[GENTING] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -10.97%
YoY- 9.06%
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 15,194,737 14,810,697 14,397,628 12,454,976 8,893,617 8,764,693 8,343,872 48.96%
PBT 4,394,324 4,282,065 3,586,312 800,104 2,528,449 2,590,385 2,274,582 54.93%
Tax -983,625 -809,366 -822,718 -938,328 -745,603 -741,330 -729,800 21.94%
NP 3,410,699 3,472,698 2,763,594 -138,224 1,782,846 1,849,054 1,544,782 69.31%
-
NP to SH 2,202,957 2,316,698 1,943,212 929,736 1,044,340 1,065,253 855,224 87.58%
-
Tax Rate 22.38% 18.90% 22.94% 117.28% 29.49% 28.62% 32.09% -
Total Cost 11,784,038 11,337,998 11,634,034 12,593,200 7,110,771 6,915,638 6,799,090 44.14%
-
Net Worth 15,458,049 14,972,281 13,864,240 13,413,918 13,894,969 13,709,839 13,231,209 10.89%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 288,451 162,661 244,010 - 266,073 147,814 221,752 19.10%
Div Payout % 13.09% 7.02% 12.56% - 25.48% 13.88% 25.93% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 15,458,049 14,972,281 13,864,240 13,413,918 13,894,969 13,709,839 13,231,209 10.89%
NOSH 3,698,098 3,696,859 3,697,130 3,695,294 3,695,470 3,695,374 3,695,868 0.04%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 22.45% 23.45% 19.19% -1.11% 20.05% 21.10% 18.51% -
ROE 14.25% 15.47% 14.02% 6.93% 7.52% 7.77% 6.46% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 410.88 400.63 389.43 337.05 240.66 237.18 225.76 48.90%
EPS 59.57 62.67 52.56 25.16 28.26 28.83 23.14 87.51%
DPS 7.80 4.40 6.60 0.00 7.20 4.00 6.00 19.05%
NAPS 4.18 4.05 3.75 3.63 3.76 3.71 3.58 10.85%
Adjusted Per Share Value based on latest NOSH - 3,695,294
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 391.93 382.02 371.37 321.26 229.40 226.08 215.22 48.96%
EPS 56.82 59.76 50.12 23.98 26.94 27.48 22.06 87.57%
DPS 7.44 4.20 6.29 0.00 6.86 3.81 5.72 19.09%
NAPS 3.9872 3.8619 3.5761 3.46 3.584 3.5363 3.4128 10.89%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 11.18 9.92 7.12 6.60 7.34 6.86 5.65 -
P/RPS 2.72 2.48 1.83 1.96 3.05 2.89 2.50 5.76%
P/EPS 18.77 15.83 13.55 26.23 25.97 23.80 24.42 -16.05%
EY 5.33 6.32 7.38 3.81 3.85 4.20 4.10 19.05%
DY 0.70 0.44 0.93 0.00 0.98 0.58 1.06 -24.10%
P/NAPS 2.67 2.45 1.90 1.82 1.95 1.85 1.58 41.73%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 25/11/10 26/08/10 27/05/10 25/02/10 25/11/09 26/08/09 -
Price 10.38 10.40 9.00 6.73 6.31 7.08 6.60 -
P/RPS 2.53 2.60 2.31 2.00 2.62 2.99 2.92 -9.09%
P/EPS 17.42 16.60 17.12 26.75 22.33 24.56 28.52 -27.94%
EY 5.74 6.03 5.84 3.74 4.48 4.07 3.51 38.68%
DY 0.75 0.42 0.73 0.00 1.14 0.56 0.91 -12.06%
P/NAPS 2.48 2.57 2.40 1.85 1.68 1.91 1.84 21.95%

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