[GENM] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[GENM] GENTING MALAYSIA BERHAD
Announcement Date
21-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 4.59%
YoY- -17.51%
Quarter Report
Latest QR
Upcoming QR
GENM's Result
GENM's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 1,983,201 2,093,140 2,057,968 2,234,548 1,910,867 2,026,050 2,120,123 -4.36%
PBT 271,199 475,232 368,426 374,116 318,733 463,231 438,050 -27.42%
Tax -47,903 -116,975 -74,599 -120,203 -75,882 -113,536 -46,178 2.48%
NP 223,296 358,257 293,827 253,913 242,851 349,695 391,872 -31.33%
-
NP to SH 230,920 362,102 309,839 266,116 254,433 358,289 400,515 -30.79%
-
Tax Rate 17.66% 24.61% 20.25% 32.13% 23.81% 24.51% 10.54% -
Total Cost 1,759,905 1,734,883 1,764,141 1,980,635 1,668,016 1,676,355 1,728,251 1.22%
-
Net Worth 17,475,025 17,226,761 16,343,156 15,603,816 15,583,313 15,703,488 15,487,336 8.40%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 158,863 - 198,614 - 169,999 - 221,247 -19.86%
Div Payout % 68.80% - 64.10% - 66.82% - 55.24% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 17,475,025 17,226,761 16,343,156 15,603,816 15,583,313 15,703,488 15,487,336 8.40%
NOSH 5,673,709 5,666,698 5,674,706 5,674,115 5,666,659 5,669,129 5,673,017 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 11.26% 17.12% 14.28% 11.36% 12.71% 17.26% 18.48% -
ROE 1.32% 2.10% 1.90% 1.71% 1.63% 2.28% 2.59% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 34.95 36.94 36.27 39.38 33.72 35.74 37.37 -4.37%
EPS 4.07 6.39 5.46 4.69 4.49 6.32 7.06 -30.80%
DPS 2.80 0.00 3.50 0.00 3.00 0.00 3.90 -19.86%
NAPS 3.08 3.04 2.88 2.75 2.75 2.77 2.73 8.39%
Adjusted Per Share Value based on latest NOSH - 5,674,115
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 34.98 36.92 36.30 39.42 33.71 35.74 37.40 -4.37%
EPS 4.07 6.39 5.47 4.69 4.49 6.32 7.07 -30.86%
DPS 2.80 0.00 3.50 0.00 3.00 0.00 3.90 -19.86%
NAPS 3.0826 3.0388 2.8829 2.7525 2.7489 2.7701 2.732 8.40%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 4.20 4.23 4.07 4.18 4.20 4.20 4.38 -
P/RPS 12.02 11.45 11.22 10.61 12.46 11.75 11.72 1.70%
P/EPS 103.19 66.20 74.54 89.13 93.54 66.46 62.04 40.51%
EY 0.97 1.51 1.34 1.12 1.07 1.50 1.61 -28.73%
DY 0.67 0.00 0.86 0.00 0.71 0.00 0.89 -17.28%
P/NAPS 1.36 1.39 1.41 1.52 1.53 1.52 1.60 -10.29%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 28/05/15 26/02/15 21/11/14 28/08/14 29/05/14 27/02/14 -
Price 3.91 4.26 4.11 4.08 4.65 4.22 4.31 -
P/RPS 11.19 11.53 11.33 10.36 13.79 11.81 11.53 -1.98%
P/EPS 96.07 66.67 75.27 86.99 103.56 66.77 61.05 35.40%
EY 1.04 1.50 1.33 1.15 0.97 1.50 1.64 -26.24%
DY 0.72 0.00 0.85 0.00 0.65 0.00 0.90 -13.85%
P/NAPS 1.27 1.40 1.43 1.48 1.69 1.52 1.58 -13.58%

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