[GENTING] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[GENTING] GENTING BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 49.74%
YoY- -51.5%
Quarter Report
Latest QR
Upcoming QR
GENTING's Result
GENTING's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 16,986,800 19,556,632 12,454,976 8,276,952 8,657,248 8,118,544 4,934,616 22.85%
PBT 5,566,864 7,562,596 800,104 2,267,360 3,412,740 4,811,352 1,964,476 18.93%
Tax -992,852 -1,778,396 -938,328 -733,068 -761,052 -1,604,404 -98,264 46.98%
NP 4,574,012 5,784,200 -138,224 1,534,292 2,651,688 3,206,948 1,866,212 16.09%
-
NP to SH 2,774,532 3,296,704 929,736 852,476 1,757,660 2,626,780 1,229,908 14.50%
-
Tax Rate 17.84% 23.52% 117.28% 32.33% 22.30% 33.35% 5.00% -
Total Cost 12,412,788 13,772,432 12,593,200 6,742,660 6,005,560 4,911,596 3,068,404 26.20%
-
Net Worth 18,568,248 16,150,145 13,413,918 12,890,560 12,327,311 11,855,966 9,169,995 12.46%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 18,568,248 16,150,145 13,413,918 12,890,560 12,327,311 11,855,966 9,169,995 12.46%
NOSH 3,691,500 3,704,161 3,695,294 3,693,570 3,701,895 3,693,447 705,384 31.73%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 26.93% 29.58% -1.11% 18.54% 30.63% 39.50% 37.82% -
ROE 14.94% 20.41% 6.93% 6.61% 14.26% 22.16% 13.41% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 460.16 527.96 337.05 224.09 233.86 219.81 699.56 -6.73%
EPS 75.16 89.00 25.16 23.08 47.48 71.12 34.88 13.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.03 4.36 3.63 3.49 3.33 3.21 13.00 -14.62%
Adjusted Per Share Value based on latest NOSH - 3,693,570
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 440.98 507.70 323.34 214.87 224.75 210.76 128.10 22.85%
EPS 72.03 85.58 24.14 22.13 45.63 68.19 31.93 14.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.8204 4.1927 3.4823 3.3464 3.2002 3.0779 2.3806 12.46%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 10.84 11.04 6.60 3.68 6.55 7.95 4.76 -
P/RPS 2.36 2.09 1.96 1.64 2.80 3.62 0.68 23.02%
P/EPS 14.42 12.40 26.23 15.94 13.80 11.18 2.73 31.93%
EY 6.93 8.06 3.81 6.27 7.25 8.95 36.63 -24.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.16 2.53 1.82 1.05 1.97 2.48 0.37 34.15%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/05/12 26/05/11 27/05/10 28/05/09 29/05/08 24/05/07 31/05/06 -
Price 9.99 11.10 6.73 5.45 5.85 7.80 4.50 -
P/RPS 2.17 2.10 2.00 2.43 2.50 3.55 0.64 22.54%
P/EPS 13.29 12.47 26.75 23.61 12.32 10.97 2.58 31.38%
EY 7.52 8.02 3.74 4.23 8.12 9.12 38.75 -23.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.99 2.55 1.85 1.56 1.76 2.43 0.35 33.56%

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