[GENTING] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -60.05%
YoY- -42.64%
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 18,814,664 17,470,524 18,773,468 15,659,844 16,986,800 19,556,632 12,454,976 7.11%
PBT 2,170,912 4,862,352 5,856,952 3,733,196 5,566,864 7,562,596 800,104 18.08%
Tax -952,464 -1,015,708 -1,555,276 -375,436 -992,852 -1,778,396 -938,328 0.24%
NP 1,218,448 3,846,644 4,301,676 3,357,760 4,574,012 5,784,200 -138,224 -
-
NP to SH 523,320 2,480,240 1,990,124 1,591,352 2,774,532 3,296,704 929,736 -9.12%
-
Tax Rate 43.87% 20.89% 26.55% 10.06% 17.84% 23.52% 117.28% -
Total Cost 17,596,216 13,623,880 14,471,792 12,302,084 12,412,788 13,772,432 12,593,200 5.72%
-
Net Worth 30,328,772 28,289,308 26,025,838 22,459,191 18,568,248 16,150,145 13,413,918 14.55%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 30,328,772 28,289,308 26,025,838 22,459,191 18,568,248 16,150,145 13,413,918 14.55%
NOSH 3,716,761 3,717,386 3,707,384 3,693,945 3,691,500 3,704,161 3,695,294 0.09%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 6.48% 22.02% 22.91% 21.44% 26.93% 29.58% -1.11% -
ROE 1.73% 8.77% 7.65% 7.09% 14.94% 20.41% 6.93% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 506.21 469.97 506.38 423.93 460.16 527.96 337.05 7.00%
EPS 14.08 66.72 53.68 43.08 75.16 89.00 25.16 -9.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.16 7.61 7.02 6.08 5.03 4.36 3.63 14.43%
Adjusted Per Share Value based on latest NOSH - 3,693,945
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 488.44 453.54 487.37 406.54 440.98 507.70 323.34 7.11%
EPS 13.59 64.39 51.66 41.31 72.03 85.58 24.14 -9.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.8735 7.344 6.7564 5.8305 4.8204 4.1927 3.4823 14.55%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 9.80 9.00 10.00 10.02 10.84 11.04 6.60 -
P/RPS 1.94 1.92 1.97 2.36 2.36 2.09 1.96 -0.17%
P/EPS 69.60 13.49 18.63 23.26 14.42 12.40 26.23 17.64%
EY 1.44 7.41 5.37 4.30 6.93 8.06 3.81 -14.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.18 1.42 1.65 2.16 2.53 1.82 -6.70%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 24/05/16 28/05/15 29/05/14 30/05/13 30/05/12 26/05/11 27/05/10 -
Price 8.47 8.50 9.80 10.26 9.99 11.10 6.73 -
P/RPS 1.67 1.81 1.94 2.42 2.17 2.10 2.00 -2.95%
P/EPS 60.16 12.74 18.26 23.82 13.29 12.47 26.75 14.44%
EY 1.66 7.85 5.48 4.20 7.52 8.02 3.74 -12.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.12 1.40 1.69 1.99 2.55 1.85 -9.14%

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