[GENTING] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[GENTING] GENTING BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 109.01%
YoY- 127.22%
Quarter Report
Latest QR
Upcoming QR
GENTING's Result
GENTING's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 19,556,632 15,194,737 14,810,697 14,397,628 12,454,976 8,893,617 8,764,693 70.83%
PBT 7,562,596 4,394,324 4,282,065 3,586,312 800,104 2,528,449 2,590,385 104.40%
Tax -1,778,396 -983,625 -809,366 -822,718 -938,328 -745,603 -741,330 79.29%
NP 5,784,200 3,410,699 3,472,698 2,763,594 -138,224 1,782,846 1,849,054 114.04%
-
NP to SH 3,296,704 2,202,957 2,316,698 1,943,212 929,736 1,044,340 1,065,253 112.51%
-
Tax Rate 23.52% 22.38% 18.90% 22.94% 117.28% 29.49% 28.62% -
Total Cost 13,772,432 11,784,038 11,337,998 11,634,034 12,593,200 7,110,771 6,915,638 58.35%
-
Net Worth 16,150,145 15,458,049 14,972,281 13,864,240 13,413,918 13,894,969 13,709,839 11.55%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 288,451 162,661 244,010 - 266,073 147,814 -
Div Payout % - 13.09% 7.02% 12.56% - 25.48% 13.88% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 16,150,145 15,458,049 14,972,281 13,864,240 13,413,918 13,894,969 13,709,839 11.55%
NOSH 3,704,161 3,698,098 3,696,859 3,697,130 3,695,294 3,695,470 3,695,374 0.15%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 29.58% 22.45% 23.45% 19.19% -1.11% 20.05% 21.10% -
ROE 20.41% 14.25% 15.47% 14.02% 6.93% 7.52% 7.77% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 527.96 410.88 400.63 389.43 337.05 240.66 237.18 70.56%
EPS 89.00 59.57 62.67 52.56 25.16 28.26 28.83 112.15%
DPS 0.00 7.80 4.40 6.60 0.00 7.20 4.00 -
NAPS 4.36 4.18 4.05 3.75 3.63 3.76 3.71 11.37%
Adjusted Per Share Value based on latest NOSH - 3,695,860
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 504.44 391.93 382.02 371.37 321.26 229.40 226.08 70.83%
EPS 85.03 56.82 59.76 50.12 23.98 26.94 27.48 112.48%
DPS 0.00 7.44 4.20 6.29 0.00 6.86 3.81 -
NAPS 4.1657 3.9872 3.8619 3.5761 3.46 3.584 3.5363 11.54%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 11.04 11.18 9.92 7.12 6.60 7.34 6.86 -
P/RPS 2.09 2.72 2.48 1.83 1.96 3.05 2.89 -19.44%
P/EPS 12.40 18.77 15.83 13.55 26.23 25.97 23.80 -35.27%
EY 8.06 5.33 6.32 7.38 3.81 3.85 4.20 54.48%
DY 0.00 0.70 0.44 0.93 0.00 0.98 0.58 -
P/NAPS 2.53 2.67 2.45 1.90 1.82 1.95 1.85 23.22%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 23/02/11 25/11/10 26/08/10 27/05/10 25/02/10 25/11/09 -
Price 11.10 10.38 10.40 9.00 6.73 6.31 7.08 -
P/RPS 2.10 2.53 2.60 2.31 2.00 2.62 2.99 -21.00%
P/EPS 12.47 17.42 16.60 17.12 26.75 22.33 24.56 -36.38%
EY 8.02 5.74 6.03 5.84 3.74 4.48 4.07 57.24%
DY 0.00 0.75 0.42 0.73 0.00 1.14 0.56 -
P/NAPS 2.55 2.48 2.57 2.40 1.85 1.68 1.91 21.26%

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