[GENTING] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[GENTING] GENTING BHD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -10.26%
YoY- -15.84%
Quarter Report
Latest QR
Upcoming QR
GENTING's Result
GENTING's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 4,242,279 4,205,648 4,319,097 4,246,700 4,819,006 4,887,885 4,462,807 -3.30%
PBT 1,306,537 803,460 1,324,669 1,391,716 1,726,505 1,350,104 1,548,429 -10.66%
Tax 1,663,157 -181,128 -272,915 -248,213 -311,483 -263,593 -350,831 -
NP 2,969,694 622,332 1,051,754 1,143,503 1,415,022 1,086,511 1,197,598 82.70%
-
NP to SH 2,475,887 279,416 534,548 693,633 772,913 597,192 673,220 137.32%
-
Tax Rate -127.30% 22.54% 20.60% 17.84% 18.04% 19.52% 22.66% -
Total Cost 1,272,585 3,583,316 3,267,343 3,103,197 3,403,984 3,801,374 3,265,209 -46.49%
-
Net Worth 21,688,488 19,182,130 19,135,856 18,568,248 17,606,470 16,925,367 16,784,186 18.54%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 166,266 - 129,296 - 166,098 - 129,679 17.93%
Div Payout % 6.72% - 24.19% - 21.49% - 19.26% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 21,688,488 19,182,130 19,135,856 18,568,248 17,606,470 16,925,367 16,784,186 18.54%
NOSH 3,694,802 3,695,978 3,694,180 3,691,500 3,691,083 3,695,495 3,705,118 -0.18%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 70.00% 14.80% 24.35% 26.93% 29.36% 22.23% 26.84% -
ROE 11.42% 1.46% 2.79% 3.74% 4.39% 3.53% 4.01% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 114.82 113.79 116.92 115.04 130.56 132.27 120.45 -3.12%
EPS 67.01 7.56 14.47 18.79 20.94 16.16 18.17 137.76%
DPS 4.50 0.00 3.50 0.00 4.50 0.00 3.50 18.14%
NAPS 5.87 5.19 5.18 5.03 4.77 4.58 4.53 18.76%
Adjusted Per Share Value based on latest NOSH - 3,691,500
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 109.42 108.48 111.41 109.54 124.30 126.08 115.11 -3.30%
EPS 63.86 7.21 13.79 17.89 19.94 15.40 17.36 137.35%
DPS 4.29 0.00 3.34 0.00 4.28 0.00 3.34 18.07%
NAPS 5.5943 4.9478 4.9359 4.7895 4.5414 4.3657 4.3293 18.54%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 9.20 8.71 9.43 10.84 11.00 9.10 11.22 -
P/RPS 8.01 7.65 8.07 9.42 8.43 6.88 9.32 -9.56%
P/EPS 13.73 115.21 65.17 57.69 52.53 56.31 61.75 -63.13%
EY 7.28 0.87 1.53 1.73 1.90 1.78 1.62 171.08%
DY 0.49 0.00 0.37 0.00 0.41 0.00 0.31 35.50%
P/NAPS 1.57 1.68 1.82 2.16 2.31 1.99 2.48 -26.16%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 29/11/12 29/08/12 30/05/12 28/02/12 24/11/11 25/08/11 -
Price 9.49 8.82 9.02 9.99 10.54 10.28 9.78 -
P/RPS 8.27 7.75 7.71 8.68 8.07 7.77 8.12 1.22%
P/EPS 14.16 116.67 62.34 53.17 50.33 63.61 53.82 -58.77%
EY 7.06 0.86 1.60 1.88 1.99 1.57 1.86 142.34%
DY 0.47 0.00 0.39 0.00 0.43 0.00 0.36 19.35%
P/NAPS 1.62 1.70 1.74 1.99 2.21 2.24 2.16 -17.37%

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