[GENM] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[GENM] GENTING MALAYSIA BERHAD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 63.27%
YoY- -59.73%
Quarter Report
Latest QR
Upcoming QR
GENM's Result
GENM's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 7,420,567 4,821,624 2,399,498 9,328,709 6,784,701 4,515,401 2,224,218 123.11%
PBT -404,417 862,641 397,513 1,318,258 840,937 591,114 344,726 -
Tax -387,324 -142,309 -55,447 -247,220 -200,219 -122,652 -49,440 293.96%
NP -791,741 720,332 342,066 1,071,038 640,718 468,462 295,286 -
-
NP to SH -739,727 753,943 358,237 1,159,697 710,310 516,938 323,915 -
-
Tax Rate - 16.50% 13.95% 18.75% 23.81% 20.75% 14.34% -
Total Cost 8,212,308 4,101,292 2,057,432 8,257,671 6,143,983 4,046,939 1,928,932 162.45%
-
Net Worth 17,535,512 19,069,225 18,888,958 1,532,409 19,285,249 19,311,222 20,664,379 -10.35%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 339,397 339,511 - 76,395 226,885 226,524 - -
Div Payout % 0.00% 45.03% - 6.59% 31.94% 43.82% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 17,535,512 19,069,225 18,888,958 1,532,409 19,285,249 19,311,222 20,664,379 -10.35%
NOSH 5,938,040 5,938,040 5,938,040 5,938,040 5,938,040 5,938,040 5,938,040 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -10.67% 14.94% 14.26% 11.48% 9.44% 10.37% 13.28% -
ROE -4.22% 3.95% 1.90% 75.68% 3.68% 2.68% 1.57% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 131.18 85.21 42.43 2,075.87 119.61 79.73 37.46 130.42%
EPS -13.08 13.33 6.33 20.48 12.55 9.13 5.73 -
DPS 6.00 6.00 0.00 17.00 4.00 4.00 0.00 -
NAPS 3.10 3.37 3.34 3.41 3.40 3.41 3.48 -7.41%
Adjusted Per Share Value based on latest NOSH - 5,938,040
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 124.97 81.20 40.41 157.10 114.26 76.04 37.46 123.10%
EPS -12.46 12.70 6.03 19.53 11.96 8.71 5.73 -
DPS 5.72 5.72 0.00 1.29 3.82 3.81 0.00 -
NAPS 2.9531 3.2114 3.181 0.2581 3.2477 3.2521 3.48 -10.35%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 4.99 4.88 4.90 5.63 5.38 5.50 5.45 -
P/RPS 3.80 5.73 11.55 0.27 4.50 6.90 14.55 -59.10%
P/EPS -38.16 36.63 77.35 2.18 42.96 60.25 99.91 -
EY -2.62 2.73 1.29 45.84 2.33 1.66 1.00 -
DY 1.20 1.23 0.00 3.02 0.74 0.73 0.00 -
P/NAPS 1.61 1.45 1.47 1.65 1.58 1.61 1.57 1.68%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 30/11/18 29/08/18 24/05/18 27/02/18 23/11/17 24/08/17 29/05/17 -
Price 2.86 5.16 4.93 5.27 5.10 6.05 6.11 -
P/RPS 2.18 6.06 11.62 0.25 4.26 7.59 16.31 -73.82%
P/EPS -21.87 38.73 77.83 2.04 40.73 66.28 112.01 -
EY -4.57 2.58 1.28 48.97 2.46 1.51 0.89 -
DY 2.10 1.16 0.00 3.23 0.78 0.66 0.00 -
P/NAPS 0.92 1.53 1.48 1.55 1.50 1.77 1.76 -35.08%

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