[GENM] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[GENM] GENTING MALAYSIA BERHAD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 15.35%
YoY- 53.36%
Quarter Report
Latest QR
Upcoming QR
GENM's Result
GENM's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 2,331,245 2,315,836 1,896,025 1,950,580 1,558,525 1,202,916 1,226,492 53.26%
PBT 453,734 463,084 430,342 553,488 503,218 416,262 414,130 6.26%
Tax -104,453 -115,939 -116,589 -135,790 -141,093 -79,845 -108,594 -2.55%
NP 349,281 347,145 313,753 417,698 362,125 336,417 305,536 9.30%
-
NP to SH 349,281 347,145 313,753 417,698 362,125 336,417 305,690 9.26%
-
Tax Rate 23.02% 25.04% 27.09% 24.53% 28.04% 19.18% 26.22% -
Total Cost 1,981,964 1,968,691 1,582,272 1,532,882 1,196,400 866,499 920,956 66.45%
-
Net Worth 11,944,616 11,665,883 11,666,627 11,675,140 11,617,468 11,138,130 10,094,613 11.83%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 271,725 - 215,209 - 249,350 - 205,314 20.48%
Div Payout % 77.80% - 68.59% - 68.86% - 67.16% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 11,944,616 11,665,883 11,666,627 11,675,140 11,617,468 11,138,130 10,094,613 11.83%
NOSH 5,660,956 5,663,050 5,663,411 5,667,544 5,667,058 5,682,719 5,703,171 -0.49%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 14.98% 14.99% 16.55% 21.41% 23.24% 27.97% 24.91% -
ROE 2.92% 2.98% 2.69% 3.58% 3.12% 3.02% 3.03% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 41.18 40.89 33.48 34.42 27.50 21.17 21.51 53.99%
EPS 6.17 6.13 5.54 7.37 6.39 5.92 5.36 9.80%
DPS 4.80 0.00 3.80 0.00 4.40 0.00 3.60 21.07%
NAPS 2.11 2.06 2.06 2.06 2.05 1.96 1.77 12.39%
Adjusted Per Share Value based on latest NOSH - 5,667,544
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 41.12 40.85 33.45 34.41 27.49 21.22 21.64 53.23%
EPS 6.16 6.12 5.53 7.37 6.39 5.93 5.39 9.28%
DPS 4.79 0.00 3.80 0.00 4.40 0.00 3.62 20.46%
NAPS 2.107 2.0579 2.058 2.0595 2.0493 1.9648 1.7807 11.83%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 3.83 3.51 3.60 3.68 3.39 3.39 2.73 -
P/RPS 9.30 8.58 10.75 10.69 12.33 16.01 12.69 -18.66%
P/EPS 62.07 57.26 64.98 49.93 53.05 57.26 50.93 14.05%
EY 1.61 1.75 1.54 2.00 1.88 1.75 1.96 -12.25%
DY 1.25 0.00 1.06 0.00 1.30 0.00 1.32 -3.55%
P/NAPS 1.82 1.70 1.75 1.79 1.65 1.73 1.54 11.74%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 24/11/11 25/08/11 26/05/11 23/02/11 25/11/10 26/08/10 -
Price 3.80 3.86 3.41 3.52 3.31 3.38 2.99 -
P/RPS 9.23 9.44 10.19 10.23 12.04 15.97 13.90 -23.83%
P/EPS 61.59 62.97 61.55 47.76 51.80 57.09 55.78 6.80%
EY 1.62 1.59 1.62 2.09 1.93 1.75 1.79 -6.41%
DY 1.26 0.00 1.11 0.00 1.33 0.00 1.20 3.29%
P/NAPS 1.80 1.87 1.66 1.71 1.61 1.72 1.69 4.28%

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