[GENTING] YoY Annual (Unaudited) Result on 31-Dec-2013 [#4]

Stock
[GENTING] GENTING BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
YoY- -54.56%
Quarter Report
Latest QR
Upcoming QR
GENTING's Result
GENTING's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 18,365,805 18,100,356 18,216,498 17,111,661 16,461,861 18,580,142 15,194,737 3.20%
PBT 5,459,561 3,445,997 4,262,349 4,344,226 4,825,995 6,364,744 4,394,324 3.68%
Tax -981,731 -848,320 -1,116,223 -639,124 961,288 -1,219,563 -983,625 -0.03%
NP 4,477,830 2,597,677 3,146,126 3,705,102 5,787,283 5,145,181 3,410,699 4.63%
-
NP to SH 2,120,580 1,388,012 1,496,133 1,810,066 3,983,484 2,867,501 2,202,957 -0.63%
-
Tax Rate 17.98% 24.62% 26.19% 14.71% -19.92% 19.16% 22.38% -
Total Cost 13,887,975 15,502,679 15,070,372 13,406,559 10,674,578 13,434,961 11,784,038 2.77%
-
Net Worth 33,997,381 32,637,238 26,824,136 25,309,147 21,681,085 17,644,453 15,458,049 14.02%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 465,462 130,102 148,610 1,847,383 295,483 295,923 288,451 8.29%
Div Payout % 21.95% 9.37% 9.93% 102.06% 7.42% 10.32% 13.09% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 33,997,381 32,637,238 26,824,136 25,309,147 21,681,085 17,644,453 15,458,049 14.02%
NOSH 3,750,021 3,717,225 3,715,254 3,694,766 3,693,541 3,699,046 3,698,098 0.23%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 24.38% 14.35% 17.27% 21.65% 35.16% 27.69% 22.45% -
ROE 6.24% 4.25% 5.58% 7.15% 18.37% 16.25% 14.25% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 493.21 486.93 490.32 463.13 445.69 502.30 410.88 3.08%
EPS 57.00 37.34 40.27 48.99 107.85 77.52 59.57 -0.73%
DPS 12.50 3.50 4.00 50.00 8.00 8.00 7.80 8.16%
NAPS 9.13 8.78 7.22 6.85 5.87 4.77 4.18 13.89%
Adjusted Per Share Value based on latest NOSH - 3,693,389
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 473.72 466.88 469.87 441.38 424.61 479.25 391.93 3.20%
EPS 54.70 35.80 38.59 46.69 102.75 73.96 56.82 -0.63%
DPS 12.01 3.36 3.83 47.65 7.62 7.63 7.44 8.30%
NAPS 8.7692 8.4184 6.919 6.5282 5.5924 4.5512 3.9872 14.02%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 8.00 7.34 8.87 10.26 9.20 11.00 11.18 -
P/RPS 1.62 1.51 1.81 2.22 2.06 2.19 2.72 -8.26%
P/EPS 14.05 19.66 22.03 20.94 8.53 14.19 18.77 -4.70%
EY 7.12 5.09 4.54 4.77 11.72 7.05 5.33 4.93%
DY 1.56 0.48 0.45 4.87 0.87 0.73 0.70 14.27%
P/NAPS 0.88 0.84 1.23 1.50 1.57 2.31 2.67 -16.87%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 23/02/16 26/02/15 27/02/14 28/02/13 28/02/12 23/02/11 -
Price 9.08 8.10 8.98 10.08 9.49 10.54 10.38 -
P/RPS 1.84 1.66 1.83 2.18 2.13 2.10 2.53 -5.16%
P/EPS 15.94 21.69 22.30 20.58 8.80 13.60 17.42 -1.46%
EY 6.27 4.61 4.48 4.86 11.36 7.35 5.74 1.48%
DY 1.38 0.43 0.45 4.96 0.84 0.76 0.75 10.68%
P/NAPS 0.99 0.92 1.24 1.47 1.62 2.21 2.48 -14.17%

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