[GENTING] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 39.88%
YoY- 20.55%
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 8,565,797 4,246,700 18,580,142 13,761,136 9,351,965 4,889,158 15,194,737 -31.78%
PBT 2,716,385 1,391,716 6,364,744 4,638,239 3,439,078 1,890,649 4,394,324 -27.45%
Tax -521,128 -248,213 -1,219,563 -908,080 -795,430 -444,599 -983,625 -34.55%
NP 2,195,257 1,143,503 5,145,181 3,730,159 2,643,648 1,446,050 3,410,699 -25.47%
-
NP to SH 1,228,181 693,633 2,867,501 2,094,588 1,497,396 824,176 2,202,957 -32.28%
-
Tax Rate 19.18% 17.84% 19.16% 19.58% 23.13% 23.52% 22.38% -
Total Cost 6,370,540 3,103,197 13,434,961 10,030,977 6,708,317 3,443,108 11,784,038 -33.66%
-
Net Worth 19,128,014 18,568,248 17,644,453 16,955,130 16,781,802 16,150,145 15,458,049 15.27%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 129,243 - 295,923 129,569 129,660 - 288,451 -41.47%
Div Payout % 10.52% - 10.32% 6.19% 8.66% - 13.09% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 19,128,014 18,568,248 17,644,453 16,955,130 16,781,802 16,150,145 15,458,049 15.27%
NOSH 3,692,667 3,691,500 3,699,046 3,701,993 3,704,591 3,704,161 3,698,098 -0.09%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 25.63% 26.93% 27.69% 27.11% 28.27% 29.58% 22.45% -
ROE 6.42% 3.74% 16.25% 12.35% 8.92% 5.10% 14.25% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 231.97 115.04 502.30 371.72 252.44 131.99 410.88 -31.71%
EPS 33.26 18.79 77.52 56.58 40.42 22.25 59.57 -32.21%
DPS 3.50 0.00 8.00 3.50 3.50 0.00 7.80 -41.41%
NAPS 5.18 5.03 4.77 4.58 4.53 4.36 4.18 15.38%
Adjusted Per Share Value based on latest NOSH - 3,695,495
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 220.94 109.54 479.25 354.95 241.22 126.11 391.93 -31.78%
EPS 31.68 17.89 73.96 54.03 38.62 21.26 56.82 -32.28%
DPS 3.33 0.00 7.63 3.34 3.34 0.00 7.44 -41.51%
NAPS 4.9338 4.7895 4.5512 4.3734 4.3287 4.1657 3.9872 15.27%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 9.43 10.84 11.00 9.10 11.22 11.04 11.18 -
P/RPS 4.07 9.42 2.19 2.45 4.44 8.36 2.72 30.85%
P/EPS 28.35 57.69 14.19 16.08 27.76 49.62 18.77 31.67%
EY 3.53 1.73 7.05 6.22 3.60 2.02 5.33 -24.03%
DY 0.37 0.00 0.73 0.38 0.31 0.00 0.70 -34.65%
P/NAPS 1.82 2.16 2.31 1.99 2.48 2.53 2.67 -22.56%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 30/05/12 28/02/12 24/11/11 25/08/11 26/05/11 23/02/11 -
Price 9.02 9.99 10.54 10.28 9.78 11.10 10.38 -
P/RPS 3.89 8.68 2.10 2.77 3.87 8.41 2.53 33.24%
P/EPS 27.12 53.17 13.60 18.17 24.20 49.89 17.42 34.36%
EY 3.69 1.88 7.35 5.50 4.13 2.00 5.74 -25.53%
DY 0.39 0.00 0.76 0.34 0.36 0.00 0.75 -35.36%
P/NAPS 1.74 1.99 2.21 2.24 2.16 2.55 2.48 -21.05%

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