[GENM] QoQ 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- 16.64%
YoY- 70.32%
Quarter Report
Latest QR
Upcoming QR
GENM's Result
GENM's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 2,291,583 2,224,218 2,282,941 2,199,717 2,234,605 2,214,354 2,291,879 -0.00%
PBT 246,788 344,726 1,796,767 519,655 512,054 262,116 357,846 -21.95%
Tax -73,212 -49,440 -137,621 12,500 -46,789 -117,985 -11,840 237.26%
NP 173,576 295,286 1,659,146 532,155 465,265 144,131 346,006 -36.89%
-
NP to SH 193,423 323,915 1,686,334 555,733 476,444 161,567 338,558 -31.17%
-
Tax Rate 29.67% 14.34% 7.66% -2.41% 9.14% 45.01% 3.31% -
Total Cost 2,118,007 1,928,932 623,795 1,667,562 1,769,340 2,070,223 1,945,873 5.81%
-
Net Worth 19,311,222 20,664,379 19,856,161 18,689,041 18,220,304 17,964,443 19,047,420 0.92%
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 - 763,698 - 169,754 - 243,038 -4.58%
Div Payout % 117.11% - 45.29% - 35.63% - 71.79% -
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 18,220,304 17,964,443 19,047,420 0.92%
NOSH 5,938,040 5,938,040 5,938,040 5,938,040 5,658,479 5,649,196 5,652,053 3.34%
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 7.57% 13.28% 72.68% 24.19% 20.82% 6.51% 15.10% -
ROE 1.00% 1.57% 8.49% 2.97% 2.61% 0.90% 1.78% -
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 40.47 37.46 40.36 38.84 39.49 39.20 40.55 -0.13%
EPS 3.42 5.73 29.81 9.82 8.42 2.86 5.99 -31.20%
DPS 4.00 0.00 13.50 0.00 3.00 0.00 4.30 -4.71%
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 38.59 37.46 38.45 37.04 37.63 37.29 38.60 -0.01%
EPS 3.26 5.73 28.40 9.36 8.02 2.72 5.70 -31.12%
DPS 3.81 0.00 12.86 0.00 2.86 0.00 4.09 -4.62%
NAPS 3.2521 3.48 3.3439 3.1473 3.0684 3.0253 3.2077 0.92%
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 13.59 14.55 11.35 11.71 11.27 11.58 10.80 16.57%
P/EPS 161.03 99.91 15.36 46.37 52.85 158.74 73.12 69.35%
EY 0.62 1.00 6.51 2.16 1.89 0.63 1.37 -41.08%
DY 0.73 0.00 2.95 0.00 0.67 0.00 0.98 -17.84%
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 14.95 16.31 13.55 11.92 10.89 10.84 10.75 24.61%
P/EPS 177.13 112.01 18.35 47.18 51.07 148.60 72.79 81.01%
EY 0.56 0.89 5.45 2.12 1.96 0.67 1.37 -44.95%
DY 0.66 0.00 2.47 0.00 0.70 0.00 0.99 -23.70%
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