[GENTING] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[GENTING] GENTING BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 54.0%
YoY- 83.44%
Quarter Report
Latest QR
Upcoming QR
GENTING's Result
GENTING's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 17,013,724 19,058,856 15,194,737 8,893,617 9,082,508 8,483,821 6,418,628 17.62%
PBT 4,826,382 6,515,687 4,394,324 2,528,449 1,734,794 3,394,509 2,703,873 10.12%
Tax 960,901 -1,370,506 -983,625 -745,603 -751,375 -832,216 -461,382 -
NP 5,787,283 5,145,181 3,410,699 1,782,846 983,419 2,562,293 2,242,491 17.10%
-
NP to SH 3,983,484 2,867,501 2,202,957 1,044,340 569,296 1,988,865 1,504,244 17.60%
-
Tax Rate -19.91% 21.03% 22.38% 29.49% 43.31% 24.52% 17.06% -
Total Cost 11,226,441 13,913,675 11,784,038 7,110,771 8,099,089 5,921,528 4,176,137 17.89%
-
Net Worth 21,688,488 17,606,470 15,477,405 13,896,144 12,447,769 12,352,525 10,654,843 12.56%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 295,562 295,777 288,586 266,167 258,832 258,808 45,341 36.63%
Div Payout % 7.42% 10.31% 13.10% 25.49% 45.47% 13.01% 3.01% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 21,688,488 17,606,470 15,477,405 13,896,144 12,447,769 12,352,525 10,654,843 12.56%
NOSH 3,694,802 3,691,083 3,702,728 3,695,783 3,693,700 3,698,360 710,322 31.59%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 34.02% 27.00% 22.45% 20.05% 10.83% 30.20% 34.94% -
ROE 18.37% 16.29% 14.23% 7.52% 4.57% 16.10% 14.12% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 460.48 516.35 410.37 240.64 245.89 229.39 903.62 -10.61%
EPS 107.81 77.69 59.50 28.26 15.41 53.78 211.77 -10.63%
DPS 8.00 8.00 7.80 7.20 7.00 7.00 6.40 3.78%
NAPS 5.87 4.77 4.18 3.76 3.37 3.34 15.00 -14.46%
Adjusted Per Share Value based on latest NOSH - 3,695,783
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 438.85 491.60 391.93 229.40 234.27 218.83 165.56 17.62%
EPS 102.75 73.96 56.82 26.94 14.68 51.30 38.80 17.60%
DPS 7.62 7.63 7.44 6.87 6.68 6.68 1.17 36.61%
NAPS 5.5943 4.5414 3.9922 3.5843 3.2108 3.1862 2.7483 12.56%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 9.20 11.00 11.18 7.34 3.70 7.90 6.60 -
P/RPS 2.00 2.13 2.72 3.05 1.50 3.44 0.73 18.27%
P/EPS 8.53 14.16 18.79 25.98 24.01 14.69 3.12 18.23%
EY 11.72 7.06 5.32 3.85 4.17 6.81 32.09 -15.44%
DY 0.87 0.73 0.70 0.98 1.89 0.89 0.97 -1.79%
P/NAPS 1.57 2.31 2.67 1.95 1.10 2.37 0.44 23.59%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 28/02/12 23/02/11 25/02/10 26/02/09 28/02/08 28/02/07 -
Price 9.49 10.54 10.38 6.31 3.54 6.85 7.10 -
P/RPS 2.06 2.04 2.53 2.62 1.44 2.99 0.79 17.30%
P/EPS 8.80 13.57 17.45 22.33 22.97 12.74 3.35 17.44%
EY 11.36 7.37 5.73 4.48 4.35 7.85 29.83 -14.85%
DY 0.84 0.76 0.75 1.14 1.98 1.02 0.90 -1.14%
P/NAPS 1.62 2.21 2.48 1.68 1.05 2.05 0.47 22.88%

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