[GENM] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[GENM] GENTING MALAYSIA BERHAD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 8.77%
YoY- 5.54%
Quarter Report
Latest QR
Upcoming QR
GENM's Result
GENM's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,943,076 2,315,836 1,202,916 1,335,901 1,224,909 1,115,382 995,835 11.77%
PBT 281,215 463,084 416,262 470,667 464,788 755,849 444,687 -7.34%
Tax -90,868 -115,939 -79,845 -111,313 -124,295 -87,868 -67,251 5.13%
NP 190,347 347,145 336,417 359,354 340,493 667,981 377,436 -10.77%
-
NP to SH 190,347 347,145 336,417 359,456 340,590 668,080 377,534 -10.77%
-
Tax Rate 32.31% 25.04% 19.18% 23.65% 26.74% 11.63% 15.12% -
Total Cost 1,752,729 1,968,691 866,499 976,547 884,416 447,401 618,399 18.94%
-
Net Worth 12,576,498 11,665,883 11,138,130 9,813,719 8,027,373 8,207,370 6,188,365 12.53%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 12,576,498 11,665,883 11,138,130 9,813,719 8,027,373 8,207,370 6,188,365 12.53%
NOSH 5,665,089 5,663,050 5,682,719 5,705,650 5,733,838 5,471,580 1,093,350 31.51%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 9.80% 14.99% 27.97% 26.90% 27.80% 59.89% 37.90% -
ROE 1.51% 2.98% 3.02% 3.66% 4.24% 8.14% 6.10% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 34.30 40.89 21.17 23.41 21.36 20.39 91.08 -15.00%
EPS 3.36 6.13 5.92 6.30 5.94 12.21 34.53 -32.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.22 2.06 1.96 1.72 1.40 1.50 5.66 -14.43%
Adjusted Per Share Value based on latest NOSH - 5,705,650
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 32.72 39.00 20.26 22.50 20.63 18.78 16.77 11.77%
EPS 3.21 5.85 5.67 6.05 5.74 11.25 6.36 -10.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.118 1.9646 1.8757 1.6527 1.3519 1.3822 1.0422 12.53%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 3.50 3.51 3.39 2.74 2.54 3.92 2.22 -
P/RPS 10.20 8.58 16.01 11.70 11.89 19.23 2.44 26.89%
P/EPS 104.17 57.26 57.26 43.49 42.76 32.10 6.43 59.00%
EY 0.96 1.75 1.75 2.30 2.34 3.11 15.55 -37.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.70 1.73 1.59 1.81 2.61 0.39 26.23%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 24/11/11 25/11/10 25/11/09 26/11/08 22/11/07 23/11/06 -
Price 3.50 3.86 3.38 2.87 2.65 3.60 2.52 -
P/RPS 10.20 9.44 15.97 12.26 12.40 17.66 2.77 24.24%
P/EPS 104.17 62.97 57.09 45.56 44.61 29.48 7.30 55.67%
EY 0.96 1.59 1.75 2.20 2.24 3.39 13.70 -35.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.87 1.72 1.67 1.89 2.40 0.45 23.26%

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