[GENTING] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[GENTING] GENTING BHD
Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 58.63%
YoY- -5.62%
Quarter Report
Latest QR
Upcoming QR
GENTING's Result
GENTING's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 19,442,752 19,074,396 18,365,805 18,150,334 17,858,112 18,814,664 18,100,356 4.88%
PBT 5,175,142 6,054,960 5,459,561 3,614,425 2,545,424 2,170,912 3,445,997 31.17%
Tax -1,083,322 -1,105,596 -981,731 -829,769 -750,518 -952,464 -848,320 17.72%
NP 4,091,820 4,949,364 4,477,830 2,784,656 1,794,906 1,218,448 2,597,677 35.41%
-
NP to SH 2,108,096 2,673,684 2,120,580 1,320,128 832,184 523,320 1,388,012 32.16%
-
Tax Rate 20.93% 18.26% 17.98% 22.96% 29.48% 43.87% 24.62% -
Total Cost 15,350,932 14,125,032 13,887,975 15,365,678 16,063,206 17,596,216 15,502,679 -0.65%
-
Net Worth 34,424,758 33,503,442 33,997,381 32,508,390 31,443,567 30,328,772 32,637,238 3.62%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 635,418 - 465,462 - - - 130,102 188.13%
Div Payout % 30.14% - 21.95% - - - 9.37% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 34,424,758 33,503,442 33,997,381 32,508,390 31,443,567 30,328,772 32,637,238 3.62%
NOSH 3,737,758 3,722,604 3,750,021 3,719,495 3,716,733 3,716,761 3,717,225 0.36%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 21.05% 25.95% 24.38% 15.34% 10.05% 6.48% 14.35% -
ROE 6.12% 7.98% 6.24% 4.06% 2.65% 1.73% 4.25% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 520.17 512.39 493.21 487.98 480.48 506.21 486.93 4.50%
EPS 56.40 71.80 57.00 35.49 22.38 14.08 37.34 31.67%
DPS 17.00 0.00 12.50 0.00 0.00 0.00 3.50 187.08%
NAPS 9.21 9.00 9.13 8.74 8.46 8.16 8.78 3.24%
Adjusted Per Share Value based on latest NOSH - 3,723,935
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 504.74 495.18 476.78 471.19 463.60 488.44 469.89 4.88%
EPS 54.73 69.41 55.05 34.27 21.60 13.59 36.03 32.17%
DPS 16.50 0.00 12.08 0.00 0.00 0.00 3.38 188.04%
NAPS 8.9368 8.6976 8.8259 8.4393 8.1629 7.8735 8.4728 3.62%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 9.41 9.59 8.00 7.93 8.20 9.80 7.34 -
P/RPS 1.81 1.87 1.62 1.63 1.71 1.94 1.51 12.85%
P/EPS 16.68 13.35 14.05 22.34 36.62 69.60 19.66 -10.38%
EY 5.99 7.49 7.12 4.48 2.73 1.44 5.09 11.47%
DY 1.81 0.00 1.56 0.00 0.00 0.00 0.48 142.46%
P/NAPS 1.02 1.07 0.88 0.91 0.97 1.20 0.84 13.83%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 24/08/17 29/05/17 23/02/17 24/11/16 25/08/16 24/05/16 23/02/16 -
Price 9.79 9.73 9.08 8.06 8.21 8.47 8.10 -
P/RPS 1.88 1.90 1.84 1.65 1.71 1.67 1.66 8.65%
P/EPS 17.36 13.55 15.94 22.71 36.67 60.16 21.69 -13.80%
EY 5.76 7.38 6.27 4.40 2.73 1.66 4.61 16.02%
DY 1.74 0.00 1.38 0.00 0.00 0.00 0.43 154.15%
P/NAPS 1.06 1.08 0.99 0.92 0.97 1.04 0.92 9.91%

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