[GENM] YoY Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[GENM] GENTING MALAYSIA BERHAD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -56.58%
YoY- -7.37%
Quarter Report
Latest QR
Upcoming QR
GENM's Result
GENM's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 1,903,801 1,950,580 1,345,170 1,178,053 1,091,923 1,063,854 825,322 14.93%
PBT 378,541 553,488 397,842 385,682 395,393 335,416 199,536 11.25%
Tax -107,877 -135,790 -125,580 -110,337 -98,130 -97,868 43,849 -
NP 270,664 417,698 272,262 275,345 297,263 237,548 243,385 1.78%
-
NP to SH 270,664 417,698 272,364 275,444 297,361 237,647 243,480 1.77%
-
Tax Rate 28.50% 24.53% 31.57% 28.61% 24.82% 29.18% -21.98% -
Total Cost 1,633,137 1,532,882 1,072,908 902,708 794,660 826,306 581,937 18.74%
-
Net Worth 12,627,211 11,675,140 10,085,444 8,704,259 8,003,625 6,734,259 5,459,193 14.98%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 12,627,211 11,675,140 10,085,444 8,704,259 8,003,625 6,734,259 5,459,193 14.98%
NOSH 5,662,426 5,667,544 5,697,991 5,726,486 5,842,062 5,565,503 1,091,838 31.53%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 14.22% 21.41% 20.24% 23.37% 27.22% 22.33% 29.49% -
ROE 2.14% 3.58% 2.70% 3.16% 3.72% 3.53% 4.46% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 33.62 34.42 23.61 20.57 18.69 19.12 75.59 -12.62%
EPS 4.78 7.37 4.78 4.81 5.09 4.27 4.46 1.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.23 2.06 1.77 1.52 1.37 1.21 5.00 -12.58%
Adjusted Per Share Value based on latest NOSH - 5,726,486
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 32.06 32.85 22.65 19.84 18.39 17.92 13.90 14.93%
EPS 4.56 7.03 4.59 4.64 5.01 4.00 4.10 1.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1265 1.9662 1.6984 1.4658 1.3479 1.1341 0.9194 14.98%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 3.92 3.68 2.87 2.14 3.44 3.44 2.64 -
P/RPS 11.66 10.69 12.16 10.40 18.40 18.00 3.49 22.24%
P/EPS 82.01 49.93 60.04 44.49 67.58 80.56 11.84 38.02%
EY 1.22 2.00 1.67 2.25 1.48 1.24 8.45 -27.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 1.79 1.62 1.41 2.51 2.84 0.53 22.12%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/05/12 26/05/11 27/05/10 27/05/09 28/05/08 24/05/07 31/05/06 -
Price 3.84 3.52 2.65 2.68 3.20 3.34 2.44 -
P/RPS 11.42 10.23 11.23 13.03 17.12 17.47 3.23 23.40%
P/EPS 80.33 47.76 55.44 55.72 62.87 78.22 10.94 39.37%
EY 1.24 2.09 1.80 1.79 1.59 1.28 9.14 -28.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 1.71 1.50 1.76 2.34 2.76 0.49 23.25%

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