[GENTING] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[GENTING] GENTING BHD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -12.61%
YoY- 0.63%
Quarter Report
Latest QR
Upcoming QR
GENTING's Result
GENTING's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 17,470,524 18,216,498 18,125,961 18,204,310 18,773,468 17,111,661 16,943,073 2.06%
PBT 4,862,352 4,262,349 4,465,541 4,790,448 5,856,952 4,344,226 4,322,005 8.17%
Tax -1,015,708 -1,116,223 -1,163,105 -1,197,014 -1,555,276 -639,124 -720,078 25.80%
NP 3,846,644 3,146,126 3,302,436 3,593,434 4,301,676 3,705,102 3,601,926 4.48%
-
NP to SH 2,480,240 1,496,133 1,629,729 1,739,194 1,990,124 1,810,066 1,768,309 25.32%
-
Tax Rate 20.89% 26.19% 26.05% 24.99% 26.55% 14.71% 16.66% -
Total Cost 13,623,880 15,070,372 14,823,525 14,610,876 14,471,792 13,406,559 13,341,146 1.40%
-
Net Worth 28,289,308 26,824,136 25,812,712 25,842,848 26,025,838 25,309,147 23,938,671 11.78%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 148,610 49,520 74,261 - 1,847,383 2,462,826 -
Div Payout % - 9.93% 3.04% 4.27% - 102.06% 139.28% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 28,289,308 26,824,136 25,812,712 25,842,848 26,025,838 25,309,147 23,938,671 11.78%
NOSH 3,717,386 3,715,254 3,714,059 3,713,052 3,707,384 3,694,766 3,694,239 0.41%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 22.02% 17.27% 18.22% 19.74% 22.91% 21.65% 21.26% -
ROE 8.77% 5.58% 6.31% 6.73% 7.65% 7.15% 7.39% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 469.97 490.32 488.04 490.28 506.38 463.13 458.63 1.64%
EPS 66.72 40.27 43.88 46.84 53.68 48.99 47.87 24.80%
DPS 0.00 4.00 1.33 2.00 0.00 50.00 66.67 -
NAPS 7.61 7.22 6.95 6.96 7.02 6.85 6.48 11.32%
Adjusted Per Share Value based on latest NOSH - 3,716,942
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 450.63 469.87 467.54 469.56 484.24 441.38 437.03 2.06%
EPS 63.97 38.59 42.04 44.86 51.33 46.69 45.61 25.32%
DPS 0.00 3.83 1.28 1.92 0.00 47.65 63.53 -
NAPS 7.2969 6.919 6.6581 6.6659 6.7131 6.5282 6.1747 11.78%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 9.00 8.87 9.49 9.99 10.00 10.26 10.40 -
P/RPS 1.92 1.81 1.94 2.04 1.97 2.22 2.27 -10.57%
P/EPS 13.49 22.03 21.63 21.33 18.63 20.94 21.73 -27.24%
EY 7.41 4.54 4.62 4.69 5.37 4.77 4.60 37.45%
DY 0.00 0.45 0.14 0.20 0.00 4.87 6.41 -
P/NAPS 1.18 1.23 1.37 1.44 1.42 1.50 1.60 -18.38%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 26/02/15 21/11/14 28/08/14 29/05/14 27/02/14 28/11/13 -
Price 8.50 8.98 9.40 9.70 9.80 10.08 10.36 -
P/RPS 1.81 1.83 1.93 1.98 1.94 2.18 2.26 -13.77%
P/EPS 12.74 22.30 21.42 20.71 18.26 20.58 21.64 -29.77%
EY 7.85 4.48 4.67 4.83 5.48 4.86 4.62 42.43%
DY 0.00 0.45 0.14 0.21 0.00 4.96 6.44 -
P/NAPS 1.12 1.24 1.35 1.39 1.40 1.47 1.60 -21.17%

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