[GENM] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[GENM] GENTING MALAYSIA BERHAD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 24.83%
YoY- -11.29%
Quarter Report
Latest QR
Upcoming QR
GENM's Result
GENM's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 4,086,458 1,861,994 7,892,865 5,966,359 4,023,283 1,903,801 8,493,686 -38.62%
PBT 962,796 392,828 1,817,230 1,298,259 1,017,044 378,541 1,900,648 -36.48%
Tax -88,046 24,889 -414,729 -341,448 -250,580 -107,877 -472,771 -67.42%
NP 874,750 417,717 1,402,501 956,811 766,464 270,664 1,427,877 -27.88%
-
NP to SH 879,863 419,457 1,402,501 956,811 766,464 270,664 1,427,877 -27.60%
-
Tax Rate 9.14% -6.34% 22.82% 26.30% 24.64% 28.50% 24.87% -
Total Cost 3,211,708 1,444,277 6,490,364 5,009,548 3,256,819 1,633,137 7,065,809 -40.91%
-
Net Worth 14,579,289 14,019,740 13,146,675 12,576,202 12,802,724 12,627,211 11,946,155 14.21%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 243,933 - 498,667 215,268 215,267 - 486,904 -36.94%
Div Payout % 27.72% - 35.56% 22.50% 28.09% - 34.10% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 14,579,289 14,019,740 13,146,675 12,576,202 12,802,724 12,627,211 11,946,155 14.21%
NOSH 5,672,875 5,676,008 5,666,670 5,664,955 5,664,922 5,662,426 5,661,685 0.13%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 21.41% 22.43% 17.77% 16.04% 19.05% 14.22% 16.81% -
ROE 6.04% 2.99% 10.67% 7.61% 5.99% 2.14% 11.95% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 72.04 32.80 139.29 105.32 71.02 33.62 150.02 -38.70%
EPS 15.51 7.39 24.75 16.89 13.53 4.78 25.22 -27.70%
DPS 4.30 0.00 8.80 3.80 3.80 0.00 8.60 -37.03%
NAPS 2.57 2.47 2.32 2.22 2.26 2.23 2.11 14.06%
Adjusted Per Share Value based on latest NOSH - 5,665,089
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 68.82 31.36 132.92 100.48 67.75 32.06 143.04 -38.62%
EPS 14.82 7.06 23.62 16.11 12.91 4.56 24.05 -27.60%
DPS 4.11 0.00 8.40 3.63 3.63 0.00 8.20 -36.92%
NAPS 2.4552 2.361 2.214 2.1179 2.1561 2.1265 2.0118 14.21%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 3.89 3.62 3.55 3.50 3.60 3.92 3.83 -
P/RPS 5.40 11.04 2.55 3.32 5.07 11.66 2.55 64.98%
P/EPS 25.08 48.99 14.34 20.72 26.61 82.01 15.19 39.73%
EY 3.99 2.04 6.97 4.83 3.76 1.22 6.58 -28.38%
DY 1.11 0.00 2.48 1.09 1.06 0.00 2.25 -37.59%
P/NAPS 1.51 1.47 1.53 1.58 1.59 1.76 1.82 -11.71%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 30/05/13 28/02/13 29/11/12 29/08/12 30/05/12 28/02/12 -
Price 4.04 3.90 3.70 3.50 3.30 3.84 3.80 -
P/RPS 5.61 11.89 2.66 3.32 4.65 11.42 2.53 70.12%
P/EPS 26.05 52.77 14.95 20.72 24.39 80.33 15.07 44.08%
EY 3.84 1.89 6.69 4.83 4.10 1.24 6.64 -30.60%
DY 1.06 0.00 2.38 1.09 1.15 0.00 2.26 -39.66%
P/NAPS 1.57 1.58 1.59 1.58 1.46 1.72 1.80 -8.71%

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