[GENM] YoY Quarter Result on 31-Dec-2010 [#4]

Stock
[GENM] GENTING MALAYSIA BERHAD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 7.64%
YoY- 1.06%
Quarter Report
Latest QR
Upcoming QR
GENM's Result
GENM's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 2,120,123 1,926,506 2,331,245 1,558,525 1,275,555 1,329,102 1,141,219 10.86%
PBT 438,050 518,971 453,734 503,218 469,385 -244,496 431,764 0.24%
Tax -46,178 -73,281 -104,453 -141,093 -111,169 -143,446 -87,770 -10.14%
NP 391,872 445,690 349,281 362,125 358,216 -387,942 343,994 2.19%
-
NP to SH 400,515 445,690 349,281 362,125 358,320 -387,843 344,094 2.56%
-
Tax Rate 10.54% 14.12% 23.02% 28.04% 23.68% - 20.33% -
Total Cost 1,728,251 1,480,816 1,981,964 1,196,400 917,339 1,717,044 797,225 13.75%
-
Net Worth 15,487,336 13,155,225 11,944,616 11,617,468 10,140,057 8,331,442 7,810,387 12.07%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 221,247 283,517 271,725 249,350 244,956 229,832 196,625 1.98%
Div Payout % 55.24% 63.61% 77.80% 68.86% 68.36% 0.00% 57.14% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 15,487,336 13,155,225 11,944,616 11,617,468 10,140,057 8,331,442 7,810,387 12.07%
NOSH 5,673,017 5,670,356 5,660,956 5,667,058 5,696,661 5,745,822 5,461,809 0.63%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 18.48% 23.13% 14.98% 23.24% 28.08% -29.19% 30.14% -
ROE 2.59% 3.39% 2.92% 3.12% 3.53% -4.66% 4.41% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 37.37 33.98 41.18 27.50 22.39 23.13 20.89 10.16%
EPS 7.06 7.86 6.17 6.39 6.29 -6.75 6.30 1.91%
DPS 3.90 5.00 4.80 4.40 4.30 4.00 3.60 1.34%
NAPS 2.73 2.32 2.11 2.05 1.78 1.45 1.43 11.36%
Adjusted Per Share Value based on latest NOSH - 5,667,058
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 35.70 32.44 39.26 26.25 21.48 22.38 19.22 10.86%
EPS 6.74 7.51 5.88 6.10 6.03 -6.53 5.79 2.56%
DPS 3.73 4.77 4.58 4.20 4.13 3.87 3.31 2.00%
NAPS 2.6082 2.2154 2.0115 1.9564 1.7076 1.4031 1.3153 12.07%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 4.38 3.55 3.83 3.39 2.81 2.26 3.88 -
P/RPS 11.72 10.45 9.30 12.33 12.55 9.77 18.57 -7.37%
P/EPS 62.04 45.17 62.07 53.05 44.67 -33.48 61.59 0.12%
EY 1.61 2.21 1.61 1.88 2.24 -2.99 1.62 -0.10%
DY 0.89 1.41 1.25 1.30 1.53 1.77 0.93 -0.72%
P/NAPS 1.60 1.53 1.82 1.65 1.58 1.56 2.71 -8.40%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 28/02/13 28/02/12 23/02/11 25/02/10 25/02/09 28/02/08 -
Price 4.31 3.70 3.80 3.31 2.72 2.24 3.80 -
P/RPS 11.53 10.89 9.23 12.04 12.15 9.68 18.19 -7.31%
P/EPS 61.05 47.07 61.59 51.80 43.24 -33.19 60.32 0.20%
EY 1.64 2.12 1.62 1.93 2.31 -3.01 1.66 -0.20%
DY 0.90 1.35 1.26 1.33 1.58 1.79 0.95 -0.89%
P/NAPS 1.58 1.59 1.80 1.61 1.53 1.54 2.66 -8.30%

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