[GENM] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[GENM] GENTING MALAYSIA BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 2.84%
YoY- 108.66%
Quarter Report
Latest QR
Upcoming QR
GENM's Result
GENM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 7,892,865 8,493,686 5,333,103 4,991,765 4,886,703 4,352,333 3,808,493 12.90%
PBT 1,817,230 1,900,648 1,731,452 1,764,593 1,127,010 1,912,059 1,138,677 8.09%
Tax -414,729 -472,771 -455,112 -441,310 -493,024 -356,800 -193,219 13.56%
NP 1,402,501 1,427,877 1,276,340 1,323,283 633,986 1,555,259 945,458 6.78%
-
NP to SH 1,402,501 1,427,877 1,276,596 1,323,701 634,389 1,555,654 945,850 6.77%
-
Tax Rate 22.82% 24.87% 26.28% 25.01% 43.75% 18.66% 16.97% -
Total Cost 6,490,364 7,065,809 4,056,763 3,668,482 4,252,717 2,797,074 2,863,035 14.60%
-
Net Worth 13,146,675 11,946,155 11,662,306 10,164,744 8,317,034 8,113,001 6,241,538 13.20%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 498,667 486,904 455,114 416,868 401,512 367,638 295,134 9.12%
Div Payout % 35.56% 34.10% 35.65% 31.49% 63.29% 23.63% 31.20% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 13,146,675 11,946,155 11,662,306 10,164,744 8,317,034 8,113,001 6,241,538 13.20%
NOSH 5,666,670 5,661,685 5,688,930 5,710,530 5,735,885 5,673,428 1,093,089 31.52%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 17.77% 16.81% 23.93% 26.51% 12.97% 35.73% 24.82% -
ROE 10.67% 11.95% 10.95% 13.02% 7.63% 19.17% 15.15% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 139.29 150.02 93.75 87.41 85.20 76.71 348.42 -14.15%
EPS 24.75 25.22 22.44 23.18 11.06 27.42 86.53 -18.81%
DPS 8.80 8.60 8.00 7.30 7.00 6.48 27.00 -17.02%
NAPS 2.32 2.11 2.05 1.78 1.45 1.43 5.71 -13.92%
Adjusted Per Share Value based on latest NOSH - 5,696,661
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 139.23 149.83 94.08 88.05 86.20 76.78 67.18 12.90%
EPS 24.74 25.19 22.52 23.35 11.19 27.44 16.68 6.78%
DPS 8.80 8.59 8.03 7.35 7.08 6.49 5.21 9.12%
NAPS 2.3191 2.1073 2.0572 1.7931 1.4671 1.4311 1.101 13.20%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 3.55 3.83 3.39 2.81 2.26 3.88 2.92 -
P/RPS 2.55 2.55 3.62 3.21 2.65 5.06 0.84 20.31%
P/EPS 14.34 15.19 15.11 12.12 20.43 14.15 3.37 27.26%
EY 6.97 6.58 6.62 8.25 4.89 7.07 29.63 -21.41%
DY 2.48 2.25 2.36 2.60 3.10 1.67 9.25 -19.68%
P/NAPS 1.53 1.82 1.65 1.58 1.56 2.71 0.51 20.07%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 28/02/12 23/02/11 25/02/10 25/02/09 28/02/08 28/02/07 -
Price 3.70 3.80 3.31 2.72 2.24 3.80 3.00 -
P/RPS 2.66 2.53 3.53 3.11 2.63 4.95 0.86 20.68%
P/EPS 14.95 15.07 14.75 11.73 20.25 13.86 3.47 27.53%
EY 6.69 6.64 6.78 8.52 4.94 7.22 28.84 -21.59%
DY 2.38 2.26 2.42 2.68 3.13 1.71 9.00 -19.86%
P/NAPS 1.59 1.80 1.61 1.53 1.54 2.66 0.53 20.07%

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