[GENM] YoY Quarter Result on 30-Sep-2010 [#3]

Stock
[GENM] GENTING MALAYSIA BERHAD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 10.05%
YoY- -6.41%
Quarter Report
Latest QR
Upcoming QR
GENM's Result
GENM's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 2,120,956 1,943,076 2,315,836 1,202,916 1,335,901 1,224,909 1,115,382 11.29%
PBT 365,647 281,215 463,084 416,262 470,667 464,788 755,849 -11.38%
Tax -48,218 -90,868 -115,939 -79,845 -111,313 -124,295 -87,868 -9.50%
NP 317,429 190,347 347,145 336,417 359,354 340,493 667,981 -11.65%
-
NP to SH 322,617 190,347 347,145 336,417 359,456 340,590 668,080 -11.41%
-
Tax Rate 13.19% 32.31% 25.04% 19.18% 23.65% 26.74% 11.63% -
Total Cost 1,803,527 1,752,729 1,968,691 866,499 976,547 884,416 447,401 26.12%
-
Net Worth 14,514,929 12,576,498 11,665,883 11,138,130 9,813,719 8,027,373 8,207,370 9.95%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 14,514,929 12,576,498 11,665,883 11,138,130 9,813,719 8,027,373 8,207,370 9.95%
NOSH 5,669,894 5,665,089 5,663,050 5,682,719 5,705,650 5,733,838 5,471,580 0.59%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 14.97% 9.80% 14.99% 27.97% 26.90% 27.80% 59.89% -
ROE 2.22% 1.51% 2.98% 3.02% 3.66% 4.24% 8.14% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 37.41 34.30 40.89 21.17 23.41 21.36 20.39 10.63%
EPS 5.69 3.36 6.13 5.92 6.30 5.94 12.21 -11.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.56 2.22 2.06 1.96 1.72 1.40 1.50 9.30%
Adjusted Per Share Value based on latest NOSH - 5,682,719
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 35.72 32.72 39.00 20.26 22.50 20.63 18.78 11.29%
EPS 5.43 3.21 5.85 5.67 6.05 5.74 11.25 -11.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4444 2.118 1.9646 1.8757 1.6527 1.3519 1.3822 9.95%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 4.22 3.50 3.51 3.39 2.74 2.54 3.92 -
P/RPS 11.28 10.20 8.58 16.01 11.70 11.89 19.23 -8.49%
P/EPS 74.17 104.17 57.26 57.26 43.49 42.76 32.10 14.96%
EY 1.35 0.96 1.75 1.75 2.30 2.34 3.11 -12.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.58 1.70 1.73 1.59 1.81 2.61 -7.35%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/11/13 29/11/12 24/11/11 25/11/10 25/11/09 26/11/08 22/11/07 -
Price 4.28 3.50 3.86 3.38 2.87 2.65 3.60 -
P/RPS 11.44 10.20 9.44 15.97 12.26 12.40 17.66 -6.97%
P/EPS 75.22 104.17 62.97 57.09 45.56 44.61 29.48 16.87%
EY 1.33 0.96 1.59 1.75 2.20 2.24 3.39 -14.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.58 1.87 1.72 1.67 1.89 2.40 -5.85%

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