[GENM] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[GENM] GENTING MALAYSIA BERHAD
Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 87.1%
YoY- 29.85%
Quarter Report
Latest QR
Upcoming QR
GENM's Result
GENM's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 4,515,401 2,224,218 8,931,617 6,648,676 4,448,959 2,214,354 8,395,906 -33.89%
PBT 591,114 344,726 3,090,592 1,293,825 774,170 262,116 1,529,967 -46.98%
Tax -122,652 -49,440 -289,895 -152,274 -164,774 -117,985 -286,968 -43.28%
NP 468,462 295,286 2,800,697 1,141,551 609,396 144,131 1,242,999 -47.85%
-
NP to SH 516,938 323,915 2,880,078 1,193,744 638,011 161,567 1,257,877 -44.75%
-
Tax Rate 20.75% 14.34% 9.38% 11.77% 21.28% 45.01% 18.76% -
Total Cost 4,046,939 1,928,932 6,130,920 5,507,125 3,839,563 2,070,223 7,152,907 -31.61%
-
Net Worth 19,311,222 20,664,379 19,856,161 18,689,041 18,212,725 17,964,443 19,086,202 0.78%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 226,524 - 933,409 169,900 169,683 - 402,112 -31.81%
Div Payout % 43.82% - 32.41% 14.23% 26.60% - 31.97% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 19,311,222 20,664,379 19,856,161 18,689,041 18,212,725 17,964,443 19,086,202 0.78%
NOSH 5,938,040 5,938,040 5,938,040 5,938,040 5,656,126 5,649,196 5,663,561 3.20%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 10.37% 13.28% 31.36% 17.17% 13.70% 6.51% 14.80% -
ROE 2.68% 1.57% 14.50% 6.39% 3.50% 0.90% 6.59% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 79.73 37.46 157.89 117.40 78.66 39.20 148.24 -33.88%
EPS 9.13 5.73 50.91 21.10 11.28 2.86 22.21 -44.74%
DPS 4.00 0.00 16.50 3.00 3.00 0.00 7.10 -31.81%
NAPS 3.41 3.48 3.51 3.30 3.22 3.18 3.37 0.79%
Adjusted Per Share Value based on latest NOSH - 5,938,040
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 76.04 37.46 150.41 111.97 74.92 37.29 141.39 -33.89%
EPS 8.71 5.73 48.50 20.10 10.74 2.72 21.18 -44.72%
DPS 3.81 0.00 15.72 2.86 2.86 0.00 6.77 -31.85%
NAPS 3.2521 3.48 3.3439 3.1473 3.0671 3.0253 3.2142 0.78%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 5.50 5.45 4.58 4.55 4.45 4.54 4.38 -
P/RPS 6.90 14.55 2.90 3.88 5.66 11.58 2.95 76.29%
P/EPS 60.25 99.91 9.00 21.59 39.45 158.74 19.72 110.69%
EY 1.66 1.00 11.12 4.63 2.53 0.63 5.07 -52.52%
DY 0.73 0.00 3.60 0.66 0.67 0.00 1.62 -41.25%
P/NAPS 1.61 1.57 1.30 1.38 1.38 1.43 1.30 15.33%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 24/08/17 29/05/17 23/02/17 24/11/16 25/08/16 24/05/16 23/02/16 -
Price 6.05 6.11 5.47 4.63 4.30 4.25 4.36 -
P/RPS 7.59 16.31 3.46 3.94 5.47 10.84 2.94 88.29%
P/EPS 66.28 112.01 10.74 21.97 38.12 148.60 19.63 125.23%
EY 1.51 0.89 9.31 4.55 2.62 0.67 5.09 -55.55%
DY 0.66 0.00 3.02 0.65 0.70 0.00 1.63 -45.29%
P/NAPS 1.77 1.76 1.56 1.40 1.34 1.34 1.29 23.50%

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