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

Stock
[GENTING] GENTING BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -33.91%
YoY- 303.17%
Quarter Report
Latest QR
Upcoming QR
GENTING's Result
GENTING's Financial Summary
View:
Show?
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 4,242,279 4,819,006 4,086,714 2,320,097 2,390,173 2,249,584 2,203,308 11.52%
PBT 1,306,537 1,726,505 1,182,775 585,660 -108,934 909,605 921,968 5.97%
Tax 1,663,157 -311,483 -376,600 -189,605 -190,937 -148,285 -195,145 -
NP 2,969,694 1,415,022 806,175 396,055 -299,871 761,320 726,823 26.41%
-
NP to SH 2,475,887 772,913 465,433 245,400 -120,784 514,442 506,034 30.26%
-
Tax Rate -127.30% 18.04% 31.84% 32.37% - 16.30% 21.17% -
Total Cost 1,272,585 3,403,984 3,280,539 1,924,042 2,690,044 1,488,264 1,476,485 -2.44%
-
Net Worth 21,688,488 17,606,470 15,477,405 13,896,144 12,447,769 12,352,525 10,654,843 12.56%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 166,266 166,098 166,622 155,222 147,748 159,029 28,412 34.20%
Div Payout % 6.72% 21.49% 35.80% 63.25% 0.00% 30.91% 5.61% -
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 21,688,488 17,606,470 15,477,405 13,896,144 12,447,769 12,352,525 10,654,843 12.56%
NOSH 3,694,802 3,691,083 3,702,728 3,695,783 3,693,700 3,698,360 710,322 31.59%
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 70.00% 29.36% 19.73% 17.07% -12.55% 33.84% 32.99% -
ROE 11.42% 4.39% 3.01% 1.77% -0.97% 4.16% 4.75% -
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 114.82 130.56 110.37 62.78 64.71 60.83 310.18 -15.25%
EPS 67.01 20.94 12.57 6.64 -3.27 13.91 14.25 29.40%
DPS 4.50 4.50 4.50 4.20 4.00 4.30 4.00 1.98%
NAPS 5.87 4.77 4.18 3.76 3.37 3.34 15.00 -14.46%
Adjusted Per Share Value based on latest NOSH - 3,695,783
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 109.42 124.30 105.41 59.84 61.65 58.03 56.83 11.52%
EPS 63.86 19.94 12.01 6.33 -3.12 13.27 13.05 30.26%
DPS 4.29 4.28 4.30 4.00 3.81 4.10 0.73 34.29%
NAPS 5.5943 4.5414 3.9922 3.5843 3.2108 3.1862 2.7483 12.56%
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 9.20 11.00 11.18 7.34 3.70 7.90 6.60 -
P/RPS 8.01 8.43 10.13 11.69 5.72 12.99 2.13 24.67%
P/EPS 13.73 52.53 88.94 110.54 -113.15 56.79 9.26 6.77%
EY 7.28 1.90 1.12 0.90 -0.88 1.76 10.79 -6.34%
DY 0.49 0.41 0.40 0.57 1.08 0.54 0.61 -3.58%
P/NAPS 1.57 2.31 2.67 1.95 1.10 2.37 0.44 23.59%
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 26/02/09 28/02/08 28/02/07 -
Price 9.49 10.54 10.38 6.31 3.54 6.85 7.10 -
P/RPS 8.27 8.07 9.40 10.05 5.47 11.26 2.29 23.83%
P/EPS 14.16 50.33 82.58 95.03 -108.26 49.25 9.97 6.01%
EY 7.06 1.99 1.21 1.05 -0.92 2.03 10.03 -5.67%
DY 0.47 0.43 0.43 0.67 1.13 0.63 0.56 -2.87%
P/NAPS 1.62 2.21 2.48 1.68 1.05 2.05 0.47 22.88%

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