[GENTING] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
Annualized Quarter Result
Revenue	18,365,805	18,100,356	18,216,498	17,111,661	16,461,861	18,580,142	15,194,737	3.20%
YoY %	1.47%	-0.64%	6.46%	3.95%	-11.40%	22.28%	-	-
Horiz. %	120.87%	119.12%	119.89%	112.62%	108.34%	122.28%	100.00%	-
PBT	5,459,561	3,445,997	4,262,349	4,344,226	4,825,995	6,364,744	4,394,324	3.68%
YoY %	58.43%	-19.15%	-1.88%	-9.98%	-24.18%	44.84%	-	-
Horiz. %	124.24%	78.42%	97.00%	98.86%	109.82%	144.84%	100.00%	-
Tax	-981,731	-848,320	-1,116,223	-639,124	961,288	-1,219,563	-983,625	-0.03%
YoY %	-15.73%	24.00%	-74.65%	-166.49%	178.82%	-23.99%	-	-
Horiz. %	99.81%	86.24%	113.48%	64.98%	-97.73%	123.99%	100.00%	-
NP	4,477,830	2,597,677	3,146,126	3,705,102	5,787,283	5,145,181	3,410,699	4.63%
YoY %	72.38%	-17.43%	-15.09%	-35.98%	12.48%	50.85%	-	-
Horiz. %	131.29%	76.16%	92.24%	108.63%	169.68%	150.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	52.78%	-7.23%	-17.34%	-54.56%	38.92%	30.17%	-	-
Horiz. %	96.26%	63.01%	67.91%	82.17%	180.82%	130.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.98%	24.62%	26.19%	14.71%	-19.92%	19.16%	22.38%	-
YoY %	-26.97%	-5.99%	78.04%	173.85%	-203.97%	-14.39%	-	-
Horiz. %	80.34%	110.01%	117.02%	65.73%	-89.01%	85.61%	100.00%	-
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%
YoY %	-10.42%	2.87%	12.41%	25.59%	-20.55%	14.01%	-	-
Horiz. %	117.85%	131.56%	127.89%	113.77%	90.59%	114.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	4.17%	21.67%	5.99%	16.73%	22.88%	14.14%	-	-
Horiz. %	219.93%	211.13%	173.53%	163.73%	140.26%	114.14%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
Dividend
Div	465,462	130,102	148,610	1,847,383	295,483	295,923	288,451	8.29%
YoY %	257.77%	-12.45%	-91.96%	525.21%	-0.15%	2.59%	-	-
Horiz. %	161.37%	45.10%	51.52%	640.45%	102.44%	102.59%	100.00%	-
Div Payout %	21.95%	9.37%	9.93%	102.06%	7.42%	10.32%	13.09%	-
YoY %	134.26%	-5.64%	-90.27%	1,275.47%	-28.10%	-21.16%	-	-
Horiz. %	167.69%	71.58%	75.86%	779.68%	56.68%	78.84%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
Equity
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%
YoY %	4.17%	21.67%	5.99%	16.73%	22.88%	14.14%	-	-
Horiz. %	219.93%	211.13%	173.53%	163.73%	140.26%	114.14%	100.00%	-
NOSH	3,750,021	3,717,225	3,715,254	3,694,766	3,693,541	3,699,046	3,698,098	0.23%
YoY %	0.88%	0.05%	0.55%	0.03%	-0.15%	0.03%	-	-
Horiz. %	101.40%	100.52%	100.46%	99.91%	99.88%	100.03%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
Ratio Analysis
NP Margin	24.38%	14.35%	17.27%	21.65%	35.16%	27.69%	22.45%	-
YoY %	69.90%	-16.91%	-20.23%	-38.42%	26.98%	23.34%	-	-
Horiz. %	108.60%	63.92%	76.93%	96.44%	156.61%	123.34%	100.00%	-
ROE	6.24%	4.25%	5.58%	7.15%	18.37%	16.25%	14.25%	-
YoY %	46.82%	-23.84%	-21.96%	-61.08%	13.05%	14.04%	-	-
Horiz. %	43.79%	29.82%	39.16%	50.18%	128.91%	114.04%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
Per Share
RPS	493.21	486.93	490.32	463.13	445.69	502.30	410.88	3.08%
YoY %	1.29%	-0.69%	5.87%	3.91%	-11.27%	22.25%	-	-
Horiz. %	120.04%	118.51%	119.33%	112.72%	108.47%	122.25%	100.00%	-
EPS	57.00	37.34	40.27	48.99	107.85	77.52	59.57	-0.73%
YoY %	52.65%	-7.28%	-17.80%	-54.58%	39.13%	30.13%	-	-
Horiz. %	95.69%	62.68%	67.60%	82.24%	181.05%	130.13%	100.00%	-
DPS	12.50	3.50	4.00	50.00	8.00	8.00	7.80	8.16%
YoY %	257.14%	-12.50%	-92.00%	525.00%	0.00%	2.56%	-	-
Horiz. %	160.26%	44.87%	51.28%	641.03%	102.56%	102.56%	100.00%	-
NAPS	9.13	8.78	7.22	6.85	5.87	4.77	4.18	13.89%
YoY %	3.99%	21.61%	5.40%	16.70%	23.06%	14.11%	-	-
Horiz. %	218.42%	210.05%	172.73%	163.88%	140.43%	114.11%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
Adjusted Per Share Value based on latest NOSH - 3,693,389
RPS	473.72	466.88	469.87	441.38	424.61	479.25	391.93	3.20%
YoY %	1.47%	-0.64%	6.45%	3.95%	-11.40%	22.28%	-	-
Horiz. %	120.87%	119.12%	119.89%	112.62%	108.34%	122.28%	100.00%	-
EPS	54.70	35.80	38.59	46.69	102.75	73.96	56.82	-0.63%
YoY %	52.79%	-7.23%	-17.35%	-54.56%	38.93%	30.17%	-	-
Horiz. %	96.27%	63.01%	67.92%	82.17%	180.83%	130.17%	100.00%	-
DPS	12.01	3.36	3.83	47.65	7.62	7.63	7.44	8.30%
YoY %	257.44%	-12.27%	-91.96%	525.33%	-0.13%	2.55%	-	-
Horiz. %	161.42%	45.16%	51.48%	640.46%	102.42%	102.55%	100.00%	-
NAPS	8.7692	8.4184	6.919	6.5282	5.5924	4.5512	3.9872	14.02%
YoY %	4.17%	21.67%	5.99%	16.73%	22.88%	14.15%	-	-
Horiz. %	219.93%	211.14%	173.53%	163.73%	140.26%	114.15%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	7.28%	-16.57%	-18.47%	7.77%	-5.94%	-19.49%	-	-
Horiz. %	59.56%	55.51%	66.54%	81.62%	75.74%	80.51%	100.00%	-
P/EPS	14.05	19.66	22.03	20.94	8.53	14.19	18.77	-4.70%
YoY %	-28.54%	-10.76%	5.21%	145.49%	-39.89%	-24.40%	-	-
Horiz. %	74.85%	104.74%	117.37%	111.56%	45.44%	75.60%	100.00%	-
EY	7.12	5.09	4.54	4.77	11.72	7.05	5.33	4.93%
YoY %	39.88%	12.11%	-4.82%	-59.30%	66.24%	32.27%	-	-
Horiz. %	133.58%	95.50%	85.18%	89.49%	219.89%	132.27%	100.00%	-
DY	1.56	0.48	0.45	4.87	0.87	0.73	0.70	14.27%
YoY %	225.00%	6.67%	-90.76%	459.77%	19.18%	4.29%	-	-
Horiz. %	222.86%	68.57%	64.29%	695.71%	124.29%	104.29%	100.00%	-
P/NAPS	0.88	0.84	1.23	1.50	1.57	2.31	2.67	-16.87%
YoY %	4.76%	-31.71%	-18.00%	-4.46%	-32.03%	-13.48%	-	-
Horiz. %	32.96%	31.46%	46.07%	56.18%	58.80%	86.52%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
Price Multiplier on Announcement Date
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%
YoY %	10.84%	-9.29%	-16.06%	2.35%	1.43%	-17.00%	-	-
Horiz. %	72.73%	65.61%	72.33%	86.17%	84.19%	83.00%	100.00%	-
P/EPS	15.94	21.69	22.30	20.58	8.80	13.60	17.42	-1.46%
YoY %	-26.51%	-2.74%	8.36%	133.86%	-35.29%	-21.93%	-	-
Horiz. %	91.50%	124.51%	128.01%	118.14%	50.52%	78.07%	100.00%	-
EY	6.27	4.61	4.48	4.86	11.36	7.35	5.74	1.48%
YoY %	36.01%	2.90%	-7.82%	-57.22%	54.56%	28.05%	-	-
Horiz. %	109.23%	80.31%	78.05%	84.67%	197.91%	128.05%	100.00%	-
DY	1.38	0.43	0.45	4.96	0.84	0.76	0.75	10.68%
YoY %	220.93%	-4.44%	-90.93%	490.48%	10.53%	1.33%	-	-
Horiz. %	184.00%	57.33%	60.00%	661.33%	112.00%	101.33%	100.00%	-
P/NAPS	0.99	0.92	1.24	1.47	1.62	2.21	2.48	-14.17%
YoY %	7.61%	-25.81%	-15.65%	-9.26%	-26.70%	-10.89%	-	-
Horiz. %	39.92%	37.10%	50.00%	59.27%	65.32%	89.11%	100.00%	-

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

Featured Posts

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 03 May 2024

MQ Trader

MQ Trading Signals

2024-05-03 16:40:00

EMA 5

5 Mins

BUY

2024-05-03 16:40:00

MACD/RSI

5 Mins

BUY

2024-05-03 16:15:00

ADX

5 Mins

BUY

2024-05-03 16:00:00

EMA 5

10 Mins

SELL

2024-05-03 16:00:00

EMA 5

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

350

MPI

MALAYSIAN PACIFIC INDUSTRIES

335

YTLPOWR

YTL POWER INTERNATIONAL BHD

329

HLIND

HONG LEONG INDUSTRIES BHD

321

MYEG

MY E.G. SERVICES BHD

262

YTL

YTL CORPORATION BHD

216

PBBANK

PUBLIC BANK BHD

200

DNEX

DAGANG NEXCHANGE BERHAD

193

GENTING

GENTING BHD

176

Daily Stocks

HSI-CXG

0.17

+0.045

298,546,700

FITTERS

0.05

0.00

165,064,000

HSI-HUT

0.23

-0.04

159,197,600

INGENIEU

0.115

-0.015

157,218,400

INIX-OR

0.02

0.00

141,839,900

BPURI

0.075

0.00

79,318,900

TWL

0.03

0.00

77,339,300

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

0.92

+0.015

65,841,200

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

ALLIANZ-PA

22.40

+0.88

400

MPI

31.00

+0.58

287,000

AJI

20.30

+0.56

1,012,600

DLADY

34.22

+0.52

27,900

NESTLE

128.30

+0.40

52,100

SAM

5.16

+0.33

1,225,400

TENAGA

12.32

+0.30

14,734,300

HUMEIND-LA

4.18

+0.30

17,600

ARKA

1.95

+0.19

156,200

YTLPOWR

4.79

+0.18

29,688,300

More gainer Stocks

HSI-HWB

0.215

-0.255

307,700

ORIENT

6.97

-0.18

1,220,900

APOLLO

6.86

-0.18

238,200

TAANN

4.09

-0.15

689,100

NIO-C8

0.025

-0.14

50,500

HSI-HS6

0.55

-0.12

197,400

KUAISHO-C17

0.08

-0.12

58,800

HSI-HUY

0.845

-0.115

134,500

HSI-HS4

0.125

-0.115

126,200

HSI-HWC

0.085

-0.115

40,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More