[GENTING] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 36.9%
YoY- 30.17%
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 12,771,445 8,565,797 4,246,700 18,580,142 13,761,136 9,351,965 4,889,158 89.34%
PBT 3,519,845 2,716,385 1,391,716 6,364,744 4,638,239 3,439,078 1,890,649 51.16%
Tax -702,256 -521,128 -248,213 -1,219,563 -908,080 -795,430 -444,599 35.51%
NP 2,817,589 2,195,257 1,143,503 5,145,181 3,730,159 2,643,648 1,446,050 55.81%
-
NP to SH 1,507,597 1,228,181 693,633 2,867,501 2,094,588 1,497,396 824,176 49.40%
-
Tax Rate 19.95% 19.18% 17.84% 19.16% 19.58% 23.13% 23.52% -
Total Cost 9,953,856 6,370,540 3,103,197 13,434,961 10,030,977 6,708,317 3,443,108 102.54%
-
Net Worth 19,168,124 19,128,014 18,568,248 17,644,453 16,955,130 16,781,802 16,150,145 12.06%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 129,264 129,243 - 295,923 129,569 129,660 - -
Div Payout % 8.57% 10.52% - 10.32% 6.19% 8.66% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 19,168,124 19,128,014 18,568,248 17,644,453 16,955,130 16,781,802 16,150,145 12.06%
NOSH 3,693,280 3,692,667 3,691,500 3,699,046 3,701,993 3,704,591 3,704,161 -0.19%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 22.06% 25.63% 26.93% 27.69% 27.11% 28.27% 29.58% -
ROE 7.87% 6.42% 3.74% 16.25% 12.35% 8.92% 5.10% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 345.80 231.97 115.04 502.30 371.72 252.44 131.99 89.71%
EPS 40.82 33.26 18.79 77.52 56.58 40.42 22.25 49.69%
DPS 3.50 3.50 0.00 8.00 3.50 3.50 0.00 -
NAPS 5.19 5.18 5.03 4.77 4.58 4.53 4.36 12.28%
Adjusted Per Share Value based on latest NOSH - 3,691,083
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 329.42 220.94 109.54 479.25 354.95 241.22 126.11 89.33%
EPS 38.89 31.68 17.89 73.96 54.03 38.62 21.26 49.40%
DPS 3.33 3.33 0.00 7.63 3.34 3.34 0.00 -
NAPS 4.9442 4.9338 4.7895 4.5512 4.3734 4.3287 4.1657 12.06%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 8.71 9.43 10.84 11.00 9.10 11.22 11.04 -
P/RPS 2.52 4.07 9.42 2.19 2.45 4.44 8.36 -54.94%
P/EPS 21.34 28.35 57.69 14.19 16.08 27.76 49.62 -42.93%
EY 4.69 3.53 1.73 7.05 6.22 3.60 2.02 75.07%
DY 0.40 0.37 0.00 0.73 0.38 0.31 0.00 -
P/NAPS 1.68 1.82 2.16 2.31 1.99 2.48 2.53 -23.83%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 29/11/12 29/08/12 30/05/12 28/02/12 24/11/11 25/08/11 26/05/11 -
Price 8.82 9.02 9.99 10.54 10.28 9.78 11.10 -
P/RPS 2.55 3.89 8.68 2.10 2.77 3.87 8.41 -54.76%
P/EPS 21.61 27.12 53.17 13.60 18.17 24.20 49.89 -42.66%
EY 4.63 3.69 1.88 7.35 5.50 4.13 2.00 74.73%
DY 0.40 0.39 0.00 0.76 0.34 0.36 0.00 -
P/NAPS 1.70 1.74 1.99 2.21 2.24 2.16 2.55 -23.62%

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