[GENTING] YoY Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[GENTING] GENTING BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -8.2%
YoY- -17.34%
Quarter Report
Latest QR
Upcoming QR
GENTING's Result
GENTING's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 20,019,594 18,365,805 18,100,356 18,216,498 17,111,661 16,461,861 18,580,142 1.25%
PBT 4,312,215 5,459,561 3,445,997 4,262,349 4,344,226 4,825,995 6,364,744 -6.27%
Tax -1,069,360 -981,731 -848,320 -1,116,223 -639,124 961,288 -1,219,563 -2.16%
NP 3,242,855 4,477,830 2,597,677 3,146,126 3,705,102 5,787,283 5,145,181 -7.39%
-
NP to SH 1,445,298 2,120,580 1,388,012 1,496,133 1,810,066 3,983,484 2,867,501 -10.78%
-
Tax Rate 24.80% 17.98% 24.62% 26.19% 14.71% -19.92% 19.16% -
Total Cost 16,776,739 13,887,975 15,502,679 15,070,372 13,406,559 10,674,578 13,434,961 3.76%
-
Net Worth 33,777,124 33,997,381 32,637,238 26,824,136 25,309,147 21,681,085 17,644,453 11.41%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 822,432 465,462 130,102 148,610 1,847,383 295,483 295,923 18.55%
Div Payout % 56.90% 21.95% 9.37% 9.93% 102.06% 7.42% 10.32% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 33,777,124 33,997,381 32,637,238 26,824,136 25,309,147 21,681,085 17,644,453 11.41%
NOSH 3,851,782 3,750,021 3,717,225 3,715,254 3,694,766 3,693,541 3,699,046 0.67%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 16.20% 24.38% 14.35% 17.27% 21.65% 35.16% 27.69% -
ROE 4.28% 6.24% 4.25% 5.58% 7.15% 18.37% 16.25% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 523.35 493.21 486.93 490.32 463.13 445.69 502.30 0.68%
EPS 38.28 57.00 37.34 40.27 48.99 107.85 77.52 -11.08%
DPS 21.50 12.50 3.50 4.00 50.00 8.00 8.00 17.89%
NAPS 8.83 9.13 8.78 7.22 6.85 5.87 4.77 10.79%
Adjusted Per Share Value based on latest NOSH - 3,715,549
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 516.38 473.72 466.88 469.87 441.38 424.61 479.25 1.25%
EPS 37.28 54.70 35.80 38.59 46.69 102.75 73.96 -10.78%
DPS 21.21 12.01 3.36 3.83 47.65 7.62 7.63 18.55%
NAPS 8.7124 8.7692 8.4184 6.919 6.5282 5.5924 4.5512 11.41%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 9.20 8.00 7.34 8.87 10.26 9.20 11.00 -
P/RPS 1.76 1.62 1.51 1.81 2.22 2.06 2.19 -3.57%
P/EPS 24.35 14.05 19.66 22.03 20.94 8.53 14.19 9.40%
EY 4.11 7.12 5.09 4.54 4.77 11.72 7.05 -8.59%
DY 2.34 1.56 0.48 0.45 4.87 0.87 0.73 21.40%
P/NAPS 1.04 0.88 0.84 1.23 1.50 1.57 2.31 -12.44%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 23/02/17 23/02/16 26/02/15 27/02/14 28/02/13 28/02/12 -
Price 8.99 9.08 8.10 8.98 10.08 9.49 10.54 -
P/RPS 1.72 1.84 1.66 1.83 2.18 2.13 2.10 -3.26%
P/EPS 23.79 15.94 21.69 22.30 20.58 8.80 13.60 9.75%
EY 4.20 6.27 4.61 4.48 4.86 11.36 7.35 -8.89%
DY 2.39 1.38 0.43 0.45 4.96 0.84 0.76 21.01%
P/NAPS 1.02 0.99 0.92 1.24 1.47 1.62 2.21 -12.08%

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