[GENTING] YoY Annual (Unaudited) Result on 31-Dec-2008 [#4]

Stock
[GENTING] GENTING BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
YoY- -71.38%
Quarter Report
Latest QR
Upcoming QR
GENTING's Result
GENTING's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 18,580,142 15,194,737 8,893,617 9,082,508 8,483,821 6,418,628 5,454,141 22.65%
PBT 6,364,744 4,394,324 2,528,449 1,734,794 3,394,509 2,703,873 2,434,322 17.36%
Tax -1,219,563 -983,625 -745,603 -751,375 -832,216 -461,382 -622,644 11.85%
NP 5,145,181 3,410,699 1,782,846 983,419 2,562,293 2,242,491 1,811,678 18.99%
-
NP to SH 2,867,501 2,202,957 1,044,340 569,296 1,988,865 1,504,244 1,246,947 14.88%
-
Tax Rate 19.16% 22.38% 29.49% 43.31% 24.52% 17.06% 25.58% -
Total Cost 13,434,961 11,784,038 7,110,771 8,099,089 5,921,528 4,176,137 3,642,463 24.28%
-
Net Worth 17,644,453 15,458,049 13,894,969 12,474,170 12,344,933 2,162,346 9,020,018 11.82%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 295,923 288,451 266,073 259,107 1,367,552 45,225 204,359 6.36%
Div Payout % 10.32% 13.09% 25.48% 45.51% 68.76% 3.01% 16.39% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 17,644,453 15,458,049 13,894,969 12,474,170 12,344,933 2,162,346 9,020,018 11.82%
NOSH 3,699,046 3,698,098 3,695,470 3,701,534 3,696,087 706,649 704,688 31.81%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 27.69% 22.45% 20.05% 10.83% 30.20% 34.94% 33.22% -
ROE 16.25% 14.25% 7.52% 4.56% 16.11% 69.57% 13.82% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 502.30 410.88 240.66 245.37 229.54 908.32 773.98 -6.94%
EPS 77.52 59.57 28.26 15.38 53.81 42.57 176.95 -12.84%
DPS 8.00 7.80 7.20 7.00 37.00 6.40 29.00 -19.30%
NAPS 4.77 4.18 3.76 3.37 3.34 3.06 12.80 -15.16%
Adjusted Per Share Value based on latest NOSH - 3,693,700
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 479.25 391.93 229.40 234.27 218.83 165.56 140.68 22.65%
EPS 73.96 56.82 26.94 14.68 51.30 38.80 32.16 14.88%
DPS 7.63 7.44 6.86 6.68 35.27 1.17 5.27 6.35%
NAPS 4.5512 3.9872 3.584 3.2176 3.1842 0.5578 2.3266 11.82%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 11.00 11.18 7.34 3.70 7.90 6.60 4.28 -
P/RPS 2.19 2.72 3.05 1.51 3.44 0.73 0.55 25.88%
P/EPS 14.19 18.77 25.97 24.06 14.68 3.10 2.42 34.26%
EY 7.05 5.33 3.85 4.16 6.81 32.25 41.34 -25.52%
DY 0.73 0.70 0.98 1.89 4.68 0.97 6.78 -31.01%
P/NAPS 2.31 2.67 1.95 1.10 2.37 2.16 0.33 38.28%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 28/02/12 23/02/11 25/02/10 26/02/09 28/02/08 28/02/07 22/02/06 -
Price 10.54 10.38 6.31 3.54 6.85 7.10 4.60 -
P/RPS 2.10 2.53 2.62 1.44 2.98 0.78 0.59 23.55%
P/EPS 13.60 17.42 22.33 23.02 12.73 3.34 2.60 31.73%
EY 7.35 5.74 4.48 4.34 7.86 29.98 38.47 -24.09%
DY 0.76 0.75 1.14 1.98 5.40 0.90 6.30 -29.69%
P/NAPS 2.21 2.48 1.68 1.05 2.05 2.32 0.36 35.29%

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