[GENM] YoY Annualized 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- 73.68%
YoY- -7.37%
Quarter Report
Latest QR
Upcoming QR
GENM's Result
GENM'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 7,615,204 7,802,320 5,380,680 4,712,212 4,367,692 4,255,416 3,301,288 14.93%
PBT 1,514,164 2,213,952 1,591,368 1,542,728 1,581,572 1,341,664 798,144 11.25%
Tax -431,508 -543,160 -502,320 -441,348 -392,520 -391,472 175,396 -
NP 1,082,656 1,670,792 1,089,048 1,101,380 1,189,052 950,192 973,540 1.78%
-
NP to SH 1,082,656 1,670,792 1,089,456 1,101,776 1,189,444 950,588 973,920 1.77%
-
Tax Rate 28.50% 24.53% 31.57% 28.61% 24.82% 29.18% -21.98% -
Total Cost 6,532,548 6,131,528 4,291,632 3,610,832 3,178,640 3,305,224 2,327,748 18.74%
-
Net Worth 12,627,211 11,675,140 10,085,444 8,704,259 8,003,625 6,734,259 5,459,193 14.98%
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 12,627,211 11,675,140 10,085,444 8,704,259 8,003,625 6,734,259 5,459,193 14.98%
NOSH 5,662,426 5,667,544 5,697,991 5,726,486 5,842,062 5,565,503 1,091,838 31.53%
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 14.22% 21.41% 20.24% 23.37% 27.22% 22.33% 29.49% -
ROE 8.57% 14.31% 10.80% 12.66% 14.86% 14.12% 17.84% -
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 134.49 137.67 94.43 82.29 74.76 76.46 302.36 -12.61%
EPS 19.12 29.48 19.12 19.24 20.36 17.08 17.84 1.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.23 2.06 1.77 1.52 1.37 1.21 5.00 -12.58%
Adjusted Per Share Value based on latest NOSH - 5,726,486
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 134.33 137.63 94.92 83.12 77.05 75.07 58.23 14.93%
EPS 19.10 29.47 19.22 19.44 20.98 16.77 17.18 1.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2274 2.0595 1.7791 1.5354 1.4118 1.1879 0.963 14.98%
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 3.92 3.68 2.87 2.14 3.44 3.44 2.64 -
P/RPS 2.91 2.67 3.04 2.60 4.60 4.50 0.87 22.26%
P/EPS 20.50 12.48 15.01 11.12 16.90 20.14 2.96 38.02%
EY 4.88 8.01 6.66 8.99 5.92 4.97 33.79 -27.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 1.79 1.62 1.41 2.51 2.84 0.53 22.12%
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 27/05/09 28/05/08 24/05/07 31/05/06 -
Price 3.84 3.52 2.65 2.68 3.20 3.34 2.44 -
P/RPS 2.86 2.56 2.81 3.26 4.28 4.37 0.81 23.37%
P/EPS 20.08 11.94 13.86 13.93 15.72 19.56 2.74 39.32%
EY 4.98 8.38 7.22 7.18 6.36 5.11 36.56 -28.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 1.71 1.50 1.76 2.34 2.76 0.49 23.25%

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