[GENTING] YoY Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[GENTING] GENTING BHD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 114.18%
YoY- 52.78%
Quarter Report
Latest QR
Upcoming QR
GENTING's Result
GENTING's Financial Summary
View:
Show?
Cumulative Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 21,616,543 20,852,973 20,019,594 18,365,805 18,100,356 18,216,498 17,111,661 3.96%
PBT 4,582,582 3,418,398 4,312,215 5,459,561 3,445,997 4,262,349 4,344,226 0.89%
Tax -901,487 -974,529 -1,069,360 -981,731 -848,320 -1,116,223 -639,124 5.89%
NP 3,681,095 2,443,869 3,242,855 4,477,830 2,597,677 3,146,126 3,705,102 -0.10%
-
NP to SH 1,995,823 1,365,581 1,445,298 2,120,580 1,388,012 1,496,133 1,810,066 1.64%
-
Tax Rate 19.67% 28.51% 24.80% 17.98% 24.62% 26.19% 14.71% -
Total Cost 17,935,448 18,409,104 16,776,739 13,887,975 15,502,679 15,070,372 13,406,559 4.96%
-
Net Worth 35,348,509 34,270,338 33,777,124 33,997,381 32,637,238 26,824,136 25,309,147 5.72%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 847,132 827,879 822,432 465,462 130,102 148,610 1,847,383 -12.18%
Div Payout % 42.45% 60.62% 56.90% 21.95% 9.37% 9.93% 102.06% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 35,348,509 34,270,338 33,777,124 33,997,381 32,637,238 26,824,136 25,309,147 5.72%
NOSH 3,876,896 3,876,896 3,851,782 3,750,021 3,717,225 3,715,254 3,694,766 0.80%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 17.03% 11.72% 16.20% 24.38% 14.35% 17.27% 21.65% -
ROE 5.65% 3.98% 4.28% 6.24% 4.25% 5.58% 7.15% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 561.38 541.55 523.35 493.21 486.93 490.32 463.13 3.25%
EPS 51.83 35.58 38.28 57.00 37.34 40.27 48.99 0.94%
DPS 22.00 21.50 21.50 12.50 3.50 4.00 50.00 -12.78%
NAPS 9.18 8.90 8.83 9.13 8.78 7.22 6.85 4.99%
Adjusted Per Share Value based on latest NOSH - 3,750,021
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 557.57 537.88 516.38 473.72 466.88 469.87 441.38 3.96%
EPS 51.48 35.22 37.28 54.70 35.80 38.59 46.69 1.64%
DPS 21.85 21.35 21.21 12.01 3.36 3.83 47.65 -12.18%
NAPS 9.1177 8.8396 8.7124 8.7692 8.4184 6.919 6.5282 5.72%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 6.05 6.10 9.20 8.00 7.34 8.87 10.26 -
P/RPS 1.08 1.13 1.76 1.62 1.51 1.81 2.22 -11.31%
P/EPS 11.67 17.20 24.35 14.05 19.66 22.03 20.94 -9.28%
EY 8.57 5.81 4.11 7.12 5.09 4.54 4.77 10.25%
DY 3.64 3.52 2.34 1.56 0.48 0.45 4.87 -4.73%
P/NAPS 0.66 0.69 1.04 0.88 0.84 1.23 1.50 -12.78%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 27/02/20 27/02/19 27/02/18 23/02/17 23/02/16 26/02/15 27/02/14 -
Price 5.16 7.32 8.99 9.08 8.10 8.98 10.08 -
P/RPS 0.92 1.35 1.72 1.84 1.66 1.83 2.18 -13.38%
P/EPS 9.96 20.64 23.79 15.94 21.69 22.30 20.58 -11.38%
EY 10.04 4.84 4.20 6.27 4.61 4.48 4.86 12.84%
DY 4.26 2.94 2.39 1.38 0.43 0.45 4.96 -2.50%
P/NAPS 0.56 0.82 1.02 0.99 0.92 1.24 1.47 -14.85%

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