[GENM] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[GENM] GENTING MALAYSIA BERHAD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 183.18%
YoY- 4.79%
Quarter Report
Latest QR
Upcoming QR
GENM's Result
GENM's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 1,861,994 7,892,865 5,966,359 4,023,283 1,903,801 8,493,686 6,162,441 -54.93%
PBT 392,828 1,817,230 1,298,259 1,017,044 378,541 1,900,648 1,446,914 -58.03%
Tax 24,889 -414,729 -341,448 -250,580 -107,877 -472,771 -368,318 -
NP 417,717 1,402,501 956,811 766,464 270,664 1,427,877 1,078,596 -46.83%
-
NP to SH 419,457 1,402,501 956,811 766,464 270,664 1,427,877 1,078,596 -46.69%
-
Tax Rate -6.34% 22.82% 26.30% 24.64% 28.50% 24.87% 25.46% -
Total Cost 1,444,277 6,490,364 5,009,548 3,256,819 1,633,137 7,065,809 5,083,845 -56.75%
-
Net Worth 14,019,740 13,146,675 12,576,202 12,802,724 12,627,211 11,946,155 11,663,557 13.03%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 498,667 215,268 215,267 - 486,904 215,153 -
Div Payout % - 35.56% 22.50% 28.09% - 34.10% 19.95% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 14,019,740 13,146,675 12,576,202 12,802,724 12,627,211 11,946,155 11,663,557 13.03%
NOSH 5,676,008 5,666,670 5,664,955 5,664,922 5,662,426 5,661,685 5,661,921 0.16%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 22.43% 17.77% 16.04% 19.05% 14.22% 16.81% 17.50% -
ROE 2.99% 10.67% 7.61% 5.99% 2.14% 11.95% 9.25% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 32.80 139.29 105.32 71.02 33.62 150.02 108.84 -55.01%
EPS 7.39 24.75 16.89 13.53 4.78 25.22 19.05 -46.77%
DPS 0.00 8.80 3.80 3.80 0.00 8.60 3.80 -
NAPS 2.47 2.32 2.22 2.26 2.23 2.11 2.06 12.85%
Adjusted Per Share Value based on latest NOSH - 5,666,285
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 31.36 132.92 100.48 67.75 32.06 143.04 103.78 -54.93%
EPS 7.06 23.62 16.11 12.91 4.56 24.05 18.16 -46.70%
DPS 0.00 8.40 3.63 3.63 0.00 8.20 3.62 -
NAPS 2.361 2.214 2.1179 2.1561 2.1265 2.0118 1.9642 13.03%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 3.62 3.55 3.50 3.60 3.92 3.83 3.51 -
P/RPS 11.04 2.55 3.32 5.07 11.66 2.55 3.22 127.20%
P/EPS 48.99 14.34 20.72 26.61 82.01 15.19 18.43 91.77%
EY 2.04 6.97 4.83 3.76 1.22 6.58 5.43 -47.90%
DY 0.00 2.48 1.09 1.06 0.00 2.25 1.08 -
P/NAPS 1.47 1.53 1.58 1.59 1.76 1.82 1.70 -9.22%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 28/02/13 29/11/12 29/08/12 30/05/12 28/02/12 24/11/11 -
Price 3.90 3.70 3.50 3.30 3.84 3.80 3.86 -
P/RPS 11.89 2.66 3.32 4.65 11.42 2.53 3.55 123.69%
P/EPS 52.77 14.95 20.72 24.39 80.33 15.07 20.26 89.19%
EY 1.89 6.69 4.83 4.10 1.24 6.64 4.94 -47.26%
DY 0.00 2.38 1.09 1.15 0.00 2.26 0.98 -
P/NAPS 1.58 1.59 1.58 1.46 1.72 1.80 1.87 -10.61%

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