[GENM] QoQ Quarter Result on 31-Mar-2017 [#1]

Stock
[GENM] GENTING MALAYSIA BERHAD
Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -80.79%
YoY- 100.48%
Quarter Report
Latest QR
Upcoming QR
GENM's Result
GENM's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 2,544,008 2,269,300 2,291,583 2,224,218 2,282,941 2,199,717 2,234,605 9.00%
PBT 477,321 249,823 246,788 344,726 1,796,767 519,655 512,054 -4.56%
Tax -47,001 -77,567 -73,212 -49,440 -137,621 12,500 -46,789 0.30%
NP 430,320 172,256 173,576 295,286 1,659,146 532,155 465,265 -5.05%
-
NP to SH 449,387 193,372 193,423 323,915 1,686,334 555,733 476,444 -3.81%
-
Tax Rate 9.85% 31.05% 29.67% 14.34% 7.66% -2.41% 9.14% -
Total Cost 2,113,688 2,097,044 2,118,007 1,928,932 623,795 1,667,562 1,769,340 12.55%
-
Net Worth 1,532,409 19,285,249 19,311,222 20,664,379 19,856,161 18,689,041 18,220,304 -80.71%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 58,420 - 226,524 - 763,698 - 169,754 -50.79%
Div Payout % 13.00% - 117.11% - 45.29% - 35.63% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 1,532,409 19,285,249 19,311,222 20,664,379 19,856,161 18,689,041 18,220,304 -80.71%
NOSH 5,938,040 5,938,040 5,938,040 5,938,040 5,938,040 5,938,040 5,658,479 3.25%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 16.92% 7.59% 7.57% 13.28% 72.68% 24.19% 20.82% -
ROE 29.33% 1.00% 1.00% 1.57% 8.49% 2.97% 2.61% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 566.11 40.01 40.47 37.46 40.36 38.84 39.49 487.26%
EPS 7.94 3.41 3.42 5.73 29.81 9.82 8.42 -3.82%
DPS 13.00 0.00 4.00 0.00 13.50 0.00 3.00 165.08%
NAPS 3.41 3.40 3.41 3.48 3.51 3.30 3.22 3.88%
Adjusted Per Share Value based on latest NOSH - 5,938,040
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 42.84 38.22 38.59 37.46 38.45 37.04 37.63 9.00%
EPS 7.57 3.26 3.26 5.73 28.40 9.36 8.02 -3.76%
DPS 0.98 0.00 3.81 0.00 12.86 0.00 2.86 -50.93%
NAPS 0.2581 3.2477 3.2521 3.48 3.3439 3.1473 3.0684 -80.71%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 5.63 5.38 5.50 5.45 4.58 4.55 4.45 -
P/RPS 0.99 13.45 13.59 14.55 11.35 11.71 11.27 -80.15%
P/EPS 5.63 157.81 161.03 99.91 15.36 46.37 52.85 -77.43%
EY 17.76 0.63 0.62 1.00 6.51 2.16 1.89 343.48%
DY 2.31 0.00 0.73 0.00 2.95 0.00 0.67 127.70%
P/NAPS 1.65 1.58 1.61 1.57 1.30 1.38 1.38 12.61%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 23/11/17 24/08/17 29/05/17 23/02/17 24/11/16 25/08/16 -
Price 5.27 5.10 6.05 6.11 5.47 4.63 4.30 -
P/RPS 0.93 12.75 14.95 16.31 13.55 11.92 10.89 -80.52%
P/EPS 5.27 149.60 177.13 112.01 18.35 47.18 51.07 -77.90%
EY 18.98 0.67 0.56 0.89 5.45 2.12 1.96 352.44%
DY 2.47 0.00 0.66 0.00 2.47 0.00 0.70 131.24%
P/NAPS 1.55 1.50 1.77 1.76 1.56 1.40 1.34 10.16%

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