Highlights

[GENTING] YoY Quarter Result on 2016-09-30 [#3]

Stock [GENTING]: GENTING BHD
Announcement Date 24-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     98.05%    YoY -     58.96%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 5,294,994 5,381,457 5,039,580 4,683,695 4,645,440 4,492,316 4,478,443 2.83%
  YoY % -1.61% 6.78% 7.60% 0.82% 3.41% 0.31% -
  Horiz. % 118.23% 120.16% 112.53% 104.58% 103.73% 100.31% 100.00%
PBT 954,053 -268,563 818,848 1,438,107 1,077,994 953,932 1,082,085 -2.08%
  YoY % 455.24% -132.80% -43.06% 33.41% 13.01% -11.84% -
  Horiz. % 88.17% -24.82% 75.67% 132.90% 99.62% 88.16% 100.00%
Tax -236,519 -462,842 -282,675 -247,068 -310,889 -273,822 -169,350 5.72%
  YoY % 48.90% -63.74% -14.41% 20.53% -13.54% -61.69% -
  Horiz. % 139.66% 273.30% 166.92% 145.89% 183.58% 161.69% 100.00%
NP 717,534 -731,405 536,173 1,191,039 767,105 680,110 912,735 -3.93%
  YoY % 198.10% -236.41% -54.98% 55.26% 12.79% -25.49% -
  Horiz. % 78.61% -80.13% 58.74% 130.49% 84.04% 74.51% 100.00%
NP to SH 305,682 -275,799 191,127 574,004 361,097 352,700 462,099 -6.65%
  YoY % 210.84% -244.30% -66.70% 58.96% 2.38% -23.67% -
  Horiz. % 66.15% -59.68% 41.36% 124.22% 78.14% 76.33% 100.00%
Tax Rate 24.79 % - % 34.52 % 17.18 % 28.84 % 28.70 % 15.65 % 7.96%
  YoY % 0.00% 0.00% 100.93% -40.43% 0.49% 83.39% -
  Horiz. % 158.40% 0.00% 220.58% 109.78% 184.28% 183.39% 100.00%
Total Cost 4,577,460 6,112,862 4,503,407 3,492,656 3,878,335 3,812,206 3,565,708 4.25%
  YoY % -25.12% 35.74% 28.94% -9.94% 1.73% 6.91% -
  Horiz. % 128.37% 171.43% 126.30% 97.95% 108.77% 106.91% 100.00%
Net Worth 34,809,423 33,634,896 34,577,648 32,547,195 32,242,131 25,829,978 23,936,062 6.44%
  YoY % 3.49% -2.73% 6.24% 0.95% 24.82% 7.91% -
  Horiz. % 145.43% 140.52% 144.46% 135.98% 134.70% 107.91% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - 1,846,918 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 399.68 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 34,809,423 33,634,896 34,577,648 32,547,195 32,242,131 25,829,978 23,936,062 6.44%
  YoY % 3.49% -2.73% 6.24% 0.95% 24.82% 7.91% -
  Horiz. % 145.43% 140.52% 144.46% 135.98% 134.70% 107.91% 100.00%
NOSH 3,850,600 3,839,600 3,799,741 3,723,935 3,718,815 3,716,543 3,693,836 0.69%
  YoY % 0.29% 1.05% 2.04% 0.14% 0.06% 0.61% -
  Horiz. % 104.24% 103.95% 102.87% 100.81% 100.68% 100.61% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 13.55 % -13.59 % 10.64 % 25.43 % 16.51 % 15.14 % 20.38 % -6.57%
  YoY % 199.71% -227.73% -58.16% 54.03% 9.05% -25.71% -
  Horiz. % 66.49% -66.68% 52.21% 124.78% 81.01% 74.29% 100.00%
ROE 0.88 % -0.82 % 0.55 % 1.76 % 1.12 % 1.37 % 1.93 % -12.26%
  YoY % 207.32% -249.09% -68.75% 57.14% -18.25% -29.02% -
  Horiz. % 45.60% -42.49% 28.50% 91.19% 58.03% 70.98% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 137.51 140.16 132.63 125.77 124.92 120.87 121.24 2.12%
  YoY % -1.89% 5.68% 5.45% 0.68% 3.35% -0.31% -
  Horiz. % 113.42% 115.61% 109.39% 103.74% 103.04% 99.69% 100.00%
EPS 7.94 -7.18 5.03 15.41 9.71 9.49 12.51 -7.29%
  YoY % 210.58% -242.74% -67.36% 58.70% 2.32% -24.14% -
  Horiz. % 63.47% -57.39% 40.21% 123.18% 77.62% 75.86% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 50.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 9.0400 8.7600 9.1000 8.7400 8.6700 6.9500 6.4800 5.70%
  YoY % 3.20% -3.74% 4.12% 0.81% 24.75% 7.25% -
  Horiz. % 139.51% 135.19% 140.43% 134.88% 133.80% 107.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,876,896
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 136.58 138.81 129.99 120.81 119.82 115.87 115.52 2.83%
  YoY % -1.61% 6.79% 7.60% 0.83% 3.41% 0.30% -
  Horiz. % 118.23% 120.16% 112.53% 104.58% 103.72% 100.30% 100.00%
EPS 7.88 -7.11 4.93 14.81 9.31 9.10 11.92 -6.66%
  YoY % 210.83% -244.22% -66.71% 59.08% 2.31% -23.66% -
  Horiz. % 66.11% -59.65% 41.36% 124.24% 78.10% 76.34% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 47.64 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 8.9787 8.6757 8.9189 8.3952 8.3165 6.6625 6.1740 6.44%
  YoY % 3.49% -2.73% 6.24% 0.95% 24.83% 7.91% -
  Horiz. % 145.43% 140.52% 144.46% 135.98% 134.70% 107.91% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 5.7400 7.8100 9.5500 7.9300 7.2700 9.4900 10.4000 -
P/RPS 4.17 5.57 7.20 6.31 5.82 7.85 8.58 -11.33%
  YoY % -25.13% -22.64% 14.10% 8.42% -25.86% -8.51% -
  Horiz. % 48.60% 64.92% 83.92% 73.54% 67.83% 91.49% 100.00%
P/EPS 72.31 -108.73 189.86 51.45 74.87 100.00 83.13 -2.30%
  YoY % 166.50% -157.27% 269.02% -31.28% -25.13% 20.29% -
  Horiz. % 86.98% -130.80% 228.39% 61.89% 90.06% 120.29% 100.00%
EY 1.38 -0.92 0.53 1.94 1.34 1.00 1.20 2.36%
  YoY % 250.00% -273.58% -72.68% 44.78% 34.00% -16.67% -
  Horiz. % 115.00% -76.67% 44.17% 161.67% 111.67% 83.33% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.81 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.63 0.89 1.05 0.91 0.84 1.37 1.60 -14.38%
  YoY % -29.21% -15.24% 15.38% 8.33% -38.69% -14.38% -
  Horiz. % 39.38% 55.62% 65.62% 56.88% 52.50% 85.62% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 28/11/19 30/11/18 23/11/17 24/11/16 26/11/15 21/11/14 28/11/13 -
Price 5.8500 6.2800 9.1500 8.0600 7.3000 9.4000 10.3600 -
P/RPS 4.25 4.48 6.90 6.41 5.84 7.78 8.54 -10.98%
  YoY % -5.13% -35.07% 7.64% 9.76% -24.94% -8.90% -
  Horiz. % 49.77% 52.46% 80.80% 75.06% 68.38% 91.10% 100.00%
P/EPS 73.69 -87.43 181.91 52.29 75.18 99.05 82.81 -1.93%
  YoY % 184.28% -148.06% 247.89% -30.45% -24.10% 19.61% -
  Horiz. % 88.99% -105.58% 219.67% 63.14% 90.79% 119.61% 100.00%
EY 1.36 -1.14 0.55 1.91 1.33 1.01 1.21 1.97%
  YoY % 219.30% -307.27% -71.20% 43.61% 31.68% -16.53% -
  Horiz. % 112.40% -94.21% 45.45% 157.85% 109.92% 83.47% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.83 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.65 0.72 1.01 0.92 0.84 1.35 1.60 -13.93%
  YoY % -9.72% -28.71% 9.78% 9.52% -37.78% -15.62% -
  Horiz. % 40.62% 45.00% 63.12% 57.50% 52.50% 84.38% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

280  546  558  861 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EAH 0.015-0.01 
 DNEX 0.91+0.045 
 EASTLND-OR 0.01-0.005 
 SCIB 0.27+0.065 
 SMTRACK 0.225-0.01 
 AHB 0.135+0.005 
 AGES 0.035-0.01 
 AIRASIA 0.59-0.025 
 MYEG 0.945-0.05 
 SCIB-WB 0.105+0.03 
PARTNERS & BROKERS