[GENTING] YoY Annual (Unaudited) Result on 31-Dec-2012 [#4]

Stock
[GENTING] GENTING BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
YoY- 38.92%
Quarter Report
Latest QR
Upcoming QR
GENTING's Result
GENTING's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 18,100,356 18,216,498 17,111,661 16,461,861 18,580,142 15,194,737 8,893,617 12.56%
PBT 3,445,997 4,262,349 4,344,226 4,825,995 6,364,744 4,394,324 2,528,449 5.29%
Tax -848,320 -1,116,223 -639,124 961,288 -1,219,563 -983,625 -745,603 2.17%
NP 2,597,677 3,146,126 3,705,102 5,787,283 5,145,181 3,410,699 1,782,846 6.47%
-
NP to SH 1,388,012 1,496,133 1,810,066 3,983,484 2,867,501 2,202,957 1,044,340 4.85%
-
Tax Rate 24.62% 26.19% 14.71% -19.92% 19.16% 22.38% 29.49% -
Total Cost 15,502,679 15,070,372 13,406,559 10,674,578 13,434,961 11,784,038 7,110,771 13.86%
-
Net Worth 32,637,238 26,824,136 25,309,147 21,681,085 17,644,453 15,458,049 13,894,969 15.28%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 130,102 148,610 1,847,383 295,483 295,923 288,451 266,073 -11.23%
Div Payout % 9.37% 9.93% 102.06% 7.42% 10.32% 13.09% 25.48% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 32,637,238 26,824,136 25,309,147 21,681,085 17,644,453 15,458,049 13,894,969 15.28%
NOSH 3,717,225 3,715,254 3,694,766 3,693,541 3,699,046 3,698,098 3,695,470 0.09%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 14.35% 17.27% 21.65% 35.16% 27.69% 22.45% 20.05% -
ROE 4.25% 5.58% 7.15% 18.37% 16.25% 14.25% 7.52% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 486.93 490.32 463.13 445.69 502.30 410.88 240.66 12.45%
EPS 37.34 40.27 48.99 107.85 77.52 59.57 28.26 4.75%
DPS 3.50 4.00 50.00 8.00 8.00 7.80 7.20 -11.32%
NAPS 8.78 7.22 6.85 5.87 4.77 4.18 3.76 15.17%
Adjusted Per Share Value based on latest NOSH - 3,694,802
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 466.88 469.87 441.38 424.61 479.25 391.93 229.40 12.56%
EPS 35.80 38.59 46.69 102.75 73.96 56.82 26.94 4.85%
DPS 3.36 3.83 47.65 7.62 7.63 7.44 6.86 -11.21%
NAPS 8.4184 6.919 6.5282 5.5924 4.5512 3.9872 3.584 15.28%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 7.34 8.87 10.26 9.20 11.00 11.18 7.34 -
P/RPS 1.51 1.81 2.22 2.06 2.19 2.72 3.05 -11.05%
P/EPS 19.66 22.03 20.94 8.53 14.19 18.77 25.97 -4.53%
EY 5.09 4.54 4.77 11.72 7.05 5.33 3.85 4.76%
DY 0.48 0.45 4.87 0.87 0.73 0.70 0.98 -11.21%
P/NAPS 0.84 1.23 1.50 1.57 2.31 2.67 1.95 -13.09%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 23/02/16 26/02/15 27/02/14 28/02/13 28/02/12 23/02/11 25/02/10 -
Price 8.10 8.98 10.08 9.49 10.54 10.38 6.31 -
P/RPS 1.66 1.83 2.18 2.13 2.10 2.53 2.62 -7.32%
P/EPS 21.69 22.30 20.58 8.80 13.60 17.42 22.33 -0.48%
EY 4.61 4.48 4.86 11.36 7.35 5.74 4.48 0.47%
DY 0.43 0.45 4.96 0.84 0.76 0.75 1.14 -14.99%
P/NAPS 0.92 1.24 1.47 1.62 2.21 2.48 1.68 -9.54%

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