[GENTING] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 2.32%
YoY- -12.03%
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 18,150,334 17,574,580 18,125,961 16,943,073 17,028,593 18,348,181 14,810,697 3.44%
PBT 3,614,425 3,625,741 4,465,541 4,322,005 4,693,126 6,184,318 4,282,065 -2.78%
Tax -829,769 -979,025 -1,163,105 -720,078 -936,341 -1,210,773 -809,366 0.41%
NP 2,784,656 2,646,716 3,302,436 3,601,926 3,756,785 4,973,545 3,472,698 -3.60%
-
NP to SH 1,320,128 1,398,754 1,629,729 1,768,309 2,010,129 2,792,784 2,316,698 -8.93%
-
Tax Rate 22.96% 27.00% 26.05% 16.66% 19.95% 19.58% 18.90% -
Total Cost 15,365,678 14,927,864 14,823,525 13,341,146 13,271,808 13,374,636 11,337,998 5.19%
-
Net Worth 32,508,390 32,230,340 25,812,712 23,938,671 19,168,124 16,955,130 14,972,281 13.78%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - 49,520 2,462,826 172,353 172,759 162,661 -
Div Payout % - - 3.04% 139.28% 8.57% 6.19% 7.02% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 32,508,390 32,230,340 25,812,712 23,938,671 19,168,124 16,955,130 14,972,281 13.78%
NOSH 3,719,495 3,717,455 3,714,059 3,694,239 3,693,280 3,701,993 3,696,859 0.10%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 15.34% 15.06% 18.22% 21.26% 22.06% 27.11% 23.45% -
ROE 4.06% 4.34% 6.31% 7.39% 10.49% 16.47% 15.47% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 487.98 472.76 488.04 458.63 461.07 495.63 400.63 3.33%
EPS 35.49 37.63 43.88 47.87 54.43 75.44 62.67 -9.03%
DPS 0.00 0.00 1.33 66.67 4.67 4.67 4.40 -
NAPS 8.74 8.67 6.95 6.48 5.19 4.58 4.05 13.66%
Adjusted Per Share Value based on latest NOSH - 3,693,836
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 468.17 453.32 467.54 437.03 439.23 473.27 382.02 3.44%
EPS 34.05 36.08 42.04 45.61 51.85 72.04 59.76 -8.94%
DPS 0.00 0.00 1.28 63.53 4.45 4.46 4.20 -
NAPS 8.3852 8.3134 6.6581 6.1747 4.9442 4.3734 3.8619 13.78%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 7.93 7.27 9.49 10.40 8.71 9.10 9.92 -
P/RPS 1.63 1.54 1.94 2.27 1.89 1.84 2.48 -6.74%
P/EPS 22.34 19.32 21.63 21.73 16.00 12.06 15.83 5.90%
EY 4.48 5.18 4.62 4.60 6.25 8.29 6.32 -5.56%
DY 0.00 0.00 0.14 6.41 0.54 0.51 0.44 -
P/NAPS 0.91 0.84 1.37 1.60 1.68 1.99 2.45 -15.20%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 26/11/15 21/11/14 28/11/13 29/11/12 24/11/11 25/11/10 -
Price 8.06 7.30 9.40 10.36 8.82 10.28 10.40 -
P/RPS 1.65 1.54 1.93 2.26 1.91 2.07 2.60 -7.29%
P/EPS 22.71 19.40 21.42 21.64 16.21 13.63 16.60 5.35%
EY 4.40 5.15 4.67 4.62 6.17 7.34 6.03 -5.11%
DY 0.00 0.00 0.14 6.44 0.53 0.45 0.42 -
P/NAPS 0.92 0.84 1.35 1.60 1.70 2.24 2.57 -15.72%

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