[GENTING] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[GENTING] GENTING BHD
Announcement Date
21-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 40.56%
YoY- -7.84%
Quarter Report
Latest QR
Upcoming QR
GENTING's Result
GENTING's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 8,535,495 4,367,631 18,216,498 13,594,471 9,102,155 4,693,367 17,111,661 -37.18%
PBT 1,641,312 1,215,588 4,262,349 3,349,156 2,395,224 1,464,238 4,344,226 -47.83%
Tax -423,380 -253,927 -1,116,223 -872,329 -598,507 -388,819 -639,124 -24.06%
NP 1,217,932 961,661 3,146,126 2,476,827 1,796,717 1,075,419 3,705,102 -52.46%
-
NP to SH 687,969 620,060 1,496,133 1,222,297 869,597 497,531 1,810,066 -47.62%
-
Tax Rate 25.80% 20.89% 26.19% 26.05% 24.99% 26.55% 14.71% -
Total Cost 7,317,563 3,405,970 15,070,372 11,117,644 7,305,438 3,617,948 13,406,559 -33.28%
-
Net Worth 28,745,948 28,289,308 26,824,136 25,812,713 25,842,848 26,025,838 25,309,147 8.88%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 148,610 37,140 37,130 - 1,847,383 -
Div Payout % - - 9.93% 3.04% 4.27% - 102.06% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 28,745,948 28,289,308 26,824,136 25,812,713 25,842,848 26,025,838 25,309,147 8.88%
NOSH 3,718,751 3,717,386 3,715,254 3,714,059 3,713,052 3,707,384 3,694,766 0.43%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 14.27% 22.02% 17.27% 18.22% 19.74% 22.91% 21.65% -
ROE 2.39% 2.19% 5.58% 4.74% 3.36% 1.91% 7.15% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 229.53 117.49 490.32 366.03 245.14 126.60 463.13 -37.45%
EPS 18.50 16.68 40.27 32.91 23.42 13.42 48.99 -47.84%
DPS 0.00 0.00 4.00 1.00 1.00 0.00 50.00 -
NAPS 7.73 7.61 7.22 6.95 6.96 7.02 6.85 8.41%
Adjusted Per Share Value based on latest NOSH - 3,716,543
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 220.16 112.66 469.87 350.65 234.78 121.06 441.38 -37.18%
EPS 17.75 15.99 38.59 31.53 22.43 12.83 46.69 -47.61%
DPS 0.00 0.00 3.83 0.96 0.96 0.00 47.65 -
NAPS 7.4147 7.2969 6.919 6.6581 6.6659 6.7131 6.5282 8.88%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 8.06 9.00 8.87 9.49 9.99 10.00 10.26 -
P/RPS 3.51 7.66 1.81 2.59 4.08 7.90 2.22 35.83%
P/EPS 43.57 53.96 22.03 28.84 42.66 74.52 20.94 63.20%
EY 2.30 1.85 4.54 3.47 2.34 1.34 4.77 -38.59%
DY 0.00 0.00 0.45 0.11 0.10 0.00 4.87 -
P/NAPS 1.04 1.18 1.23 1.37 1.44 1.42 1.50 -21.71%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 28/05/15 26/02/15 21/11/14 28/08/14 29/05/14 27/02/14 -
Price 6.64 8.50 8.98 9.40 9.70 9.80 10.08 -
P/RPS 2.89 7.23 1.83 2.57 3.96 7.74 2.18 20.74%
P/EPS 35.89 50.96 22.30 28.56 41.42 73.03 20.58 45.03%
EY 2.79 1.96 4.48 3.50 2.41 1.37 4.86 -30.99%
DY 0.00 0.00 0.45 0.11 0.10 0.00 4.96 -
P/NAPS 0.86 1.12 1.24 1.35 1.39 1.40 1.47 -30.11%

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