[GENM] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[GENM] GENTING MALAYSIA BERHAD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -29.93%
YoY- 69.49%
Quarter Report
Latest QR
Upcoming QR
GENM's Result
GENM's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 2,199,717 2,027,686 2,234,548 2,120,956 1,943,076 2,315,836 1,202,916 10.57%
PBT 519,655 425,690 374,116 365,647 281,215 463,084 416,262 3.76%
Tax 12,500 -110,250 -120,203 -48,218 -90,868 -115,939 -79,845 -
NP 532,155 315,440 253,913 317,429 190,347 347,145 336,417 7.93%
-
NP to SH 555,733 326,297 266,116 322,617 190,347 347,145 336,417 8.71%
-
Tax Rate -2.41% 25.90% 32.13% 13.19% 32.31% 25.04% 19.18% -
Total Cost 1,667,562 1,712,246 1,980,635 1,803,527 1,752,729 1,968,691 866,499 11.51%
-
Net Worth 18,689,041 19,090,639 15,603,816 14,514,929 12,576,498 11,665,883 11,138,130 9.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 18,689,041 19,090,639 15,603,816 14,514,929 12,576,498 11,665,883 11,138,130 9.00%
NOSH 5,938,040 5,664,878 5,674,115 5,669,894 5,665,089 5,663,050 5,682,719 0.73%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 24.19% 15.56% 11.36% 14.97% 9.80% 14.99% 27.97% -
ROE 2.97% 1.71% 1.71% 2.22% 1.51% 2.98% 3.02% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 38.84 35.79 39.38 37.41 34.30 40.89 21.17 10.63%
EPS 9.82 5.76 4.69 5.69 3.36 6.13 5.92 8.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.30 3.37 2.75 2.56 2.22 2.06 1.96 9.06%
Adjusted Per Share Value based on latest NOSH - 5,669,894
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 38.80 35.77 39.42 37.41 34.28 40.85 21.22 10.57%
EPS 9.80 5.76 4.69 5.69 3.36 6.12 5.93 8.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2968 3.3676 2.7525 2.5604 2.2185 2.0579 1.9648 9.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 4.55 4.15 4.18 4.22 3.50 3.51 3.39 -
P/RPS 11.71 11.59 10.61 11.28 10.20 8.58 16.01 -5.07%
P/EPS 46.37 72.05 89.13 74.17 104.17 57.26 57.26 -3.45%
EY 2.16 1.39 1.12 1.35 0.96 1.75 1.75 3.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.23 1.52 1.65 1.58 1.70 1.73 -3.69%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 26/11/15 21/11/14 28/11/13 29/11/12 24/11/11 25/11/10 -
Price 4.63 4.31 4.08 4.28 3.50 3.86 3.38 -
P/RPS 11.92 12.04 10.36 11.44 10.20 9.44 15.97 -4.75%
P/EPS 47.18 74.83 86.99 75.22 104.17 62.97 57.09 -3.12%
EY 2.12 1.34 1.15 1.33 0.96 1.59 1.75 3.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.28 1.48 1.67 1.58 1.87 1.72 -3.36%

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