[GENTING] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[GENTING] GENTING BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -47.73%
YoY- -53.21%
Quarter Report
Latest QR
Upcoming QR
GENTING's Result
GENTING's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 4,313,901 3,914,961 4,242,279 4,205,648 4,319,097 4,246,700 4,819,006 -7.12%
PBT 1,226,120 933,299 1,306,537 803,460 1,324,669 1,391,716 1,726,505 -20.41%
Tax -276,850 -93,859 1,663,157 -181,128 -272,915 -248,213 -311,483 -7.56%
NP 949,270 839,440 2,969,694 622,332 1,051,754 1,143,503 1,415,022 -23.38%
-
NP to SH 466,295 397,838 2,475,887 279,416 534,548 693,633 772,913 -28.62%
-
Tax Rate 22.58% 10.06% -127.30% 22.54% 20.60% 17.84% 18.04% -
Total Cost 3,364,631 3,075,521 1,272,585 3,583,316 3,267,343 3,103,197 3,403,984 -0.77%
-
Net Worth 23,314,749 22,459,191 21,688,488 19,182,130 19,135,856 18,568,248 17,606,470 20.60%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 166,266 - 129,296 - 166,098 -
Div Payout % - - 6.72% - 24.19% - 21.49% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 23,314,749 22,459,191 21,688,488 19,182,130 19,135,856 18,568,248 17,606,470 20.60%
NOSH 3,694,889 3,693,945 3,694,802 3,695,978 3,694,180 3,691,500 3,691,083 0.06%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 22.00% 21.44% 70.00% 14.80% 24.35% 26.93% 29.36% -
ROE 2.00% 1.77% 11.42% 1.46% 2.79% 3.74% 4.39% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 116.75 105.98 114.82 113.79 116.92 115.04 130.56 -7.18%
EPS 12.62 10.77 67.01 7.56 14.47 18.79 20.94 -28.67%
DPS 0.00 0.00 4.50 0.00 3.50 0.00 4.50 -
NAPS 6.31 6.08 5.87 5.19 5.18 5.03 4.77 20.52%
Adjusted Per Share Value based on latest NOSH - 3,695,978
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 111.27 100.98 109.42 108.48 111.41 109.54 124.30 -7.12%
EPS 12.03 10.26 63.86 7.21 13.79 17.89 19.94 -28.62%
DPS 0.00 0.00 4.29 0.00 3.34 0.00 4.28 -
NAPS 6.0138 5.7931 5.5943 4.9478 4.9359 4.7895 4.5414 20.60%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 10.44 10.02 9.20 8.71 9.43 10.84 11.00 -
P/RPS 8.94 9.45 8.01 7.65 8.07 9.42 8.43 3.99%
P/EPS 82.73 93.04 13.73 115.21 65.17 57.69 52.53 35.40%
EY 1.21 1.07 7.28 0.87 1.53 1.73 1.90 -25.99%
DY 0.00 0.00 0.49 0.00 0.37 0.00 0.41 -
P/NAPS 1.65 1.65 1.57 1.68 1.82 2.16 2.31 -20.11%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 30/05/13 28/02/13 29/11/12 29/08/12 30/05/12 28/02/12 -
Price 9.18 10.26 9.49 8.82 9.02 9.99 10.54 -
P/RPS 7.86 9.68 8.27 7.75 7.71 8.68 8.07 -1.74%
P/EPS 72.74 95.26 14.16 116.67 62.34 53.17 50.33 27.85%
EY 1.37 1.05 7.06 0.86 1.60 1.88 1.99 -22.05%
DY 0.00 0.00 0.47 0.00 0.39 0.00 0.43 -
P/NAPS 1.45 1.69 1.62 1.70 1.74 1.99 2.21 -24.51%

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