[GENTING] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 117.21%
YoY- -29.64%
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 8,929,056 8,535,495 9,102,155 8,228,862 8,565,797 9,351,965 7,198,814 3.65%
PBT 1,272,712 1,641,312 2,395,224 2,159,419 2,716,385 3,439,078 1,793,156 -5.54%
Tax -375,259 -423,380 -598,507 -370,709 -521,128 -795,430 -411,359 -1.51%
NP 897,453 1,217,932 1,796,717 1,788,710 2,195,257 2,643,648 1,381,797 -6.93%
-
NP to SH 416,092 687,969 869,597 864,133 1,228,181 1,497,396 971,606 -13.16%
-
Tax Rate 29.48% 25.80% 24.99% 17.17% 19.18% 23.13% 22.94% -
Total Cost 8,031,603 7,317,563 7,305,438 6,440,152 6,370,540 6,708,317 5,817,017 5.51%
-
Net Worth 31,443,567 28,745,948 25,842,848 23,312,010 19,128,014 16,781,802 13,864,240 14.60%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - 37,130 - 129,243 129,660 122,005 -
Div Payout % - - 4.27% - 10.52% 8.66% 12.56% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 31,443,567 28,745,948 25,842,848 23,312,010 19,128,014 16,781,802 13,864,240 14.60%
NOSH 3,716,733 3,718,751 3,713,052 3,694,454 3,692,667 3,704,591 3,697,130 0.08%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 10.05% 14.27% 19.74% 21.74% 25.63% 28.27% 19.19% -
ROE 1.32% 2.39% 3.36% 3.71% 6.42% 8.92% 7.01% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 240.24 229.53 245.14 222.74 231.97 252.44 194.71 3.56%
EPS 11.19 18.50 23.42 23.39 33.26 40.42 26.28 -13.25%
DPS 0.00 0.00 1.00 0.00 3.50 3.50 3.30 -
NAPS 8.46 7.73 6.96 6.31 5.18 4.53 3.75 14.50%
Adjusted Per Share Value based on latest NOSH - 3,694,889
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 230.31 220.16 234.78 212.25 220.94 241.22 185.68 3.65%
EPS 10.73 17.75 22.43 22.29 31.68 38.62 25.06 -13.17%
DPS 0.00 0.00 0.96 0.00 3.33 3.34 3.15 -
NAPS 8.1105 7.4147 6.6659 6.0131 4.9338 4.3287 3.5761 14.60%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 8.20 8.06 9.99 10.44 9.43 11.22 7.12 -
P/RPS 3.41 3.51 4.08 4.69 4.07 4.44 3.66 -1.17%
P/EPS 73.25 43.57 42.66 44.63 28.35 27.76 27.09 18.01%
EY 1.37 2.30 2.34 2.24 3.53 3.60 3.69 -15.20%
DY 0.00 0.00 0.10 0.00 0.37 0.31 0.46 -
P/NAPS 0.97 1.04 1.44 1.65 1.82 2.48 1.90 -10.59%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 26/08/15 28/08/14 29/08/13 29/08/12 25/08/11 26/08/10 -
Price 8.21 6.64 9.70 9.18 9.02 9.78 9.00 -
P/RPS 3.42 2.89 3.96 4.12 3.89 3.87 4.62 -4.88%
P/EPS 73.34 35.89 41.42 39.25 27.12 24.20 34.25 13.51%
EY 1.36 2.79 2.41 2.55 3.69 4.13 2.92 -11.94%
DY 0.00 0.00 0.10 0.00 0.39 0.36 0.37 -
P/NAPS 0.97 0.86 1.39 1.45 1.74 2.16 2.40 -14.00%

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

Post a Comment