[GENM] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock
[GENM] GENTING MALAYSIA BERHAD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -213.87%
YoY- -212.71%
Quarter Report
Latest QR
Upcoming QR
GENM's Result
GENM's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 1,335,901 1,202,256 1,178,053 1,329,102 1,224,909 1,240,769 1,091,923 14.37%
PBT 470,667 438,859 385,682 -244,496 464,788 511,325 395,393 12.30%
Tax -111,313 -108,491 -110,337 -143,446 -124,295 -127,153 -98,130 8.75%
NP 359,354 330,368 275,345 -387,942 340,493 384,172 297,263 13.46%
-
NP to SH 359,456 330,481 275,444 -387,843 340,590 384,281 297,361 13.46%
-
Tax Rate 23.65% 24.72% 28.61% - 26.74% 24.87% 24.82% -
Total Cost 976,547 871,888 902,708 1,717,044 884,416 856,597 794,660 14.71%
-
Net Worth 9,813,719 9,091,086 8,704,259 8,331,442 8,027,373 8,156,636 8,003,625 14.54%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 171,529 - 229,832 - 172,323 - -
Div Payout % - 51.90% - 0.00% - 44.84% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 9,813,719 9,091,086 8,704,259 8,331,442 8,027,373 8,156,636 8,003,625 14.54%
NOSH 5,705,650 5,717,664 5,726,486 5,745,822 5,733,838 5,744,110 5,842,062 -1.56%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 26.90% 27.48% 23.37% -29.19% 27.80% 30.96% 27.22% -
ROE 3.66% 3.64% 3.16% -4.66% 4.24% 4.71% 3.72% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 23.41 21.03 20.57 23.13 21.36 21.60 18.69 16.18%
EPS 6.30 5.78 4.81 -6.75 5.94 6.69 5.09 15.26%
DPS 0.00 3.00 0.00 4.00 0.00 3.00 0.00 -
NAPS 1.72 1.59 1.52 1.45 1.40 1.42 1.37 16.36%
Adjusted Per Share Value based on latest NOSH - 5,745,822
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 22.50 20.25 19.84 22.38 20.63 20.90 18.39 14.37%
EPS 6.05 5.57 4.64 -6.53 5.74 6.47 5.01 13.38%
DPS 0.00 2.89 0.00 3.87 0.00 2.90 0.00 -
NAPS 1.6527 1.531 1.4658 1.4031 1.3519 1.3736 1.3479 14.54%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 2.74 2.70 2.14 2.26 2.54 2.60 3.44 -
P/RPS 11.70 12.84 10.40 9.77 11.89 12.04 18.40 -26.03%
P/EPS 43.49 46.71 44.49 -33.48 42.76 38.86 67.58 -25.44%
EY 2.30 2.14 2.25 -2.99 2.34 2.57 1.48 34.13%
DY 0.00 1.11 0.00 1.77 0.00 1.15 0.00 -
P/NAPS 1.59 1.70 1.41 1.56 1.81 1.83 2.51 -26.22%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 26/08/09 27/05/09 25/02/09 26/11/08 27/08/08 28/05/08 -
Price 2.87 2.80 2.68 2.24 2.65 2.53 3.20 -
P/RPS 12.26 13.32 13.03 9.68 12.40 11.71 17.12 -19.94%
P/EPS 45.56 48.44 55.72 -33.19 44.61 37.82 62.87 -19.30%
EY 2.20 2.06 1.79 -3.01 2.24 2.64 1.59 24.14%
DY 0.00 1.07 0.00 1.79 0.00 1.19 0.00 -
P/NAPS 1.67 1.76 1.76 1.54 1.89 1.78 2.34 -20.12%

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