[GENTING] YoY Quarter Result on 31-Dec-2010 [#4]

Stock
[GENTING] GENTING BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -39.23%
YoY- 89.66%
Quarter Report
Latest QR
Upcoming QR
GENTING's Result
GENTING's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 4,404,356 4,242,279 4,819,006 4,086,714 2,320,097 2,390,173 2,249,584 11.83%
PBT 1,102,722 1,306,537 1,726,505 1,182,775 585,660 -108,934 909,605 3.25%
Tax -99,065 1,663,157 -311,483 -376,600 -189,605 -190,937 -148,285 -6.49%
NP 1,003,657 2,969,694 1,415,022 806,175 396,055 -299,871 761,320 4.70%
-
NP to SH 483,834 2,475,887 772,913 465,433 245,400 -120,784 514,442 -1.01%
-
Tax Rate 8.98% -127.30% 18.04% 31.84% 32.37% - 16.30% -
Total Cost 3,400,699 1,272,585 3,403,984 3,280,539 1,924,042 2,690,044 1,488,264 14.75%
-
Net Worth 25,299,715 21,688,488 17,606,470 15,477,405 13,896,144 12,447,769 12,352,525 12.67%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - 166,266 166,098 166,622 155,222 147,748 159,029 -
Div Payout % - 6.72% 21.49% 35.80% 63.25% 0.00% 30.91% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 25,299,715 21,688,488 17,606,470 15,477,405 13,896,144 12,447,769 12,352,525 12.67%
NOSH 3,693,389 3,694,802 3,691,083 3,702,728 3,695,783 3,693,700 3,698,360 -0.02%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 22.79% 70.00% 29.36% 19.73% 17.07% -12.55% 33.84% -
ROE 1.91% 11.42% 4.39% 3.01% 1.77% -0.97% 4.16% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 119.25 114.82 130.56 110.37 62.78 64.71 60.83 11.86%
EPS 13.10 67.01 20.94 12.57 6.64 -3.27 13.91 -0.99%
DPS 0.00 4.50 4.50 4.50 4.20 4.00 4.30 -
NAPS 6.85 5.87 4.77 4.18 3.76 3.37 3.34 12.70%
Adjusted Per Share Value based on latest NOSH - 3,702,728
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 114.34 110.13 125.10 106.09 60.23 62.05 58.40 11.83%
EPS 12.56 64.28 20.07 12.08 6.37 -3.14 13.36 -1.02%
DPS 0.00 4.32 4.31 4.33 4.03 3.84 4.13 -
NAPS 6.5679 5.6304 4.5707 4.018 3.6075 3.2315 3.2068 12.67%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 10.26 9.20 11.00 11.18 7.34 3.70 7.90 -
P/RPS 8.60 8.01 8.43 10.13 11.69 5.72 12.99 -6.63%
P/EPS 78.32 13.73 52.53 88.94 110.54 -113.15 56.79 5.49%
EY 1.28 7.28 1.90 1.12 0.90 -0.88 1.76 -5.16%
DY 0.00 0.49 0.41 0.40 0.57 1.08 0.54 -
P/NAPS 1.50 1.57 2.31 2.67 1.95 1.10 2.37 -7.33%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 28/02/13 28/02/12 23/02/11 25/02/10 26/02/09 28/02/08 -
Price 10.08 9.49 10.54 10.38 6.31 3.54 6.85 -
P/RPS 8.45 8.27 8.07 9.40 10.05 5.47 11.26 -4.66%
P/EPS 76.95 14.16 50.33 82.58 95.03 -108.26 49.25 7.71%
EY 1.30 7.06 1.99 1.21 1.05 -0.92 2.03 -7.15%
DY 0.00 0.47 0.43 0.43 0.67 1.13 0.63 -
P/NAPS 1.47 1.62 2.21 2.48 1.68 1.05 2.05 -5.38%

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