[GENM] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[GENM] GENTING MALAYSIA BERHAD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 6.22%
YoY- -5.56%
Quarter Report
Latest QR
Upcoming QR
GENM's Result
GENM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 5,143,324 5,380,680 4,991,765 4,954,946 4,616,618 4,712,212 4,886,703 3.48%
PBT 1,623,944 1,591,368 1,764,593 1,726,944 1,649,082 1,542,728 1,127,010 27.65%
Tax -468,348 -502,320 -441,310 -440,188 -437,656 -441,348 -493,024 -3.37%
NP 1,155,596 1,089,048 1,323,283 1,286,756 1,211,426 1,101,380 633,986 49.38%
-
NP to SH 1,156,108 1,089,456 1,323,701 1,287,174 1,211,850 1,101,776 634,389 49.36%
-
Tax Rate 28.84% 31.57% 25.01% 25.49% 26.54% 28.61% 43.75% -
Total Cost 3,987,728 4,291,632 3,668,482 3,668,190 3,405,192 3,610,832 4,252,717 -4.20%
-
Net Worth 10,090,291 10,085,444 10,164,744 9,830,997 9,097,457 8,704,259 8,317,034 13.79%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 410,452 - 416,868 228,627 343,300 - 401,512 1.48%
Div Payout % 35.50% - 31.49% 17.76% 28.33% - 63.29% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 10,090,291 10,085,444 10,164,744 9,830,997 9,097,457 8,704,259 8,317,034 13.79%
NOSH 5,700,729 5,697,991 5,710,530 5,715,696 5,721,671 5,726,486 5,735,885 -0.41%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 22.47% 20.24% 26.51% 25.97% 26.24% 23.37% 12.97% -
ROE 11.46% 10.80% 13.02% 13.09% 13.32% 12.66% 7.63% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 90.22 94.43 87.41 86.69 80.69 82.29 85.20 3.90%
EPS 20.28 19.12 23.18 22.52 21.18 19.24 11.06 49.97%
DPS 7.20 0.00 7.30 4.00 6.00 0.00 7.00 1.90%
NAPS 1.77 1.77 1.78 1.72 1.59 1.52 1.45 14.26%
Adjusted Per Share Value based on latest NOSH - 5,705,650
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 86.62 90.61 84.06 83.44 77.75 79.36 82.29 3.48%
EPS 19.47 18.35 22.29 21.68 20.41 18.55 10.68 49.39%
DPS 6.91 0.00 7.02 3.85 5.78 0.00 6.76 1.47%
NAPS 1.6993 1.6984 1.7118 1.6556 1.5321 1.4658 1.4006 13.79%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 2.73 2.87 2.81 2.74 2.70 2.14 2.26 -
P/RPS 3.03 3.04 3.21 3.16 3.35 2.60 2.65 9.37%
P/EPS 13.46 15.01 12.12 12.17 12.75 11.12 20.43 -24.34%
EY 7.43 6.66 8.25 8.22 7.84 8.99 4.89 32.26%
DY 2.64 0.00 2.60 1.46 2.22 0.00 3.10 -10.18%
P/NAPS 1.54 1.62 1.58 1.59 1.70 1.41 1.56 -0.85%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 27/05/10 25/02/10 25/11/09 26/08/09 27/05/09 25/02/09 -
Price 2.99 2.65 2.72 2.87 2.80 2.68 2.24 -
P/RPS 3.31 2.81 3.11 3.31 3.47 3.26 2.63 16.61%
P/EPS 14.74 13.86 11.73 12.74 13.22 13.93 20.25 -19.12%
EY 6.78 7.22 8.52 7.85 7.56 7.18 4.94 23.57%
DY 2.41 0.00 2.68 1.39 2.14 0.00 3.13 -16.03%
P/NAPS 1.69 1.50 1.53 1.67 1.76 1.76 1.54 6.41%

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