[GENM] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[GENM] GENTING MALAYSIA BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -0.32%
YoY- 192.39%
Quarter Report
Latest QR
Upcoming QR
GENM's Result
GENM's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,926,506 2,331,245 1,558,525 1,275,555 1,329,102 1,141,219 1,088,121 9.97%
PBT 518,971 453,734 503,218 469,385 -244,496 431,764 237,406 13.90%
Tax -73,281 -104,453 -141,093 -111,169 -143,446 -87,770 -89,546 -3.28%
NP 445,690 349,281 362,125 358,216 -387,942 343,994 147,860 20.16%
-
NP to SH 445,690 349,281 362,125 358,320 -387,843 344,094 147,957 20.15%
-
Tax Rate 14.12% 23.02% 28.04% 23.68% - 20.33% 37.72% -
Total Cost 1,480,816 1,981,964 1,196,400 917,339 1,717,044 797,225 940,261 7.85%
-
Net Worth 13,155,225 11,944,616 11,617,468 10,140,057 8,331,442 7,810,387 6,244,157 13.21%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 283,517 271,725 249,350 244,956 229,832 196,625 164,032 9.53%
Div Payout % 63.61% 77.80% 68.86% 68.36% 0.00% 57.14% 110.86% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 13,155,225 11,944,616 11,617,468 10,140,057 8,331,442 7,810,387 6,244,157 13.21%
NOSH 5,670,356 5,660,956 5,667,058 5,696,661 5,745,822 5,461,809 1,093,547 31.52%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 23.13% 14.98% 23.24% 28.08% -29.19% 30.14% 13.59% -
ROE 3.39% 2.92% 3.12% 3.53% -4.66% 4.41% 2.37% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 33.98 41.18 27.50 22.39 23.13 20.89 99.50 -16.38%
EPS 7.86 6.17 6.39 6.29 -6.75 6.30 13.53 -8.64%
DPS 5.00 4.80 4.40 4.30 4.00 3.60 15.00 -16.71%
NAPS 2.32 2.11 2.05 1.78 1.45 1.43 5.71 -13.92%
Adjusted Per Share Value based on latest NOSH - 5,696,661
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 33.98 41.12 27.49 22.50 23.45 20.13 19.19 9.98%
EPS 7.86 6.16 6.39 6.32 -6.84 6.07 2.61 20.15%
DPS 5.00 4.79 4.40 4.32 4.05 3.47 2.89 9.55%
NAPS 2.3206 2.107 2.0493 1.7887 1.4697 1.3778 1.1015 13.21%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 3.55 3.83 3.39 2.81 2.26 3.88 2.92 -
P/RPS 10.45 9.30 12.33 12.55 9.77 18.57 2.93 23.58%
P/EPS 45.17 62.07 53.05 44.67 -33.48 61.59 21.58 13.08%
EY 2.21 1.61 1.88 2.24 -2.99 1.62 4.63 -11.58%
DY 1.41 1.25 1.30 1.53 1.77 0.93 5.14 -19.37%
P/NAPS 1.53 1.82 1.65 1.58 1.56 2.71 0.51 20.07%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 28/02/12 23/02/11 25/02/10 25/02/09 28/02/08 28/02/07 -
Price 3.70 3.80 3.31 2.72 2.24 3.80 3.00 -
P/RPS 10.89 9.23 12.04 12.15 9.68 18.19 3.01 23.87%
P/EPS 47.07 61.59 51.80 43.24 -33.19 60.32 22.17 13.35%
EY 2.12 1.62 1.93 2.31 -3.01 1.66 4.51 -11.81%
DY 1.35 1.26 1.33 1.58 1.79 0.95 5.00 -19.58%
P/NAPS 1.59 1.80 1.61 1.53 1.54 2.66 0.53 20.07%

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