[GENM] YoY Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[GENM] GENTING MALAYSIA BERHAD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 32.38%
YoY- 11.85%
Quarter Report
Latest QR
Upcoming QR
GENM's Result
GENM's Financial Summary
View:
Show?
Cumulative Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 8,229,433 8,327,537 7,892,865 8,493,686 5,333,103 4,991,765 4,886,703 9.07%
PBT 1,524,506 1,766,493 1,817,230 1,900,648 1,731,452 1,764,593 1,127,010 5.16%
Tax -384,220 -182,442 -414,729 -472,771 -455,112 -441,310 -493,024 -4.06%
NP 1,140,286 1,584,051 1,402,501 1,427,877 1,276,340 1,323,283 633,986 10.27%
-
NP to SH 1,188,677 1,602,995 1,402,501 1,427,877 1,276,596 1,323,701 634,389 11.02%
-
Tax Rate 25.20% 10.33% 22.82% 24.87% 26.28% 25.01% 43.75% -
Total Cost 7,089,147 6,743,486 6,490,364 7,065,809 4,056,763 3,668,482 4,252,717 8.88%
-
Net Worth 16,332,967 15,485,408 13,146,675 11,946,155 11,662,306 10,164,744 8,317,034 11.89%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 368,625 465,129 498,667 486,904 455,114 416,868 401,512 -1.41%
Div Payout % 31.01% 29.02% 35.56% 34.10% 35.65% 31.49% 63.29% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 16,332,967 15,485,408 13,146,675 11,946,155 11,662,306 10,164,744 8,317,034 11.89%
NOSH 5,671,169 5,672,310 5,666,670 5,661,685 5,688,930 5,710,530 5,735,885 -0.18%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 13.86% 19.02% 17.77% 16.81% 23.93% 26.51% 12.97% -
ROE 7.28% 10.35% 10.67% 11.95% 10.95% 13.02% 7.63% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 145.11 146.81 139.29 150.02 93.75 87.41 85.20 9.27%
EPS 20.96 28.26 24.75 25.22 22.44 23.18 11.06 11.23%
DPS 6.50 8.20 8.80 8.60 8.00 7.30 7.00 -1.22%
NAPS 2.88 2.73 2.32 2.11 2.05 1.78 1.45 12.11%
Adjusted Per Share Value based on latest NOSH - 5,660,956
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 138.59 140.24 132.92 143.04 89.81 84.06 82.29 9.07%
EPS 20.02 27.00 23.62 24.05 21.50 22.29 10.68 11.03%
DPS 6.21 7.83 8.40 8.20 7.66 7.02 6.76 -1.40%
NAPS 2.7506 2.6078 2.214 2.0118 1.964 1.7118 1.4006 11.89%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 4.07 4.38 3.55 3.83 3.39 2.81 2.26 -
P/RPS 2.80 2.98 2.55 2.55 3.62 3.21 2.65 0.92%
P/EPS 19.42 15.50 14.34 15.19 15.11 12.12 20.43 -0.84%
EY 5.15 6.45 6.97 6.58 6.62 8.25 4.89 0.86%
DY 1.60 1.87 2.48 2.25 2.36 2.60 3.10 -10.43%
P/NAPS 1.41 1.60 1.53 1.82 1.65 1.58 1.56 -1.67%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 26/02/15 27/02/14 28/02/13 28/02/12 23/02/11 25/02/10 25/02/09 -
Price 4.11 4.31 3.70 3.80 3.31 2.72 2.24 -
P/RPS 2.83 2.94 2.66 2.53 3.53 3.11 2.63 1.22%
P/EPS 19.61 15.25 14.95 15.07 14.75 11.73 20.25 -0.53%
EY 5.10 6.56 6.69 6.64 6.78 8.52 4.94 0.53%
DY 1.58 1.90 2.38 2.26 2.42 2.68 3.13 -10.76%
P/NAPS 1.43 1.58 1.59 1.80 1.61 1.53 1.54 -1.22%

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