[GENTING] QoQ Cumulative 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- 164.23%
YoY- 38.92%
Quarter Report
Latest QR
Upcoming QR
GENTING's Result
GENTING's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 12,707,305 8,228,862 3,914,961 16,461,861 12,771,445 8,565,797 4,246,700 107.51%
PBT 3,241,504 2,159,419 933,299 4,825,995 3,519,845 2,716,385 1,391,716 75.61%
Tax -540,059 -370,709 -93,859 961,288 -702,256 -521,128 -248,213 67.83%
NP 2,701,445 1,788,710 839,440 5,787,283 2,817,589 2,195,257 1,143,503 77.28%
-
NP to SH 1,326,232 864,133 397,838 3,983,484 1,507,597 1,228,181 693,633 53.98%
-
Tax Rate 16.66% 17.17% 10.06% -19.92% 19.95% 19.18% 17.84% -
Total Cost 10,005,860 6,440,152 3,075,521 10,674,578 9,953,856 6,370,540 3,103,197 118.09%
-
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 1,847,119 - - 295,483 129,264 129,243 - -
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 5.54% 3.71% 1.77% 18.37% 7.87% 6.42% 3.74% -
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 343.98 222.74 105.98 445.69 345.80 231.97 115.04 107.41%
EPS 35.90 23.39 10.77 107.85 40.82 33.26 18.79 53.91%
DPS 50.00 0.00 0.00 8.00 3.50 3.50 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 327.77 212.25 100.98 424.61 329.42 220.94 109.54 107.51%
EPS 34.21 22.29 10.26 102.75 38.89 31.68 17.89 54.00%
DPS 47.64 0.00 0.00 7.62 3.33 3.33 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 3.02 4.69 9.45 2.06 2.52 4.07 9.42 -53.12%
P/EPS 28.97 44.63 93.04 8.53 21.34 28.35 57.69 -36.79%
EY 3.45 2.24 1.07 11.72 4.69 3.53 1.73 58.36%
DY 4.81 0.00 0.00 0.87 0.40 0.37 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 3.01 4.12 9.68 2.13 2.55 3.89 8.68 -50.60%
P/EPS 28.86 39.25 95.26 8.80 21.61 27.12 53.17 -33.43%
EY 3.47 2.55 1.05 11.36 4.63 3.69 1.88 50.41%
DY 4.83 0.00 0.00 0.84 0.40 0.39 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