[GENTING] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[GENTING] GENTING BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 98.17%
YoY- 38.92%
Quarter Report
Latest QR
Upcoming QR
GENTING's Result
GENTING's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 16,943,073 16,457,724 15,659,844 16,461,861 17,028,593 17,131,594 16,986,800 -0.17%
PBT 4,322,005 4,318,838 3,733,196 4,825,995 4,693,126 5,432,770 5,566,864 -15.51%
Tax -720,078 -741,418 -375,436 961,288 -936,341 -1,042,256 -992,852 -19.26%
NP 3,601,926 3,577,420 3,357,760 5,787,283 3,756,785 4,390,514 4,574,012 -14.71%
-
NP to SH 1,768,309 1,728,266 1,591,352 3,983,484 2,010,129 2,456,362 2,774,532 -25.92%
-
Tax Rate 16.66% 17.17% 10.06% -19.92% 19.95% 19.18% 17.84% -
Total Cost 13,341,146 12,880,304 12,302,084 10,674,578 13,271,808 12,741,080 12,412,788 4.92%
-
Net Worth 23,938,671 23,312,010 22,459,191 21,681,085 19,168,124 19,128,014 18,568,248 18.43%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 2,462,826 - - 295,483 172,353 258,486 - -
Div Payout % 139.28% - - 7.42% 8.57% 10.52% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 23,938,671 23,312,010 22,459,191 21,681,085 19,168,124 19,128,014 18,568,248 18.43%
NOSH 3,694,239 3,694,454 3,693,945 3,693,541 3,693,280 3,692,667 3,691,500 0.04%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 21.26% 21.74% 21.44% 35.16% 22.06% 25.63% 26.93% -
ROE 7.39% 7.41% 7.09% 18.37% 10.49% 12.84% 14.94% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 458.63 445.47 423.93 445.69 461.07 463.94 460.16 -0.22%
EPS 47.87 46.78 43.08 107.85 54.43 66.52 75.16 -25.95%
DPS 66.67 0.00 0.00 8.00 4.67 7.00 0.00 -
NAPS 6.48 6.31 6.08 5.87 5.19 5.18 5.03 18.37%
Adjusted Per Share Value based on latest NOSH - 3,694,802
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 437.03 424.51 403.93 424.61 439.23 441.89 438.15 -0.17%
EPS 45.61 44.58 41.05 102.75 51.85 63.36 71.57 -25.92%
DPS 63.53 0.00 0.00 7.62 4.45 6.67 0.00 -
NAPS 6.1747 6.0131 5.7931 5.5924 4.9442 4.9338 4.7895 18.43%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 10.40 10.44 10.02 9.20 8.71 9.43 10.84 -
P/RPS 2.27 2.34 2.36 2.06 1.89 2.03 2.36 -2.55%
P/EPS 21.73 22.32 23.26 8.53 16.00 14.18 14.42 31.40%
EY 4.60 4.48 4.30 11.72 6.25 7.05 6.93 -23.88%
DY 6.41 0.00 0.00 0.87 0.54 0.74 0.00 -
P/NAPS 1.60 1.65 1.65 1.57 1.68 1.82 2.16 -18.11%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 29/08/13 30/05/13 28/02/13 29/11/12 29/08/12 30/05/12 -
Price 10.36 9.18 10.26 9.49 8.82 9.02 9.99 -
P/RPS 2.26 2.06 2.42 2.13 1.91 1.94 2.17 2.74%
P/EPS 21.64 19.62 23.82 8.80 16.21 13.56 13.29 38.36%
EY 4.62 5.10 4.20 11.36 6.17 7.37 7.52 -27.71%
DY 6.44 0.00 0.00 0.84 0.53 0.78 0.00 -
P/NAPS 1.60 1.45 1.69 1.62 1.70 1.74 1.99 -13.52%

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