[GENM] QoQ Quarter Result on 30-Jun-2009 [#2]

Stock
[GENM] GENTING MALAYSIA BERHAD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 19.98%
YoY- -14.0%
Quarter Report
Latest QR
Upcoming QR
GENM's Result
GENM's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 1,345,170 1,275,555 1,335,901 1,202,256 1,178,053 1,329,102 1,224,909 6.44%
PBT 397,842 469,385 470,667 438,859 385,682 -244,496 464,788 -9.85%
Tax -125,580 -111,169 -111,313 -108,491 -110,337 -143,446 -124,295 0.68%
NP 272,262 358,216 359,354 330,368 275,345 -387,942 340,493 -13.86%
-
NP to SH 272,364 358,320 359,456 330,481 275,444 -387,843 340,590 -13.85%
-
Tax Rate 31.57% 23.68% 23.65% 24.72% 28.61% - 26.74% -
Total Cost 1,072,908 917,339 976,547 871,888 902,708 1,717,044 884,416 13.75%
-
Net Worth 10,085,444 10,140,057 9,813,719 9,091,086 8,704,259 8,331,442 8,027,373 16.45%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 244,956 - 171,529 - 229,832 - -
Div Payout % - 68.36% - 51.90% - 0.00% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 10,085,444 10,140,057 9,813,719 9,091,086 8,704,259 8,331,442 8,027,373 16.45%
NOSH 5,697,991 5,696,661 5,705,650 5,717,664 5,726,486 5,745,822 5,733,838 -0.41%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 20.24% 28.08% 26.90% 27.48% 23.37% -29.19% 27.80% -
ROE 2.70% 3.53% 3.66% 3.64% 3.16% -4.66% 4.24% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 23.61 22.39 23.41 21.03 20.57 23.13 21.36 6.91%
EPS 4.78 6.29 6.30 5.78 4.81 -6.75 5.94 -13.49%
DPS 0.00 4.30 0.00 3.00 0.00 4.00 0.00 -
NAPS 1.77 1.78 1.72 1.59 1.52 1.45 1.40 16.93%
Adjusted Per Share Value based on latest NOSH - 5,717,664
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 22.65 21.48 22.50 20.25 19.84 22.38 20.63 6.43%
EPS 4.59 6.03 6.05 5.57 4.64 -6.53 5.74 -13.85%
DPS 0.00 4.13 0.00 2.89 0.00 3.87 0.00 -
NAPS 1.6984 1.7076 1.6527 1.531 1.4658 1.4031 1.3519 16.44%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 2.87 2.81 2.74 2.70 2.14 2.26 2.54 -
P/RPS 12.16 12.55 11.70 12.84 10.40 9.77 11.89 1.50%
P/EPS 60.04 44.67 43.49 46.71 44.49 -33.48 42.76 25.41%
EY 1.67 2.24 2.30 2.14 2.25 -2.99 2.34 -20.15%
DY 0.00 1.53 0.00 1.11 0.00 1.77 0.00 -
P/NAPS 1.62 1.58 1.59 1.70 1.41 1.56 1.81 -7.13%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 25/02/10 25/11/09 26/08/09 27/05/09 25/02/09 26/11/08 -
Price 2.65 2.72 2.87 2.80 2.68 2.24 2.65 -
P/RPS 11.23 12.15 12.26 13.32 13.03 9.68 12.40 -6.39%
P/EPS 55.44 43.24 45.56 48.44 55.72 -33.19 44.61 15.60%
EY 1.80 2.31 2.20 2.06 1.79 -3.01 2.24 -13.57%
DY 0.00 1.58 0.00 1.07 0.00 1.79 0.00 -
P/NAPS 1.50 1.53 1.67 1.76 1.76 1.54 1.89 -14.29%

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