[GENTING] YoY Quarter Result on 30-Jun-2011 [#2]

Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -18.32%
YoY- -8.92%
View:
Show?
Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 4,408,788 4,313,901 4,319,097 4,462,807 4,085,070 2,102,698 2,159,206 12.62%
PBT 930,986 1,226,120 1,324,669 1,548,429 1,593,130 570,451 770,799 3.19%
Tax -209,688 -276,850 -272,915 -350,831 -176,777 -181,633 -218,925 -0.71%
NP 721,298 949,270 1,051,754 1,197,598 1,416,353 388,818 551,874 4.56%
-
NP to SH 372,066 466,295 534,548 673,220 739,172 214,493 291,042 4.17%
-
Tax Rate 22.52% 22.58% 20.60% 22.66% 11.10% 31.84% 28.40% -
Total Cost 3,687,490 3,364,631 3,267,343 3,265,209 2,668,717 1,713,880 1,607,332 14.83%
-
Net Worth 25,869,923 23,314,749 19,135,856 16,784,186 13,859,475 13,239,394 12,848,800 12.36%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 37,169 - 129,296 129,679 121,963 110,944 111,084 -16.67%
Div Payout % 9.99% - 24.19% 19.26% 16.50% 51.72% 38.17% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 25,869,923 23,314,749 19,135,856 16,784,186 13,859,475 13,239,394 12,848,800 12.36%
NOSH 3,716,942 3,694,889 3,694,180 3,705,118 3,695,860 3,698,155 3,702,824 0.06%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 16.36% 22.00% 24.35% 26.84% 34.67% 18.49% 25.56% -
ROE 1.44% 2.00% 2.79% 4.01% 5.33% 1.62% 2.27% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 118.61 116.75 116.92 120.45 110.53 56.86 58.31 12.55%
EPS 10.01 12.62 14.47 18.17 20.00 5.80 7.86 4.11%
DPS 1.00 0.00 3.50 3.50 3.30 3.00 3.00 -16.72%
NAPS 6.96 6.31 5.18 4.53 3.75 3.58 3.47 12.29%
Adjusted Per Share Value based on latest NOSH - 3,705,118
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 113.72 111.27 111.41 115.11 105.37 54.24 55.69 12.62%
EPS 9.60 12.03 13.79 17.36 19.07 5.53 7.51 4.17%
DPS 0.96 0.00 3.34 3.34 3.15 2.86 2.87 -16.67%
NAPS 6.6728 6.0138 4.9359 4.3293 3.5749 3.4149 3.3142 12.36%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 9.99 10.44 9.43 11.22 7.12 5.65 5.60 -
P/RPS 8.42 8.94 8.07 9.32 6.44 9.94 9.60 -2.16%
P/EPS 99.80 82.73 65.17 61.75 35.60 97.41 71.25 5.77%
EY 1.00 1.21 1.53 1.62 2.81 1.03 1.40 -5.45%
DY 0.10 0.00 0.37 0.31 0.46 0.53 0.54 -24.49%
P/NAPS 1.44 1.65 1.82 2.48 1.90 1.58 1.61 -1.84%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/08/14 29/08/13 29/08/12 25/08/11 26/08/10 26/08/09 28/08/08 -
Price 9.70 9.18 9.02 9.78 9.00 6.60 5.30 -
P/RPS 8.18 7.86 7.71 8.12 8.14 11.61 9.09 -1.74%
P/EPS 96.90 72.74 62.34 53.82 45.00 113.79 67.43 6.22%
EY 1.03 1.37 1.60 1.86 2.22 0.88 1.48 -5.85%
DY 0.10 0.00 0.39 0.36 0.37 0.45 0.57 -25.16%
P/NAPS 1.39 1.45 1.74 2.16 2.40 1.84 1.53 -1.58%

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