[GENM] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[GENM] GENTING MALAYSIA BERHAD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -17.7%
YoY- -1.12%
Quarter Report
Latest QR
Upcoming QR
GENM's Result
GENM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 7,447,976 7,615,204 7,802,320 5,380,680 4,712,212 4,367,692 4,255,416 9.76%
PBT 1,571,312 1,514,164 2,213,952 1,591,368 1,542,728 1,581,572 1,341,664 2.66%
Tax 99,556 -431,508 -543,160 -502,320 -441,348 -392,520 -391,472 -
NP 1,670,868 1,082,656 1,670,792 1,089,048 1,101,380 1,189,052 950,192 9.85%
-
NP to SH 1,677,828 1,082,656 1,670,792 1,089,456 1,101,776 1,189,444 950,588 9.92%
-
Tax Rate -6.34% 28.50% 24.53% 31.57% 28.61% 24.82% 29.18% -
Total Cost 5,777,108 6,532,548 6,131,528 4,291,632 3,610,832 3,178,640 3,305,224 9.74%
-
Net Worth 14,019,740 12,627,211 11,675,140 10,085,444 8,704,259 8,003,625 6,734,259 12.98%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 14,019,740 12,627,211 11,675,140 10,085,444 8,704,259 8,003,625 6,734,259 12.98%
NOSH 5,676,008 5,662,426 5,667,544 5,697,991 5,726,486 5,842,062 5,565,503 0.32%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 22.43% 14.22% 21.41% 20.24% 23.37% 27.22% 22.33% -
ROE 11.97% 8.57% 14.31% 10.80% 12.66% 14.86% 14.12% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 131.22 134.49 137.67 94.43 82.29 74.76 76.46 9.41%
EPS 29.56 19.12 29.48 19.12 19.24 20.36 17.08 9.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.47 2.23 2.06 1.77 1.52 1.37 1.21 12.61%
Adjusted Per Share Value based on latest NOSH - 5,697,991
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 131.38 134.33 137.63 94.92 83.12 77.05 75.07 9.76%
EPS 29.60 19.10 29.47 19.22 19.44 20.98 16.77 9.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4731 2.2274 2.0595 1.7791 1.5354 1.4118 1.1879 12.98%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 3.62 3.92 3.68 2.87 2.14 3.44 3.44 -
P/RPS 2.76 2.91 2.67 3.04 2.60 4.60 4.50 -7.81%
P/EPS 12.25 20.50 12.48 15.01 11.12 16.90 20.14 -7.94%
EY 8.17 4.88 8.01 6.66 8.99 5.92 4.97 8.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.76 1.79 1.62 1.41 2.51 2.84 -10.38%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/05/13 30/05/12 26/05/11 27/05/10 27/05/09 28/05/08 24/05/07 -
Price 3.90 3.84 3.52 2.65 2.68 3.20 3.34 -
P/RPS 2.97 2.86 2.56 2.81 3.26 4.28 4.37 -6.22%
P/EPS 13.19 20.08 11.94 13.86 13.93 15.72 19.56 -6.35%
EY 7.58 4.98 8.38 7.22 7.18 6.36 5.11 6.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.72 1.71 1.50 1.76 2.34 2.76 -8.86%

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