[GENTING] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 10.95%
YoY- -20.89%
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 10,074,071 9,721,376 8,929,056 8,535,495 9,102,155 8,228,862 8,565,797 2.73%
PBT 2,557,876 2,587,571 1,272,712 1,641,312 2,395,224 2,159,419 2,716,385 -0.99%
Tax -616,911 -541,661 -375,259 -423,380 -598,507 -370,709 -521,128 2.85%
NP 1,940,965 2,045,910 897,453 1,217,932 1,796,717 1,788,710 2,195,257 -2.03%
-
NP to SH 986,219 1,054,048 416,092 687,969 869,597 864,133 1,228,181 -3.58%
-
Tax Rate 24.12% 20.93% 29.48% 25.80% 24.99% 17.17% 19.18% -
Total Cost 8,133,106 7,675,466 8,031,603 7,317,563 7,305,438 6,440,152 6,370,540 4.15%
-
Net Worth 33,564,816 34,424,758 31,443,567 28,745,948 25,842,848 23,312,010 19,128,014 9.82%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 325,686 317,709 - - 37,130 - 129,243 16.64%
Div Payout % 33.02% 30.14% - - 4.27% - 10.52% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 33,564,816 34,424,758 31,443,567 28,745,948 25,842,848 23,312,010 19,128,014 9.82%
NOSH 3,858,026 3,737,758 3,716,733 3,718,751 3,713,052 3,694,454 3,692,667 0.73%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 19.27% 21.05% 10.05% 14.27% 19.74% 21.74% 25.63% -
ROE 2.94% 3.06% 1.32% 2.39% 3.36% 3.71% 6.42% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 262.92 260.09 240.24 229.53 245.14 222.74 231.97 2.10%
EPS 25.75 28.20 11.19 18.50 23.42 23.39 33.26 -4.17%
DPS 8.50 8.50 0.00 0.00 1.00 0.00 3.50 15.92%
NAPS 8.76 9.21 8.46 7.73 6.96 6.31 5.18 9.14%
Adjusted Per Share Value based on latest NOSH - 3,710,874
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 259.85 250.75 230.31 220.16 234.78 212.25 220.94 2.73%
EPS 25.44 27.19 10.73 17.75 22.43 22.29 31.68 -3.58%
DPS 8.40 8.19 0.00 0.00 0.96 0.00 3.33 16.66%
NAPS 8.6577 8.8795 8.1105 7.4147 6.6659 6.0131 4.9338 9.82%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 8.41 9.41 8.20 8.06 9.99 10.44 9.43 -
P/RPS 3.20 3.62 3.41 3.51 4.08 4.69 4.07 -3.92%
P/EPS 32.67 33.37 73.25 43.57 42.66 44.63 28.35 2.39%
EY 3.06 3.00 1.37 2.30 2.34 2.24 3.53 -2.35%
DY 1.01 0.90 0.00 0.00 0.10 0.00 0.37 18.20%
P/NAPS 0.96 1.02 0.97 1.04 1.44 1.65 1.82 -10.10%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/08/18 24/08/17 25/08/16 26/08/15 28/08/14 29/08/13 29/08/12 -
Price 8.70 9.79 8.21 6.64 9.70 9.18 9.02 -
P/RPS 3.31 3.76 3.42 2.89 3.96 4.12 3.89 -2.65%
P/EPS 33.80 34.72 73.34 35.89 41.42 39.25 27.12 3.73%
EY 2.96 2.88 1.36 2.79 2.41 2.55 3.69 -3.60%
DY 0.98 0.87 0.00 0.00 0.10 0.00 0.39 16.59%
P/NAPS 0.99 1.06 0.97 0.86 1.39 1.45 1.74 -8.96%

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