[GENM] YoY Quarter Result on 30-Sep-2014 [#3]

Stock
[GENM] GENTING MALAYSIA BERHAD
Announcement Date
21-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 4.59%
YoY- -17.51%
Quarter Report
Latest QR
Upcoming QR
GENM's Result
GENM's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 2,269,300 2,199,717 2,027,686 2,234,548 2,120,956 1,943,076 2,315,836 -0.33%
PBT 249,823 519,655 425,690 374,116 365,647 281,215 463,084 -9.76%
Tax -77,567 12,500 -110,250 -120,203 -48,218 -90,868 -115,939 -6.47%
NP 172,256 532,155 315,440 253,913 317,429 190,347 347,145 -11.01%
-
NP to SH 193,372 555,733 326,297 266,116 322,617 190,347 347,145 -9.28%
-
Tax Rate 31.05% -2.41% 25.90% 32.13% 13.19% 32.31% 25.04% -
Total Cost 2,097,044 1,667,562 1,712,246 1,980,635 1,803,527 1,752,729 1,968,691 1.05%
-
Net Worth 19,285,249 18,689,041 19,090,639 15,603,816 14,514,929 12,576,498 11,665,883 8.73%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 19,285,249 18,689,041 19,090,639 15,603,816 14,514,929 12,576,498 11,665,883 8.73%
NOSH 5,938,040 5,938,040 5,664,878 5,674,115 5,669,894 5,665,089 5,663,050 0.79%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 7.59% 24.19% 15.56% 11.36% 14.97% 9.80% 14.99% -
ROE 1.00% 2.97% 1.71% 1.71% 2.22% 1.51% 2.98% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 40.01 38.84 35.79 39.38 37.41 34.30 40.89 -0.36%
EPS 3.41 9.82 5.76 4.69 5.69 3.36 6.13 -9.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.40 3.30 3.37 2.75 2.56 2.22 2.06 8.70%
Adjusted Per Share Value based on latest NOSH - 5,674,115
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 38.22 37.04 34.15 37.63 35.72 32.72 39.00 -0.33%
EPS 3.26 9.36 5.50 4.48 5.43 3.21 5.85 -9.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2477 3.1473 3.215 2.6278 2.4444 2.118 1.9646 8.73%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 5.38 4.55 4.15 4.18 4.22 3.50 3.51 -
P/RPS 13.45 11.71 11.59 10.61 11.28 10.20 8.58 7.77%
P/EPS 157.81 46.37 72.05 89.13 74.17 104.17 57.26 18.38%
EY 0.63 2.16 1.39 1.12 1.35 0.96 1.75 -15.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.38 1.23 1.52 1.65 1.58 1.70 -1.21%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 23/11/17 24/11/16 26/11/15 21/11/14 28/11/13 29/11/12 24/11/11 -
Price 5.10 4.63 4.31 4.08 4.28 3.50 3.86 -
P/RPS 12.75 11.92 12.04 10.36 11.44 10.20 9.44 5.13%
P/EPS 149.60 47.18 74.83 86.99 75.22 104.17 62.97 15.49%
EY 0.67 2.12 1.34 1.15 1.33 0.96 1.59 -13.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.40 1.28 1.48 1.67 1.58 1.87 -3.60%

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