[GENTING] YoY TTM Result on 30-Sep-2011 [#3]

Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -6.18%
YoY- 29.1%
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 17,998,827 16,949,584 17,590,451 18,326,564 13,428,120 8,963,693 8,941,919 12.36%
PBT 4,451,878 4,548,041 5,246,350 5,971,957 3,797,209 1,833,855 2,753,333 8.33%
Tax -971,394 1,123,098 -1,013,739 -1,435,623 -796,630 -746,935 -708,723 5.39%
NP 3,480,484 5,671,139 4,232,611 4,536,334 3,000,579 1,086,920 2,044,610 9.26%
-
NP to SH 1,706,131 3,802,119 2,280,510 2,560,021 1,982,924 678,156 1,204,522 5.97%
-
Tax Rate 21.82% -24.69% 19.32% 24.04% 20.98% 40.73% 25.74% -
Total Cost 14,518,343 11,278,445 13,357,840 13,790,230 10,427,541 7,876,773 6,897,309 13.20%
-
Net Worth 25,829,978 23,936,062 19,182,130 16,925,367 14,970,888 13,707,730 12,631,703 12.65%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 37,169 2,013,184 295,395 296,301 277,186 258,692 270,114 -28.13%
Div Payout % 2.18% 52.95% 12.95% 11.57% 13.98% 38.15% 22.43% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 25,829,978 23,936,062 19,182,130 16,925,367 14,970,888 13,707,730 12,631,703 12.65%
NOSH 3,716,543 3,693,836 3,695,978 3,695,495 3,696,515 3,694,805 3,704,311 0.05%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 19.34% 33.46% 24.06% 24.75% 22.35% 12.13% 22.87% -
ROE 6.61% 15.88% 11.89% 15.13% 13.25% 4.95% 9.54% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 484.29 458.86 475.93 495.92 363.26 242.60 241.39 12.29%
EPS 45.91 102.93 61.70 69.27 53.64 18.35 32.52 5.91%
DPS 1.00 54.50 8.00 8.00 7.50 7.00 7.30 -28.19%
NAPS 6.95 6.48 5.19 4.58 4.05 3.71 3.41 12.59%
Adjusted Per Share Value based on latest NOSH - 3,695,495
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 464.26 437.19 453.73 472.71 346.36 231.21 230.65 12.35%
EPS 44.01 98.07 58.82 66.03 51.15 17.49 31.07 5.97%
DPS 0.96 51.93 7.62 7.64 7.15 6.67 6.97 -28.12%
NAPS 6.6625 6.174 4.9478 4.3657 3.8616 3.5357 3.2582 12.65%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 9.49 10.40 8.71 9.10 9.92 6.86 5.25 -
P/RPS 1.96 2.27 1.83 1.83 2.73 2.83 2.17 -1.68%
P/EPS 20.67 10.10 14.12 13.14 18.49 37.38 16.15 4.19%
EY 4.84 9.90 7.08 7.61 5.41 2.68 6.19 -4.01%
DY 0.11 5.24 0.92 0.88 0.76 1.02 1.39 -34.46%
P/NAPS 1.37 1.60 1.68 1.99 2.45 1.85 1.54 -1.92%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 21/11/14 28/11/13 29/11/12 24/11/11 25/11/10 25/11/09 27/11/08 -
Price 9.40 10.36 8.82 10.28 10.40 7.08 4.44 -
P/RPS 1.94 2.26 1.85 2.07 2.86 2.92 1.84 0.88%
P/EPS 20.48 10.06 14.29 14.84 19.39 38.57 13.65 6.99%
EY 4.88 9.94 7.00 6.74 5.16 2.59 7.32 -6.53%
DY 0.11 5.26 0.91 0.78 0.72 0.99 1.64 -36.24%
P/NAPS 1.35 1.60 1.70 2.24 2.57 1.91 1.30 0.63%

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