[GENM] YoY Quarter Result on 31-Dec-2008 [#4]

Stock
[GENM] GENTING MALAYSIA BERHAD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -213.87%
YoY- -212.71%
Quarter Report
Latest QR
Upcoming QR
GENM's Result
GENM's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 2,331,245 1,558,525 1,275,555 1,329,102 1,141,219 1,088,121 957,128 15.98%
PBT 453,734 503,218 469,385 -244,496 431,764 237,406 269,493 9.06%
Tax -104,453 -141,093 -111,169 -143,446 -87,770 -89,546 -103,337 0.17%
NP 349,281 362,125 358,216 -387,942 343,994 147,860 166,156 13.17%
-
NP to SH 349,281 362,125 358,320 -387,843 344,094 147,957 166,251 13.16%
-
Tax Rate 23.02% 28.04% 23.68% - 20.33% 37.72% 38.34% -
Total Cost 1,981,964 1,196,400 917,339 1,717,044 797,225 940,261 790,972 16.53%
-
Net Worth 11,944,616 11,617,468 10,140,057 8,331,442 7,810,387 6,244,157 5,580,818 13.51%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 271,725 249,350 244,956 229,832 196,625 164,032 152,899 10.05%
Div Payout % 77.80% 68.86% 68.36% 0.00% 57.14% 110.86% 91.97% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 11,944,616 11,617,468 10,140,057 8,331,442 7,810,387 6,244,157 5,580,818 13.51%
NOSH 5,660,956 5,667,058 5,696,661 5,745,822 5,461,809 1,093,547 1,092,136 31.53%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 14.98% 23.24% 28.08% -29.19% 30.14% 13.59% 17.36% -
ROE 2.92% 3.12% 3.53% -4.66% 4.41% 2.37% 2.98% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 41.18 27.50 22.39 23.13 20.89 99.50 87.64 -11.82%
EPS 6.17 6.39 6.29 -6.75 6.30 13.53 15.23 -13.97%
DPS 4.80 4.40 4.30 4.00 3.60 15.00 14.00 -16.33%
NAPS 2.11 2.05 1.78 1.45 1.43 5.71 5.11 -13.70%
Adjusted Per Share Value based on latest NOSH - 5,745,822
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 39.26 26.25 21.48 22.38 19.22 18.32 16.12 15.98%
EPS 5.88 6.10 6.03 -6.53 5.79 2.49 2.80 13.15%
DPS 4.58 4.20 4.13 3.87 3.31 2.76 2.57 10.10%
NAPS 2.0115 1.9564 1.7076 1.4031 1.3153 1.0516 0.9398 13.51%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 3.83 3.39 2.81 2.26 3.88 2.92 2.24 -
P/RPS 9.30 12.33 12.55 9.77 18.57 2.93 2.56 23.97%
P/EPS 62.07 53.05 44.67 -33.48 61.59 21.58 14.72 27.09%
EY 1.61 1.88 2.24 -2.99 1.62 4.63 6.80 -21.33%
DY 1.25 1.30 1.53 1.77 0.93 5.14 6.25 -23.51%
P/NAPS 1.82 1.65 1.58 1.56 2.71 0.51 0.44 26.68%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 28/02/12 23/02/11 25/02/10 25/02/09 28/02/08 28/02/07 22/02/06 -
Price 3.80 3.31 2.72 2.24 3.80 3.00 2.52 -
P/RPS 9.23 12.04 12.15 9.68 18.19 3.01 2.88 21.41%
P/EPS 61.59 51.80 43.24 -33.19 60.32 22.17 16.55 24.47%
EY 1.62 1.93 2.31 -3.01 1.66 4.51 6.04 -19.68%
DY 1.26 1.33 1.58 1.79 0.95 5.00 5.56 -21.90%
P/NAPS 1.80 1.61 1.53 1.54 2.66 0.53 0.49 24.20%

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