[GENTING] YoY TTM Result on 30-Sep-2017 [#3]

Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -13.89%
YoY- 79.53%
View:
Show?
TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 13,819,008 21,710,965 20,714,166 19,514,010 18,532,172 17,802,962 17,998,827 -4.30%
PBT -698,780 4,592,126 3,124,615 6,195,099 3,450,038 3,632,499 4,451,878 -
Tax -595,405 -611,942 -1,324,777 -1,187,968 -738,990 -978,163 -971,394 -7.82%
NP -1,294,185 3,980,184 1,799,838 5,007,131 2,711,048 2,654,336 3,480,484 -
-
NP to SH -520,296 2,122,162 843,570 2,394,227 1,333,602 1,322,902 1,706,131 -
-
Tax Rate - 13.33% 42.40% 19.18% 21.42% 26.93% 21.82% -
Total Cost 15,113,193 17,730,781 18,914,328 14,506,879 15,821,124 15,148,626 14,518,343 0.67%
-
Net Worth 33,230,678 34,809,423 33,634,896 34,577,648 32,547,195 32,242,131 25,829,978 4.28%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 847,132 750,867 822,970 784,444 130,077 111,466 37,169 68.30%
Div Payout % 0.00% 35.38% 97.56% 32.76% 9.75% 8.43% 2.18% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 33,230,678 34,809,423 33,634,896 34,577,648 32,547,195 32,242,131 25,829,978 4.28%
NOSH 3,876,896 3,876,896 3,876,699 3,799,741 3,723,935 3,718,815 3,716,543 0.70%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin -9.37% 18.33% 8.69% 25.66% 14.63% 14.91% 19.34% -
ROE -1.57% 6.10% 2.51% 6.92% 4.10% 4.10% 6.61% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 358.88 563.83 539.49 513.56 497.65 478.73 484.29 -4.86%
EPS -13.51 55.11 21.97 63.01 35.81 35.57 45.91 -
DPS 22.00 19.50 21.50 20.64 3.50 3.00 1.00 67.31%
NAPS 8.63 9.04 8.76 9.10 8.74 8.67 6.95 3.67%
Adjusted Per Share Value based on latest NOSH - 3,799,741
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 356.45 560.01 534.30 503.34 478.02 459.21 464.26 -4.30%
EPS -13.42 54.74 21.76 61.76 34.40 34.12 44.01 -
DPS 21.85 19.37 21.23 20.23 3.36 2.88 0.96 68.26%
NAPS 8.5715 8.9787 8.6757 8.9189 8.3952 8.3165 6.6625 4.28%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 3.18 5.74 7.81 9.55 7.93 7.27 9.49 -
P/RPS 0.89 1.02 1.45 1.86 1.59 1.52 1.96 -12.31%
P/EPS -23.53 10.42 35.55 15.16 22.14 20.44 20.67 -
EY -4.25 9.60 2.81 6.60 4.52 4.89 4.84 -
DY 6.92 3.40 2.75 2.16 0.44 0.41 0.11 99.30%
P/NAPS 0.37 0.63 0.89 1.05 0.91 0.84 1.37 -19.58%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 26/11/20 28/11/19 30/11/18 23/11/17 24/11/16 26/11/15 21/11/14 -
Price 4.25 5.85 6.28 9.15 8.06 7.30 9.40 -
P/RPS 1.18 1.04 1.16 1.78 1.62 1.52 1.94 -7.94%
P/EPS -31.45 10.61 28.58 14.52 22.51 20.52 20.48 -
EY -3.18 9.42 3.50 6.89 4.44 4.87 4.88 -
DY 5.18 3.33 3.42 2.26 0.43 0.41 0.11 89.91%
P/NAPS 0.49 0.65 0.72 1.01 0.92 0.84 1.35 -15.52%

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