704,259 17.84%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 205,314 - 244,956 - 171,529 - -
Div Payout % - 67.16% - 68.36% - 51.90% - -
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 11,138,130 10,094,613 10,085,444 10,140,057 9,813,719 9,091,086 8,704,259 17.84%
NOSH 5,682,719 5,703,171 5,697,991 5,696,661 5,705,650 5,717,664 5,726,486 -0.50%
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 27.97% 24.91% 20.24% 28.08% 26.90% 27.48% 23.37% -
ROE 3.02% 3.03% 2.70% 3.53% 3.66% 3.64% 3.16% -
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 21.17 21.51 23.61 22.39 23.41 21.03 20.57 1.93%
EPS 5.92 5.36 4.78 6.29 6.30 5.78 4.81 14.83%
DPS 0.00 3.60 0.00 4.30 0.00 3.00 0.00 -
NAPS 1.96 1.77 1.77 1.78 1.72 1.59 1.52 18.45%
Adjusted Per Share Value based on latest NOSH - 5,696,661
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 21.22 21.64 23.73 22.50 23.57 21.21 20.78 1.40%
EPS 5.93 5.39 4.80 6.32 6.34 5.83 4.86 14.17%
DPS 0.00 3.62 0.00 4.32 0.00 3.03 0.00 -
NAPS 1.9648 1.7807 1.7791 1.7887 1.7311 1.6037 1.5354 17.85%
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 3.39 2.73 2.87 2.81 2.74 2.70 2.14 -
P/RPS 16.01 12.69 12.16 12.55 11.70 12.84 10.40 33.28%
P/EPS 57.26 50.93 60.04 44.67 43.49 46.71 44.49 18.30%
EY 1.75 1.96 1.67 2.24 2.30 2.14 2.25 -15.41%
DY 0.00 1.32 0.00 1.53 0.00 1.11 0.00 -
P/NAPS 1.73 1.54 1.62 1.58 1.59 1.70 1.41 14.59%
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 27/05/09 -
Price 3.38 2.99 2.65 2.72 2.87 2.80 2.68 -
P/RPS 15.97 13.90 11.23 12.15 12.26 13.32 13.03 14.51%
P/EPS 57.09 55.78 55.44 43.24 45.56 48.44 55.72 1.63%
EY 1.75 1.79 1.80 2.31 2.20 2.06 1.79 -1.49%
DY 0.00 1.20 0.00 1.58 0.00 1.07 0.00 -
P/NAPS 1.72 1.69 1.50 1.53 1.67 1.76 1.76 -1.51%

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