[GENTING] YoY Annual (Unaudited) Result on 31-Dec-2010 [#4]

Stock
[GENTING] GENTING BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
YoY- 110.94%
Quarter Report
Latest QR
Upcoming QR
GENTING's Result
GENTING's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 17,111,661 16,461,861 18,580,142 15,194,737 8,893,617 9,082,508 8,483,821 12.39%
PBT 4,344,226 4,825,995 6,364,744 4,394,324 2,528,449 1,734,794 3,394,509 4.19%
Tax -639,124 961,288 -1,219,563 -983,625 -745,603 -751,375 -832,216 -4.30%
NP 3,705,102 5,787,283 5,145,181 3,410,699 1,782,846 983,419 2,562,293 6.33%
-
NP to SH 1,810,066 3,983,484 2,867,501 2,202,957 1,044,340 569,296 1,988,865 -1.55%
-
Tax Rate 14.71% -19.92% 19.16% 22.38% 29.49% 43.31% 24.52% -
Total Cost 13,406,559 10,674,578 13,434,961 11,784,038 7,110,771 8,099,089 5,921,528 14.57%
-
Net Worth 25,309,147 21,681,085 17,644,453 15,458,049 13,894,969 12,474,170 12,344,933 12.69%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 1,847,383 295,483 295,923 288,451 266,073 259,107 1,367,552 5.13%
Div Payout % 102.06% 7.42% 10.32% 13.09% 25.48% 45.51% 68.76% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 25,309,147 21,681,085 17,644,453 15,458,049 13,894,969 12,474,170 12,344,933 12.69%
NOSH 3,694,766 3,693,541 3,699,046 3,698,098 3,695,470 3,701,534 3,696,087 -0.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 21.65% 35.16% 27.69% 22.45% 20.05% 10.83% 30.20% -
ROE 7.15% 18.37% 16.25% 14.25% 7.52% 4.56% 16.11% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 463.13 445.69 502.30 410.88 240.66 245.37 229.54 12.39%
EPS 48.99 107.85 77.52 59.57 28.26 15.38 53.81 -1.55%
DPS 50.00 8.00 8.00 7.80 7.20 7.00 37.00 5.14%
NAPS 6.85 5.87 4.77 4.18 3.76 3.37 3.34 12.70%
Adjusted Per Share Value based on latest NOSH - 3,702,728
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 444.23 427.36 482.35 394.46 230.88 235.79 220.24 12.39%
EPS 46.99 103.41 74.44 57.19 27.11 14.78 51.63 -1.55%
DPS 47.96 7.67 7.68 7.49 6.91 6.73 35.50 5.13%
NAPS 6.5704 5.6285 4.5806 4.013 3.6072 3.2384 3.2048 12.69%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 10.26 9.20 11.00 11.18 7.34 3.70 7.90 -
P/RPS 2.22 2.06 2.19 2.72 3.05 1.51 3.44 -7.03%
P/EPS 20.94 8.53 14.19 18.77 25.97 24.06 14.68 6.09%
EY 4.77 11.72 7.05 5.33 3.85 4.16 6.81 -5.75%
DY 4.87 0.87 0.73 0.70 0.98 1.89 4.68 0.66%
P/NAPS 1.50 1.57 2.31 2.67 1.95 1.10 2.37 -7.33%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 28/02/13 28/02/12 23/02/11 25/02/10 26/02/09 28/02/08 -
Price 10.08 9.49 10.54 10.38 6.31 3.54 6.85 -
P/RPS 2.18 2.13 2.10 2.53 2.62 1.44 2.98 -5.07%
P/EPS 20.58 8.80 13.60 17.42 22.33 23.02 12.73 8.32%
EY 4.86 11.36 7.35 5.74 4.48 4.34 7.86 -7.69%
DY 4.96 0.84 0.76 0.75 1.14 1.98 5.40 -1.40%
P/NAPS 1.47 1.62 2.21 2.48 1.68 1.05 2.05 -5.38%

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