[GENTING] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[GENTING] GENTING BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -1.96%
YoY- 83.44%
Quarter Report
Latest QR
Upcoming QR
GENTING's Result
GENTING's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 16,461,861 18,580,142 15,194,737 8,893,617 9,082,508 8,483,821 6,418,628 16.97%
PBT 4,825,995 6,364,744 4,394,324 2,528,449 1,734,794 3,394,509 2,703,873 10.12%
Tax 961,288 -1,219,563 -983,625 -745,603 -751,375 -832,216 -461,382 -
NP 5,787,283 5,145,181 3,410,699 1,782,846 983,419 2,562,293 2,242,491 17.10%
-
NP to SH 3,983,484 2,867,501 2,202,957 1,044,340 569,296 1,988,865 1,504,244 17.60%
-
Tax Rate -19.92% 19.16% 22.38% 29.49% 43.31% 24.52% 17.06% -
Total Cost 10,674,578 13,434,961 11,784,038 7,110,771 8,099,089 5,921,528 4,176,137 16.91%
-
Net Worth 21,681,085 17,644,453 15,458,049 13,894,969 12,474,170 12,344,933 2,162,346 46.79%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 295,483 295,923 288,451 266,073 259,107 1,367,552 45,225 36.68%
Div Payout % 7.42% 10.32% 13.09% 25.48% 45.51% 68.76% 3.01% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 21,681,085 17,644,453 15,458,049 13,894,969 12,474,170 12,344,933 2,162,346 46.79%
NOSH 3,693,541 3,699,046 3,698,098 3,695,470 3,701,534 3,696,087 706,649 31.70%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 35.16% 27.69% 22.45% 20.05% 10.83% 30.20% 34.94% -
ROE 18.37% 16.25% 14.25% 7.52% 4.56% 16.11% 69.57% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 445.69 502.30 410.88 240.66 245.37 229.54 908.32 -11.17%
EPS 107.85 77.52 59.57 28.26 15.38 53.81 42.57 16.74%
DPS 8.00 8.00 7.80 7.20 7.00 37.00 6.40 3.78%
NAPS 5.87 4.77 4.18 3.76 3.37 3.34 3.06 11.45%
Adjusted Per Share Value based on latest NOSH - 3,695,783
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 427.36 482.35 394.46 230.88 235.79 220.24 166.63 16.97%
EPS 103.41 74.44 57.19 27.11 14.78 51.63 39.05 17.60%
DPS 7.67 7.68 7.49 6.91 6.73 35.50 1.17 36.76%
NAPS 5.6285 4.5806 4.013 3.6072 3.2384 3.2048 0.5614 46.79%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 9.20 11.00 11.18 7.34 3.70 7.90 6.60 -
P/RPS 2.06 2.19 2.72 3.05 1.51 3.44 0.73 18.85%
P/EPS 8.53 14.19 18.77 25.97 24.06 14.68 3.10 18.35%
EY 11.72 7.05 5.33 3.85 4.16 6.81 32.25 -15.51%
DY 0.87 0.73 0.70 0.98 1.89 4.68 0.97 -1.79%
P/NAPS 1.57 2.31 2.67 1.95 1.10 2.37 2.16 -5.17%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 28/02/12 23/02/11 25/02/10 26/02/09 28/02/08 28/02/07 -
Price 9.49 10.54 10.38 6.31 3.54 6.85 7.10 -
P/RPS 2.13 2.10 2.53 2.62 1.44 2.98 0.78 18.20%
P/EPS 8.80 13.60 17.42 22.33 23.02 12.73 3.34 17.50%
EY 11.36 7.35 5.74 4.48 4.34 7.86 29.98 -14.92%
DY 0.84 0.76 0.75 1.14 1.98 5.40 0.90 -1.14%
P/NAPS 1.62 2.21 2.48 1.68 1.05 2.05 2.32 -5.80%

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