[GENM] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[GENM] GENTING MALAYSIA BERHAD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -23.99%
YoY- -1.12%
Quarter Report
Latest QR
Upcoming QR
GENM's Result
GENM's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 1,558,525 1,202,916 1,226,492 1,345,170 1,275,555 1,335,901 1,202,256 18.83%
PBT 503,218 416,262 414,130 397,842 469,385 470,667 438,859 9.52%
Tax -141,093 -79,845 -108,594 -125,580 -111,169 -111,313 -108,491 19.08%
NP 362,125 336,417 305,536 272,262 358,216 359,354 330,368 6.29%
-
NP to SH 362,125 336,417 305,690 272,364 358,320 359,456 330,481 6.26%
-
Tax Rate 28.04% 19.18% 26.22% 31.57% 23.68% 23.65% 24.72% -
Total Cost 1,196,400 866,499 920,956 1,072,908 917,339 976,547 871,888 23.41%
-
Net Worth 11,617,468 11,138,130 10,094,613 10,085,444 10,140,057 9,813,719 9,091,086 17.70%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 249,350 - 205,314 - 244,956 - 171,529 28.23%
Div Payout % 68.86% - 67.16% - 68.36% - 51.90% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 11,617,468 11,138,130 10,094,613 10,085,444 10,140,057 9,813,719 9,091,086 17.70%
NOSH 5,667,058 5,682,719 5,703,171 5,697,991 5,696,661 5,705,650 5,717,664 -0.58%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 23.24% 27.97% 24.91% 20.24% 28.08% 26.90% 27.48% -
ROE 3.12% 3.02% 3.03% 2.70% 3.53% 3.66% 3.64% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 27.50 21.17 21.51 23.61 22.39 23.41 21.03 19.52%
EPS 6.39 5.92 5.36 4.78 6.29 6.30 5.78 6.89%
DPS 4.40 0.00 3.60 0.00 4.30 0.00 3.00 28.99%
NAPS 2.05 1.96 1.77 1.77 1.78 1.72 1.59 18.40%
Adjusted Per Share Value based on latest NOSH - 5,697,991
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 26.25 20.26 20.65 22.65 21.48 22.50 20.25 18.83%
EPS 6.10 5.67 5.15 4.59 6.03 6.05 5.57 6.22%
DPS 4.20 0.00 3.46 0.00 4.13 0.00 2.89 28.21%
NAPS 1.9564 1.8757 1.70 1.6984 1.7076 1.6527 1.531 17.70%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 3.39 3.39 2.73 2.87 2.81 2.74 2.70 -
P/RPS 12.33 16.01 12.69 12.16 12.55 11.70 12.84 -2.65%
P/EPS 53.05 57.26 50.93 60.04 44.67 43.49 46.71 8.83%
EY 1.88 1.75 1.96 1.67 2.24 2.30 2.14 -8.25%
DY 1.30 0.00 1.32 0.00 1.53 0.00 1.11 11.07%
P/NAPS 1.65 1.73 1.54 1.62 1.58 1.59 1.70 -1.96%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 25/11/10 26/08/10 27/05/10 25/02/10 25/11/09 26/08/09 -
Price 3.31 3.38 2.99 2.65 2.72 2.87 2.80 -
P/RPS 12.04 15.97 13.90 11.23 12.15 12.26 13.32 -6.49%
P/EPS 51.80 57.09 55.78 55.44 43.24 45.56 48.44 4.55%
EY 1.93 1.75 1.79 1.80 2.31 2.20 2.06 -4.24%
DY 1.33 0.00 1.20 0.00 1.58 0.00 1.07 15.55%
P/NAPS 1.61 1.72 1.69 1.50 1.53 1.67 1.76 -5.75%

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