[GENM] YoY Quarter Result on 30-Jun-2009 [#2]

Stock
[GENM] GENTING MALAYSIA BERHAD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 19.98%
YoY- -14.0%
Quarter Report
Latest QR
Upcoming QR
GENM's Result
GENM's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 2,119,482 1,896,025 1,226,492 1,202,256 1,240,769 1,031,878 899,215 15.34%
PBT 638,503 430,342 414,130 438,859 511,325 389,030 257,048 16.35%
Tax -142,703 -116,589 -108,594 -108,491 -127,153 -83,294 -80,271 10.05%
NP 495,800 313,753 305,536 330,368 384,172 305,736 176,777 18.73%
-
NP to SH 495,800 313,753 305,690 330,481 384,281 305,833 176,879 18.72%
-
Tax Rate 22.35% 27.09% 26.22% 24.72% 24.87% 21.41% 31.23% -
Total Cost 1,623,682 1,582,272 920,956 871,888 856,597 726,142 722,438 14.43%
-
Net Worth 12,805,805 11,666,627 10,094,613 9,091,086 8,156,636 7,036,375 5,892,322 13.79%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 215,318 215,209 205,314 171,529 172,323 159,565 131,183 8.60%
Div Payout % 43.43% 68.59% 67.16% 51.90% 44.84% 52.17% 74.17% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 12,805,805 11,666,627 10,094,613 9,091,086 8,156,636 7,036,375 5,892,322 13.79%
NOSH 5,666,285 5,663,411 5,703,171 5,717,664 5,744,110 5,540,452 1,093,195 31.51%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 23.39% 16.55% 24.91% 27.48% 30.96% 29.63% 19.66% -
ROE 3.87% 2.69% 3.03% 3.64% 4.71% 4.35% 3.00% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 37.41 33.48 21.51 21.03 21.60 18.62 82.26 -12.29%
EPS 8.75 5.54 5.36 5.78 6.69 5.52 16.18 -9.72%
DPS 3.80 3.80 3.60 3.00 3.00 2.88 12.00 -17.42%
NAPS 2.26 2.06 1.77 1.59 1.42 1.27 5.39 -13.47%
Adjusted Per Share Value based on latest NOSH - 5,717,664
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 35.69 31.93 20.65 20.25 20.90 17.38 15.14 15.34%
EPS 8.35 5.28 5.15 5.57 6.47 5.15 2.98 18.71%
DPS 3.63 3.62 3.46 2.89 2.90 2.69 2.21 8.61%
NAPS 2.1566 1.9647 1.70 1.531 1.3736 1.185 0.9923 13.79%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 3.60 3.60 2.73 2.70 2.60 3.46 2.34 -
P/RPS 9.62 10.75 12.69 12.84 12.04 18.58 2.84 22.52%
P/EPS 41.14 64.98 50.93 46.71 38.86 62.68 14.46 19.01%
EY 2.43 1.54 1.96 2.14 2.57 1.60 6.91 -15.97%
DY 1.06 1.06 1.32 1.11 1.15 0.83 5.13 -23.09%
P/NAPS 1.59 1.75 1.54 1.70 1.83 2.72 0.43 24.32%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 25/08/11 26/08/10 26/08/09 27/08/08 23/08/07 30/08/06 -
Price 3.30 3.41 2.99 2.80 2.53 3.80 2.38 -
P/RPS 8.82 10.19 13.90 13.32 11.71 20.40 2.89 20.41%
P/EPS 37.71 61.55 55.78 48.44 37.82 68.84 14.71 16.97%
EY 2.65 1.62 1.79 2.06 2.64 1.45 6.80 -14.52%
DY 1.15 1.11 1.20 1.07 1.19 0.76 5.04 -21.81%
P/NAPS 1.46 1.66 1.69 1.76 1.78 2.99 0.44 22.10%

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