[GENTING] YoY Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[GENTING] GENTING BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 36.9%
YoY- 30.17%
Quarter Report
Latest QR
Upcoming QR
GENTING's Result
GENTING's Financial Summary
View:
Show?
Cumulative Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 18,216,498 17,111,661 16,461,861 18,580,142 15,194,737 8,893,617 9,082,508 12.29%
PBT 4,262,349 4,344,226 4,825,995 6,364,744 4,394,324 2,528,449 1,734,794 16.15%
Tax -1,116,223 -639,124 961,288 -1,219,563 -983,625 -745,603 -751,375 6.81%
NP 3,146,126 3,705,102 5,787,283 5,145,181 3,410,699 1,782,846 983,419 21.37%
-
NP to SH 1,496,133 1,810,066 3,983,484 2,867,501 2,202,957 1,044,340 569,296 17.46%
-
Tax Rate 26.19% 14.71% -19.92% 19.16% 22.38% 29.49% 43.31% -
Total Cost 15,070,372 13,406,559 10,674,578 13,434,961 11,784,038 7,110,771 8,099,089 10.89%
-
Net Worth 26,824,136 25,309,147 21,681,085 17,644,453 15,458,049 13,894,969 12,474,170 13.60%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 148,610 1,847,383 295,483 295,923 288,451 266,073 259,107 -8.84%
Div Payout % 9.93% 102.06% 7.42% 10.32% 13.09% 25.48% 45.51% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 26,824,136 25,309,147 21,681,085 17,644,453 15,458,049 13,894,969 12,474,170 13.60%
NOSH 3,715,254 3,694,766 3,693,541 3,699,046 3,698,098 3,695,470 3,701,534 0.06%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 17.27% 21.65% 35.16% 27.69% 22.45% 20.05% 10.83% -
ROE 5.58% 7.15% 18.37% 16.25% 14.25% 7.52% 4.56% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 490.32 463.13 445.69 502.30 410.88 240.66 245.37 12.22%
EPS 40.27 48.99 107.85 77.52 59.57 28.26 15.38 17.39%
DPS 4.00 50.00 8.00 8.00 7.80 7.20 7.00 -8.90%
NAPS 7.22 6.85 5.87 4.77 4.18 3.76 3.37 13.53%
Adjusted Per Share Value based on latest NOSH - 3,691,083
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 472.91 444.23 427.36 482.35 394.46 230.88 235.79 12.29%
EPS 38.84 46.99 103.41 74.44 57.19 27.11 14.78 17.46%
DPS 3.86 47.96 7.67 7.68 7.49 6.91 6.73 -8.84%
NAPS 6.9637 6.5704 5.6285 4.5806 4.013 3.6072 3.2384 13.60%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 8.87 10.26 9.20 11.00 11.18 7.34 3.70 -
P/RPS 1.81 2.22 2.06 2.19 2.72 3.05 1.51 3.06%
P/EPS 22.03 20.94 8.53 14.19 18.77 25.97 24.06 -1.45%
EY 4.54 4.77 11.72 7.05 5.33 3.85 4.16 1.46%
DY 0.45 4.87 0.87 0.73 0.70 0.98 1.89 -21.26%
P/NAPS 1.23 1.50 1.57 2.31 2.67 1.95 1.10 1.87%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 26/02/15 27/02/14 28/02/13 28/02/12 23/02/11 25/02/10 26/02/09 -
Price 8.98 10.08 9.49 10.54 10.38 6.31 3.54 -
P/RPS 1.83 2.18 2.13 2.10 2.53 2.62 1.44 4.07%
P/EPS 22.30 20.58 8.80 13.60 17.42 22.33 23.02 -0.52%
EY 4.48 4.86 11.36 7.35 5.74 4.48 4.34 0.53%
DY 0.45 4.96 0.84 0.76 0.75 1.14 1.98 -21.87%
P/NAPS 1.24 1.47 1.62 2.21 2.48 1.68 1.05 2.80%

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