[GENTING] YoY TTM 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- 11.1%
YoY- 110.94%
Quarter Report
Latest QR
Upcoming QR
GENTING's Result
GENTING's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 17,111,661 17,013,724 19,058,856 15,194,737 8,893,617 9,082,508 8,483,821 12.39%
PBT 4,344,226 4,826,382 6,515,687 4,394,324 2,528,449 1,734,794 3,394,509 4.19%
Tax -639,124 960,901 -1,370,506 -983,625 -745,603 -751,375 -832,216 -4.30%
NP 3,705,102 5,787,283 5,145,181 3,410,699 1,782,846 983,419 2,562,293 6.33%
-
NP to SH 1,810,066 3,983,484 2,867,501 2,202,957 1,044,340 569,296 1,988,865 -1.55%
-
Tax Rate 14.71% -19.91% 21.03% 22.38% 29.49% 43.31% 24.52% -
Total Cost 13,406,559 11,226,441 13,913,675 11,784,038 7,110,771 8,099,089 5,921,528 14.57%
-
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 1,846,918 295,562 295,777 288,586 266,167 258,832 258,808 38.71%
Div Payout % 102.04% 7.42% 10.31% 13.10% 25.49% 45.47% 13.01% -
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 21.65% 34.02% 27.00% 22.45% 20.05% 10.83% 30.20% -
ROE 7.15% 18.37% 16.29% 14.23% 7.52% 4.57% 16.10% -
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 463.31 460.48 516.35 410.37 240.64 245.89 229.39 12.41%
EPS 49.01 107.81 77.69 59.50 28.26 15.41 53.78 -1.53%
DPS 50.00 8.00 8.00 7.80 7.20 7.00 7.00 38.73%
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 441.38 438.85 491.60 391.93 229.40 234.27 218.83 12.39%
EPS 46.69 102.75 73.96 56.82 26.94 14.68 51.30 -1.55%
DPS 47.64 7.62 7.63 7.44 6.87 6.68 6.68 38.69%
NAPS 6.5258 5.5943 4.5414 3.9922 3.5843 3.2108 3.1862 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 2.21 2.00 2.13 2.72 3.05 1.50 3.44 -7.10%
P/EPS 20.94 8.53 14.16 18.79 25.98 24.01 14.69 6.08%
EY 4.78 11.72 7.06 5.32 3.85 4.17 6.81 -5.72%
DY 4.87 0.87 0.73 0.70 0.98 1.89 0.89 32.71%
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 2.18 2.06 2.04 2.53 2.62 1.44 2.99 -5.12%
P/EPS 20.57 8.80 13.57 17.45 22.33 22.97 12.74 8.30%
EY 4.86 11.36 7.37 5.73 4.48 4.35 7.85 -7.67%
DY 4.96 0.84 0.76 0.75 1.14 1.98 1.02 30.12%
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