[GENTING] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[GENTING] GENTING BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 8.6%
YoY- -29.64%
Quarter Report
Latest QR
Upcoming QR
GENTING's Result
GENTING's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 18,773,468 17,111,661 16,943,073 16,457,724 15,659,844 16,461,861 17,028,593 6.72%
PBT 5,856,952 4,344,226 4,322,005 4,318,838 3,733,196 4,825,995 4,693,126 15.93%
Tax -1,555,276 -639,124 -720,078 -741,418 -375,436 961,288 -936,341 40.29%
NP 4,301,676 3,705,102 3,601,926 3,577,420 3,357,760 5,787,283 3,756,785 9.45%
-
NP to SH 1,990,124 1,810,066 1,768,309 1,728,266 1,591,352 3,983,484 2,010,129 -0.66%
-
Tax Rate 26.55% 14.71% 16.66% 17.17% 10.06% -19.92% 19.95% -
Total Cost 14,471,792 13,406,559 13,341,146 12,880,304 12,302,084 10,674,578 13,271,808 5.94%
-
Net Worth 26,025,838 25,309,147 23,938,671 23,312,010 22,459,191 21,681,085 19,168,124 22.63%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 1,847,383 2,462,826 - - 295,483 172,353 -
Div Payout % - 102.06% 139.28% - - 7.42% 8.57% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 26,025,838 25,309,147 23,938,671 23,312,010 22,459,191 21,681,085 19,168,124 22.63%
NOSH 3,707,384 3,694,766 3,694,239 3,694,454 3,693,945 3,693,541 3,693,280 0.25%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 22.91% 21.65% 21.26% 21.74% 21.44% 35.16% 22.06% -
ROE 7.65% 7.15% 7.39% 7.41% 7.09% 18.37% 10.49% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 506.38 463.13 458.63 445.47 423.93 445.69 461.07 6.45%
EPS 53.68 48.99 47.87 46.78 43.08 107.85 54.43 -0.92%
DPS 0.00 50.00 66.67 0.00 0.00 8.00 4.67 -
NAPS 7.02 6.85 6.48 6.31 6.08 5.87 5.19 22.32%
Adjusted Per Share Value based on latest NOSH - 3,694,889
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 484.24 441.38 437.03 424.51 403.93 424.61 439.23 6.72%
EPS 51.33 46.69 45.61 44.58 41.05 102.75 51.85 -0.67%
DPS 0.00 47.65 63.53 0.00 0.00 7.62 4.45 -
NAPS 6.7131 6.5282 6.1747 6.0131 5.7931 5.5924 4.9442 22.64%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 10.00 10.26 10.40 10.44 10.02 9.20 8.71 -
P/RPS 1.97 2.22 2.27 2.34 2.36 2.06 1.89 2.80%
P/EPS 18.63 20.94 21.73 22.32 23.26 8.53 16.00 10.68%
EY 5.37 4.77 4.60 4.48 4.30 11.72 6.25 -9.63%
DY 0.00 4.87 6.41 0.00 0.00 0.87 0.54 -
P/NAPS 1.42 1.50 1.60 1.65 1.65 1.57 1.68 -10.61%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 27/02/14 28/11/13 29/08/13 30/05/13 28/02/13 29/11/12 -
Price 9.80 10.08 10.36 9.18 10.26 9.49 8.82 -
P/RPS 1.94 2.18 2.26 2.06 2.42 2.13 1.91 1.04%
P/EPS 18.26 20.58 21.64 19.62 23.82 8.80 16.21 8.27%
EY 5.48 4.86 4.62 5.10 4.20 11.36 6.17 -7.60%
DY 0.00 4.96 6.44 0.00 0.00 0.84 0.53 -
P/NAPS 1.40 1.47 1.60 1.45 1.69 1.62 1.70 -12.15%

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