[GENM] YoY Quarter Result on 30-Sep-2008 [#3]

Stock
[GENM] GENTING MALAYSIA BERHAD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -11.37%
YoY- -49.02%
Quarter Report
Latest QR
Upcoming QR
GENM's Result
GENM's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/04 CAGR
Revenue 2,315,836 1,202,916 1,335,901 1,224,909 1,115,382 995,835 657,031 19.70%
PBT 463,084 416,262 470,667 464,788 755,849 444,687 260,586 8.55%
Tax -115,939 -79,845 -111,313 -124,295 -87,868 -67,251 -52,085 12.10%
NP 347,145 336,417 359,354 340,493 667,981 377,436 208,501 7.55%
-
NP to SH 347,145 336,417 359,456 340,590 668,080 377,534 208,501 7.55%
-
Tax Rate 25.04% 19.18% 23.65% 26.74% 11.63% 15.12% 19.99% -
Total Cost 1,968,691 866,499 976,547 884,416 447,401 618,399 448,530 23.51%
-
Net Worth 11,665,883 11,138,130 9,813,719 8,027,373 8,207,370 6,188,365 4,552,089 14.38%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/04 CAGR
Net Worth 11,665,883 11,138,130 9,813,719 8,027,373 8,207,370 6,188,365 4,552,089 14.38%
NOSH 5,663,050 5,682,719 5,705,650 5,733,838 5,471,580 1,093,350 1,091,628 26.50%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/04 CAGR
NP Margin 14.99% 27.97% 26.90% 27.80% 59.89% 37.90% 31.73% -
ROE 2.98% 3.02% 3.66% 4.24% 8.14% 6.10% 4.58% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/04 CAGR
RPS 40.89 21.17 23.41 21.36 20.39 91.08 60.19 -5.37%
EPS 6.13 5.92 6.30 5.94 12.21 34.53 19.10 -14.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.06 1.96 1.72 1.40 1.50 5.66 4.17 -9.58%
Adjusted Per Share Value based on latest NOSH - 5,733,838
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/04 CAGR
RPS 40.85 21.22 23.57 21.61 19.68 17.57 11.59 19.70%
EPS 6.12 5.93 6.34 6.01 11.78 6.66 3.68 7.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0579 1.9648 1.7311 1.416 1.4478 1.0916 0.803 14.38%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/04 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/04 -
Price 3.51 3.39 2.74 2.54 3.92 2.22 2.00 -
P/RPS 8.58 16.01 11.70 11.89 19.23 2.44 3.32 14.52%
P/EPS 57.26 57.26 43.49 42.76 32.10 6.43 10.47 27.45%
EY 1.75 1.75 2.30 2.34 3.11 15.55 9.55 -21.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.73 1.59 1.81 2.61 0.39 0.48 19.79%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/04 CAGR
Date 24/11/11 25/11/10 25/11/09 26/11/08 22/11/07 23/11/06 30/11/04 -
Price 3.86 3.38 2.87 2.65 3.60 2.52 1.93 -
P/RPS 9.44 15.97 12.26 12.40 17.66 2.77 3.21 16.65%
P/EPS 62.97 57.09 45.56 44.61 29.48 7.30 10.10 29.86%
EY 1.59 1.75 2.20 2.24 3.39 13.70 9.90 -22.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 1.72 1.67 1.89 2.40 0.45 0.46 22.17%

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