[GENM] YoY Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[GENM] GENTING MALAYSIA BERHAD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -67.28%
YoY- 53.36%
Quarter Report
Latest QR
Upcoming QR
GENM's Result
GENM's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 2,026,050 1,861,994 1,903,801 1,950,580 1,345,170 1,178,053 1,091,923 10.84%
PBT 463,231 392,828 378,541 553,488 397,842 385,682 395,393 2.67%
Tax -113,536 24,889 -107,877 -135,790 -125,580 -110,337 -98,130 2.45%
NP 349,695 417,717 270,664 417,698 272,262 275,345 297,263 2.74%
-
NP to SH 358,289 419,457 270,664 417,698 272,364 275,444 297,361 3.15%
-
Tax Rate 24.51% -6.34% 28.50% 24.53% 31.57% 28.61% 24.82% -
Total Cost 1,676,355 1,444,277 1,633,137 1,532,882 1,072,908 902,708 794,660 13.24%
-
Net Worth 15,703,488 14,019,740 12,627,211 11,675,140 10,085,444 8,704,259 8,003,625 11.88%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 15,703,488 14,019,740 12,627,211 11,675,140 10,085,444 8,704,259 8,003,625 11.88%
NOSH 5,669,129 5,676,008 5,662,426 5,667,544 5,697,991 5,726,486 5,842,062 -0.49%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 17.26% 22.43% 14.22% 21.41% 20.24% 23.37% 27.22% -
ROE 2.28% 2.99% 2.14% 3.58% 2.70% 3.16% 3.72% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 35.74 32.80 33.62 34.42 23.61 20.57 18.69 11.40%
EPS 6.32 7.39 4.78 7.37 4.78 4.81 5.09 3.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.77 2.47 2.23 2.06 1.77 1.52 1.37 12.44%
Adjusted Per Share Value based on latest NOSH - 5,667,544
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 35.74 32.85 33.58 34.41 23.73 20.78 19.26 10.84%
EPS 6.32 7.40 4.77 7.37 4.80 4.86 5.25 3.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7701 2.4731 2.2274 2.0595 1.7791 1.5354 1.4118 11.88%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 4.20 3.62 3.92 3.68 2.87 2.14 3.44 -
P/RPS 11.75 11.04 11.66 10.69 12.16 10.40 18.40 -7.19%
P/EPS 66.46 48.99 82.01 49.93 60.04 44.49 67.58 -0.27%
EY 1.50 2.04 1.22 2.00 1.67 2.25 1.48 0.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.47 1.76 1.79 1.62 1.41 2.51 -8.01%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 29/05/14 30/05/13 30/05/12 26/05/11 27/05/10 27/05/09 28/05/08 -
Price 4.22 3.90 3.84 3.52 2.65 2.68 3.20 -
P/RPS 11.81 11.89 11.42 10.23 11.23 13.03 17.12 -5.99%
P/EPS 66.77 52.77 80.33 47.76 55.44 55.72 62.87 1.00%
EY 1.50 1.89 1.24 2.09 1.80 1.79 1.59 -0.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.58 1.72 1.71 1.50 1.76 2.34 -6.93%

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