[GENM] YoY Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[GENM] GENTING MALAYSIA BERHAD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -70.09%
YoY- 54.97%
Quarter Report
Latest QR
Upcoming QR
GENM's Result
GENM's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 2,214,354 2,093,140 2,026,050 1,861,994 1,903,801 1,950,580 1,345,170 8.65%
PBT 262,116 475,232 463,231 392,828 378,541 553,488 397,842 -6.71%
Tax -117,985 -116,975 -113,536 24,889 -107,877 -135,790 -125,580 -1.03%
NP 144,131 358,257 349,695 417,717 270,664 417,698 272,262 -10.04%
-
NP to SH 161,567 362,102 358,289 419,457 270,664 417,698 272,364 -8.32%
-
Tax Rate 45.01% 24.61% 24.51% -6.34% 28.50% 24.53% 31.57% -
Total Cost 2,070,223 1,734,883 1,676,355 1,444,277 1,633,137 1,532,882 1,072,908 11.56%
-
Net Worth 17,964,443 17,226,761 15,703,488 14,019,740 12,627,211 11,675,140 10,085,444 10.09%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 17,964,443 17,226,761 15,703,488 14,019,740 12,627,211 11,675,140 10,085,444 10.09%
NOSH 5,649,196 5,666,698 5,669,129 5,676,008 5,662,426 5,667,544 5,697,991 -0.14%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 6.51% 17.12% 17.26% 22.43% 14.22% 21.41% 20.24% -
ROE 0.90% 2.10% 2.28% 2.99% 2.14% 3.58% 2.70% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 39.20 36.94 35.74 32.80 33.62 34.42 23.61 8.80%
EPS 2.86 6.39 6.32 7.39 4.78 7.37 4.78 -8.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.18 3.04 2.77 2.47 2.23 2.06 1.77 10.24%
Adjusted Per Share Value based on latest NOSH - 5,676,008
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 39.06 36.92 35.74 32.85 33.58 34.41 23.73 8.65%
EPS 2.85 6.39 6.32 7.40 4.77 7.37 4.80 -8.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1689 3.0388 2.7701 2.4731 2.2274 2.0595 1.7791 10.08%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 4.54 4.23 4.20 3.62 3.92 3.68 2.87 -
P/RPS 11.58 11.45 11.75 11.04 11.66 10.69 12.16 -0.81%
P/EPS 158.74 66.20 66.46 48.99 82.01 49.93 60.04 17.57%
EY 0.63 1.51 1.50 2.04 1.22 2.00 1.67 -14.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.39 1.52 1.47 1.76 1.79 1.62 -2.05%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 24/05/16 28/05/15 29/05/14 30/05/13 30/05/12 26/05/11 27/05/10 -
Price 4.25 4.26 4.22 3.90 3.84 3.52 2.65 -
P/RPS 10.84 11.53 11.81 11.89 11.42 10.23 11.23 -0.58%
P/EPS 148.60 66.67 66.77 52.77 80.33 47.76 55.44 17.84%
EY 0.67 1.50 1.50 1.89 1.24 2.09 1.80 -15.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.40 1.52 1.58 1.72 1.71 1.50 -1.86%

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