[GENM] YoY Quarter Result on 30-Jun-2013 [#2] | Financial Results | I3investor

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

Stock

[GENM] GENTING MALAYSIA BERHAD

Announcement Date

29-Aug-2013

Admission Sponsor

-

Sponsor

-

Financial Year

31-Dec-2013

Quarter

30-Jun-2013 [#2]

Profit Trend

QoQ- 9.76%

YoY- -7.14%

Quarter Report

GENMG ANN 2Q13.pdf

GENM 2Q2013 Press Release.pdf

GENM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Quarter Result
Revenue	2,234,605	1,983,201	1,910,867	2,224,464	2,119,482	1,896,025	1,226,492	10.50%
YoY %	12.68%	3.79%	-14.10%	4.95%	11.79%	54.59%	-	-
Horiz. %	182.19%	161.70%	155.80%	181.37%	172.81%	154.59%	100.00%	-
PBT	512,054	271,199	318,733	569,968	638,503	430,342	414,130	3.59%
YoY %	88.81%	-14.91%	-44.08%	-10.73%	48.37%	3.91%	-	-
Horiz. %	123.65%	65.49%	76.96%	137.63%	154.18%	103.91%	100.00%	-
Tax	-46,789	-47,903	-75,882	-112,935	-142,703	-116,589	-108,594	-13.08%
YoY %	2.33%	36.87%	32.81%	20.86%	-22.40%	-7.36%	-	-
Horiz. %	43.09%	44.11%	69.88%	104.00%	131.41%	107.36%	100.00%	-
NP	465,265	223,296	242,851	457,033	495,800	313,753	305,536	7.25%
YoY %	108.36%	-8.05%	-46.86%	-7.82%	58.02%	2.69%	-	-
Horiz. %	152.28%	73.08%	79.48%	149.58%	162.27%	102.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	476,444	230,920	254,433	460,406	495,800	313,753	305,690	7.66%
YoY %	106.32%	-9.24%	-44.74%	-7.14%	58.02%	2.64%	-	-
Horiz. %	155.86%	75.54%	83.23%	150.61%	162.19%	102.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.14%	17.66%	23.81%	19.81%	22.35%	27.09%	26.22%	-
YoY %	-48.24%	-25.83%	20.19%	-11.36%	-17.50%	3.32%	-	-
Horiz. %	34.86%	67.35%	90.81%	75.55%	85.24%	103.32%	100.00%	-
Total Cost	1,769,340	1,759,905	1,668,016	1,767,431	1,623,682	1,582,272	920,956	11.48%
YoY %	0.54%	5.51%	-5.62%	8.85%	2.62%	71.81%	-	-
Horiz. %	192.12%	191.10%	181.12%	191.91%	176.30%	171.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	18,220,304	17,475,025	15,583,313	14,571,963	12,805,805	11,666,627	10,094,613	10.33%
YoY %	4.26%	12.14%	6.94%	13.79%	9.76%	15.57%	-	-
Horiz. %	180.50%	173.11%	154.37%	144.35%	126.86%	115.57%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	169,754	158,863	169,999	243,811	215,318	215,209	205,314	-3.11%
YoY %	6.86%	-6.55%	-30.27%	13.23%	0.05%	4.82%	-	-
Horiz. %	82.68%	77.38%	82.80%	118.75%	104.87%	104.82%	100.00%	-
Div Payout %	35.63%	68.80%	66.82%	52.96%	43.43%	68.59%	67.16%	-
YoY %	-48.21%	2.96%	26.17%	21.94%	-36.68%	2.13%	-	-
Horiz. %	53.05%	102.44%	99.49%	78.86%	64.67%	102.13%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	18,220,304	17,475,025	15,583,313	14,571,963	12,805,805	11,666,627	10,094,613	10.33%
YoY %	4.26%	12.14%	6.94%	13.79%	9.76%	15.57%	-	-
Horiz. %	180.50%	173.11%	154.37%	144.35%	126.86%	115.57%	100.00%	-
NOSH	5,658,479	5,673,709	5,666,659	5,670,024	5,666,285	5,663,411	5,703,171	-0.13%
YoY %	-0.27%	0.12%	-0.06%	0.07%	0.05%	-0.70%	-	-
Horiz. %	99.22%	99.48%	99.36%	99.42%	99.35%	99.30%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	20.82%	11.26%	12.71%	20.55%	23.39%	16.55%	24.91%	-
YoY %	84.90%	-11.41%	-38.15%	-12.14%	41.33%	-33.56%	-	-
Horiz. %	83.58%	45.20%	51.02%	82.50%	93.90%	66.44%	100.00%	-
ROE	2.61%	1.32%	1.63%	3.16%	3.87%	2.69%	3.03%	-
YoY %	97.73%	-19.02%	-48.42%	-18.35%	43.87%	-11.22%	-	-
Horiz. %	86.14%	43.56%	53.80%	104.29%	127.72%	88.78%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	39.49	34.95	33.72	39.23	37.41	33.48	21.51	10.64%
YoY %	12.99%	3.65%	-14.05%	4.87%	11.74%	55.65%	-	-
Horiz. %	183.59%	162.48%	156.76%	182.38%	173.92%	155.65%	100.00%	-
EPS	8.42	4.07	4.49	8.12	8.75	5.54	5.36	7.81%
YoY %	106.88%	-9.35%	-44.70%	-7.20%	57.94%	3.36%	-	-
Horiz. %	157.09%	75.93%	83.77%	151.49%	163.25%	103.36%	100.00%	-
DPS	3.00	2.80	3.00	4.30	3.80	3.80	3.60	-2.99%
YoY %	7.14%	-6.67%	-30.23%	13.16%	0.00%	5.56%	-	-
Horiz. %	83.33%	77.78%	83.33%	119.44%	105.56%	105.56%	100.00%	-
NAPS	3.22	3.08	2.75	2.57	2.26	2.06	1.77	10.47%
YoY %	4.55%	12.00%	7.00%	13.72%	9.71%	16.38%	-	-
Horiz. %	181.92%	174.01%	155.37%	145.20%	127.68%	116.38%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 5,670,024
RPS	37.63	33.40	32.18	37.46	35.69	31.93	20.65	10.50%
YoY %	12.66%	3.79%	-14.10%	4.96%	11.78%	54.62%	-	-
Horiz. %	182.23%	161.74%	155.84%	181.40%	172.83%	154.62%	100.00%	-
EPS	8.02	3.89	4.28	7.75	8.35	5.28	5.15	7.65%
YoY %	106.17%	-9.11%	-44.77%	-7.19%	58.14%	2.52%	-	-
Horiz. %	155.73%	75.53%	83.11%	150.49%	162.14%	102.52%	100.00%	-
DPS	2.86	2.68	2.86	4.11	3.63	3.62	3.46	-3.12%
YoY %	6.72%	-6.29%	-30.41%	13.22%	0.28%	4.62%	-	-
Horiz. %	82.66%	77.46%	82.66%	118.79%	104.91%	104.62%	100.00%	-
NAPS	3.0684	2.9429	2.6243	2.454	2.1566	1.9647	1.70	10.33%
YoY %	4.26%	12.14%	6.94%	13.79%	9.77%	15.57%	-	-
Horiz. %	180.49%	173.11%	154.37%	144.35%	126.86%	115.57%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	4.45	4.20	4.20	3.89	3.60	3.60	2.73	-
P/RPS	11.27	12.02	12.46	9.92	9.62	10.75	12.69	-1.95%
YoY %	-6.24%	-3.53%	25.60%	3.12%	-10.51%	-15.29%	-	-
Horiz. %	88.81%	94.72%	98.19%	78.17%	75.81%	84.71%	100.00%	-
P/EPS	52.85	103.19	93.54	47.91	41.14	64.98	50.93	0.61%
YoY %	-48.78%	10.32%	95.24%	16.46%	-36.69%	27.59%	-	-
Horiz. %	103.77%	202.61%	183.66%	94.07%	80.78%	127.59%	100.00%	-
EY	1.89	0.97	1.07	2.09	2.43	1.54	1.96	-0.60%
YoY %	94.85%	-9.35%	-48.80%	-13.99%	57.79%	-21.43%	-	-
Horiz. %	96.43%	49.49%	54.59%	106.63%	123.98%	78.57%	100.00%	-
DY	0.67	0.67	0.71	1.11	1.06	1.06	1.32	-10.67%
YoY %	0.00%	-5.63%	-36.04%	4.72%	0.00%	-19.70%	-	-
Horiz. %	50.76%	50.76%	53.79%	84.09%	80.30%	80.30%	100.00%	-
P/NAPS	1.38	1.36	1.53	1.51	1.59	1.75	1.54	-1.81%
YoY %	1.47%	-11.11%	1.32%	-5.03%	-9.14%	13.64%	-	-
Horiz. %	89.61%	88.31%	99.35%	98.05%	103.25%	113.64%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	25/08/16	26/08/15	28/08/14	29/08/13	29/08/12	25/08/11	26/08/10	-
Price	4.30	3.91	4.65	4.04	3.30	3.41	2.99	-
P/RPS	10.89	11.19	13.79	10.30	8.82	10.19	13.90	-3.98%
YoY %	-2.68%	-18.85%	33.88%	16.78%	-13.44%	-26.69%	-	-
Horiz. %	78.35%	80.50%	99.21%	74.10%	63.45%	73.31%	100.00%	-
P/EPS	51.07	96.07	103.56	49.75	37.71	61.55	55.78	-1.45%
YoY %	-46.84%	-7.23%	108.16%	31.93%	-38.73%	10.34%	-	-
Horiz. %	91.56%	172.23%	185.66%	89.19%	67.60%	110.34%	100.00%	-
EY	1.96	1.04	0.97	2.01	2.65	1.62	1.79	1.52%
YoY %	88.46%	7.22%	-51.74%	-24.15%	63.58%	-9.50%	-	-
Horiz. %	109.50%	58.10%	54.19%	112.29%	148.04%	90.50%	100.00%	-
DY	0.70	0.72	0.65	1.06	1.15	1.11	1.20	-8.58%
YoY %	-2.78%	10.77%	-38.68%	-7.83%	3.60%	-7.50%	-	-
Horiz. %	58.33%	60.00%	54.17%	88.33%	95.83%	92.50%	100.00%	-
P/NAPS	1.34	1.27	1.69	1.57	1.46	1.66	1.69	-3.79%
YoY %	5.51%	-24.85%	7.64%	7.53%	-12.05%	-1.78%	-	-
Horiz. %	79.29%	75.15%	100.00%	92.90%	86.39%	98.22%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Moomoo MY

One App To Trade Malaysia & US Stock With 0* Commission

Latest Videos

MQ Market Updates - 26 April 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

Send individual or group chats with anyone on i3investor

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

Online learning and teaching marketplace

Top Articles

1

Stock Market Enthusiast

Unveiling YTL's AI Supercomputer (KingKKK): A Catalyst for Malaysian Digital Economy Growth? YTL, YTLPOWR

2

save malaysia!

Ageing oil palm trees: MPOA calls for govt incentives to speed up replanting

3

Good Articles to Share

Five things we learned at the China Auto Show

4

save malaysia!

Will PH prevail over PN's green wave

5

Good Articles to Share

Fed repricing gives rise to new equities playbook in Asia

6

Good Articles to Share

Scuffles as Israelis demand deal for Gaza hostages | REUTERS

7

BFM Podcast

The Books That Raised And Made Us

8

BFM Podcast

The Most Important North London Derby Ever?

Hot Stocks Today >

1

OPENSYS (M) BHD

1000

2

TASCO BERHAD

800

3

MALAYSIAN PACIFIC INDUSTRIES

537

4

PERAK TRANSIT BERHAD

528

5

HONG LEONG INDUSTRIES BHD

520

6

YTL POWER INTERNATIONAL BHD

281

7

MY E.G. SERVICES BHD

266

8

CAPITAL A BERHAD

213

9

SAPURA ENERGY BERHAD

199

10

PUBLIC BANK BHD

191

Daily Stocks

0.005

0.00

73,200

0.005

0.00

73,200

0.005

0.00

73,200

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.08

-0.12

58,800

SIMEPROP-C24

0.165

-0.025

50,000

KUAISHO-C15

0.07

-0.02

30,000

KUAISHO-C15

0.07

-0.02

30,000

More active Stocks

0.005

0.00

73,200

0.005

0.00

73,200

0.005

0.00

73,200

0.125

0.00

0

KUAISHO-C12

0.175

0.00

0

KUAISHO-C11

0.04

0.00

0

0.195

0.00

0

0.005

0.00

0

0.06

0.00

0

0.085

0.00

0

More gainer Stocks

KUAISHO-C17

0.08

-0.12

58,800

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C16

0.01

-0.035

10,000

KUAISHO-C16

0.01

-0.035

10,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

1

2

TA

3

Affin Hwang

4

Rakuten Trade

5

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....