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

Stock
[GENM] GENTING MALAYSIA BERHAD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 171.02%
YoY- -7.37%
Quarter Report
Latest QR
Upcoming QR
GENM's Result
GENM'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 1,275,555 1,335,901 1,202,256 1,178,053 1,329,102 1,224,909 1,240,769 1.85%
PBT 469,385 470,667 438,859 385,682 -244,496 464,788 511,325 -5.53%
Tax -111,169 -111,313 -108,491 -110,337 -143,446 -124,295 -127,153 -8.54%
NP 358,216 359,354 330,368 275,345 -387,942 340,493 384,172 -4.54%
-
NP to SH 358,320 359,456 330,481 275,444 -387,843 340,590 384,281 -4.54%
-
Tax Rate 23.68% 23.65% 24.72% 28.61% - 26.74% 24.87% -
Total Cost 917,339 976,547 871,888 902,708 1,717,044 884,416 856,597 4.66%
-
Net Worth 10,140,057 9,813,719 9,091,086 8,704,259 8,331,442 8,027,373 8,156,636 15.57%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 244,956 - 171,529 - 229,832 - 172,323 26.34%
Div Payout % 68.36% - 51.90% - 0.00% - 44.84% -
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 10,140,057 9,813,719 9,091,086 8,704,259 8,331,442 8,027,373 8,156,636 15.57%
NOSH 5,696,661 5,705,650 5,717,664 5,726,486 5,745,822 5,733,838 5,744,110 -0.54%
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 28.08% 26.90% 27.48% 23.37% -29.19% 27.80% 30.96% -
ROE 3.53% 3.66% 3.64% 3.16% -4.66% 4.24% 4.71% -
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 22.39 23.41 21.03 20.57 23.13 21.36 21.60 2.41%
EPS 6.29 6.30 5.78 4.81 -6.75 5.94 6.69 -4.01%
DPS 4.30 0.00 3.00 0.00 4.00 0.00 3.00 27.04%
NAPS 1.78 1.72 1.59 1.52 1.45 1.40 1.42 16.20%
Adjusted Per Share Value based on latest NOSH - 5,726,486
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 22.50 23.57 21.21 20.78 23.45 21.61 21.89 1.84%
EPS 6.32 6.34 5.83 4.86 -6.84 6.01 6.78 -4.56%
DPS 4.32 0.00 3.03 0.00 4.05 0.00 3.04 26.31%
NAPS 1.7887 1.7311 1.6037 1.5354 1.4697 1.416 1.4388 15.57%
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 2.81 2.74 2.70 2.14 2.26 2.54 2.60 -
P/RPS 12.55 11.70 12.84 10.40 9.77 11.89 12.04 2.79%
P/EPS 44.67 43.49 46.71 44.49 -33.48 42.76 38.86 9.70%
EY 2.24 2.30 2.14 2.25 -2.99 2.34 2.57 -8.73%
DY 1.53 0.00 1.11 0.00 1.77 0.00 1.15 20.90%
P/NAPS 1.58 1.59 1.70 1.41 1.56 1.81 1.83 -9.30%
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 27/05/09 25/02/09 26/11/08 27/08/08 -
Price 2.72 2.87 2.80 2.68 2.24 2.65 2.53 -
P/RPS 12.15 12.26 13.32 13.03 9.68 12.40 11.71 2.48%
P/EPS 43.24 45.56 48.44 55.72 -33.19 44.61 37.82 9.31%
EY 2.31 2.20 2.06 1.79 -3.01 2.24 2.64 -8.49%
DY 1.58 0.00 1.07 0.00 1.79 0.00 1.19 20.73%
P/NAPS 1.53 1.67 1.76 1.76 1.54 1.89 1.78 -9.57%

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