[GENTING] YoY Annualized Quarter Result on 30-Jun-2017 [#2]

Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -21.15%
YoY- 153.32%
View:
Show?
Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 10,434,312 22,037,052 20,148,142 19,442,752 17,858,112 17,070,990 18,204,310 -8.85%
PBT -3,756,730 5,017,976 5,115,752 5,175,142 2,545,424 3,282,624 4,790,448 -
Tax 140,622 -961,294 -1,233,822 -1,083,322 -750,518 -846,760 -1,197,014 -
NP -3,616,108 4,056,682 3,881,930 4,091,820 1,794,906 2,435,864 3,593,434 -
-
NP to SH -1,836,744 2,322,638 1,972,438 2,108,096 832,184 1,375,938 1,739,194 -
-
Tax Rate - 19.16% 24.12% 20.93% 29.48% 25.80% 24.99% -
Total Cost 14,050,420 17,980,370 16,266,212 15,350,932 16,063,206 14,635,126 14,610,876 -0.64%
-
Net Worth 34,231,835 34,770,916 33,564,816 34,424,758 31,443,567 28,745,948 25,842,848 4.79%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 500,578 500,578 651,372 635,418 - - 74,261 37.40%
Div Payout % 0.00% 21.55% 33.02% 30.14% - - 4.27% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 34,231,835 34,770,916 33,564,816 34,424,758 31,443,567 28,745,948 25,842,848 4.79%
NOSH 3,876,896 3,876,896 3,858,026 3,737,758 3,716,733 3,718,751 3,713,052 0.72%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -34.66% 18.41% 19.27% 21.05% 10.05% 14.27% 19.74% -
ROE -5.37% 6.68% 5.88% 6.12% 2.65% 4.79% 6.73% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 270.98 572.30 525.84 520.17 480.48 459.05 490.28 -9.40%
EPS -47.70 60.32 51.50 56.40 22.38 37.00 46.84 -
DPS 13.00 13.00 17.00 17.00 0.00 0.00 2.00 36.57%
NAPS 8.89 9.03 8.76 9.21 8.46 7.73 6.96 4.15%
Adjusted Per Share Value based on latest NOSH - 3,752,730
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 269.14 568.42 519.70 501.50 460.63 440.33 469.56 -8.85%
EPS -47.38 59.91 50.88 54.38 21.47 35.49 44.86 -
DPS 12.91 12.91 16.80 16.39 0.00 0.00 1.92 37.34%
NAPS 8.8297 8.9688 8.6577 8.8795 8.1105 7.4147 6.6659 4.79%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 4.10 6.77 8.41 9.41 8.20 8.06 9.99 -
P/RPS 1.51 1.18 1.60 1.81 1.71 1.76 2.04 -4.88%
P/EPS -8.60 11.22 16.34 16.68 36.62 21.78 21.33 -
EY -11.63 8.91 6.12 5.99 2.73 4.59 4.69 -
DY 3.17 1.92 2.02 1.81 0.00 0.00 0.20 58.42%
P/NAPS 0.46 0.75 0.96 1.02 0.97 1.04 1.44 -17.30%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 29/08/19 29/08/18 24/08/17 25/08/16 26/08/15 28/08/14 -
Price 3.54 5.90 8.70 9.79 8.21 6.64 9.70 -
P/RPS 1.31 1.03 1.65 1.88 1.71 1.45 1.98 -6.64%
P/EPS -7.42 9.78 16.90 17.36 36.67 17.95 20.71 -
EY -13.47 10.22 5.92 5.76 2.73 5.57 4.83 -
DY 3.67 2.20 1.95 1.74 0.00 0.00 0.21 61.02%
P/NAPS 0.40 0.65 0.99 1.06 0.97 0.86 1.39 -18.73%

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