[GENTING] YoY TTM Result on 31-Dec-2008 [#4]

Stock
[GENTING] GENTING BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -52.74%
YoY- -71.38%
Quarter Report
Latest QR
Upcoming QR
GENTING's Result
GENTING's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 19,058,856 15,194,737 8,893,617 9,082,508 8,483,821 6,418,628 5,454,141 23.17%
PBT 6,515,687 4,394,324 2,528,449 1,734,794 3,394,509 2,703,873 2,434,322 17.82%
Tax -1,370,506 -983,625 -745,603 -751,375 -832,216 -461,382 -744,182 10.70%
NP 5,145,181 3,410,699 1,782,846 983,419 2,562,293 2,242,491 1,690,140 20.37%
-
NP to SH 2,867,501 2,202,957 1,044,340 569,296 1,988,865 1,504,244 1,246,947 14.88%
-
Tax Rate 21.03% 22.38% 29.49% 43.31% 24.52% 17.06% 30.57% -
Total Cost 13,913,675 11,784,038 7,110,771 8,099,089 5,921,528 4,176,137 3,764,001 24.33%
-
Net Worth 17,606,470 15,477,405 13,896,144 12,447,769 12,352,525 10,654,843 13,861,200 4.06%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 295,777 288,586 266,167 258,832 258,808 45,341 204,403 6.34%
Div Payout % 10.31% 13.10% 25.49% 45.47% 13.01% 3.01% 16.39% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 17,606,470 15,477,405 13,896,144 12,447,769 12,352,525 10,654,843 13,861,200 4.06%
NOSH 3,691,083 3,702,728 3,695,783 3,693,700 3,698,360 710,322 705,045 31.75%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 27.00% 22.45% 20.05% 10.83% 30.20% 34.94% 30.99% -
ROE 16.29% 14.23% 7.52% 4.57% 16.10% 14.12% 9.00% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 516.35 410.37 240.64 245.89 229.39 903.62 773.59 -6.51%
EPS 77.69 59.50 28.26 15.41 53.78 211.77 176.86 -12.80%
DPS 8.00 7.80 7.20 7.00 7.00 6.40 29.00 -19.30%
NAPS 4.77 4.18 3.76 3.37 3.34 15.00 19.66 -21.01%
Adjusted Per Share Value based on latest NOSH - 3,693,700
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 491.60 391.93 229.40 234.27 218.83 165.56 140.68 23.17%
EPS 73.96 56.82 26.94 14.68 51.30 38.80 32.16 14.88%
DPS 7.63 7.44 6.87 6.68 6.68 1.17 5.27 6.35%
NAPS 4.5414 3.9922 3.5843 3.2108 3.1862 2.7483 3.5753 4.06%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 11.00 11.18 7.34 3.70 7.90 6.60 4.28 -
P/RPS 2.13 2.72 3.05 1.50 3.44 0.73 0.55 25.30%
P/EPS 14.16 18.79 25.98 24.01 14.69 3.12 2.42 34.21%
EY 7.06 5.32 3.85 4.17 6.81 32.09 41.32 -25.49%
DY 0.73 0.70 0.98 1.89 0.89 0.97 6.78 -31.01%
P/NAPS 2.31 2.67 1.95 1.10 2.37 0.44 0.22 47.95%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 28/02/12 23/02/11 25/02/10 26/02/09 28/02/08 28/02/07 22/02/06 -
Price 10.54 10.38 6.31 3.54 6.85 7.10 4.60 -
P/RPS 2.04 2.53 2.62 1.44 2.99 0.79 0.59 22.95%
P/EPS 13.57 17.45 22.33 22.97 12.74 3.35 2.60 31.68%
EY 7.37 5.73 4.48 4.35 7.85 29.83 38.45 -24.05%
DY 0.76 0.75 1.14 1.98 1.02 0.90 6.30 -29.69%
P/NAPS 2.21 2.48 1.68 1.05 2.05 0.47 0.23 45.78%

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