[GENTING] YoY Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[GENTING] GENTING BHD
Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 137.95%
YoY- -5.62%
Quarter Report
Latest QR
Upcoming QR
GENTING's Result
GENTING's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 16,313,520 15,455,528 14,760,956 13,612,751 13,180,935 13,594,471 12,707,305 4.24%
PBT 3,463,041 2,289,313 3,406,419 2,710,819 2,719,306 3,349,156 3,241,504 1.10%
Tax -717,166 -1,079,753 -824,336 -622,327 -734,269 -872,329 -540,059 4.83%
NP 2,745,875 1,209,560 2,582,083 2,088,492 1,985,037 2,476,827 2,701,445 0.27%
-
NP to SH 1,467,001 710,420 1,245,175 990,096 1,049,066 1,222,297 1,326,232 1.69%
-
Tax Rate 20.71% 47.16% 24.20% 22.96% 27.00% 26.05% 16.66% -
Total Cost 13,567,645 14,245,968 12,178,873 11,524,259 11,195,898 11,117,644 10,005,860 5.20%
-
Net Worth 34,809,423 33,634,896 34,201,909 32,508,391 32,230,342 25,812,713 23,938,671 6.43%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 250,289 326,366 319,468 - - 37,140 1,847,119 -28.32%
Div Payout % 17.06% 45.94% 25.66% - - 3.04% 139.28% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 34,809,423 33,634,896 34,201,909 32,508,391 32,230,342 25,812,713 23,938,671 6.43%
NOSH 3,876,896 3,876,699 3,758,451 3,719,495 3,717,455 3,714,059 3,694,239 0.80%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 16.83% 7.83% 17.49% 15.34% 15.06% 18.22% 21.26% -
ROE 4.21% 2.11% 3.64% 3.05% 3.25% 4.74% 5.54% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 423.66 402.53 392.74 365.98 354.57 366.03 343.98 3.53%
EPS 38.10 18.53 33.13 26.62 28.22 32.91 35.90 0.99%
DPS 6.50 8.50 8.50 0.00 0.00 1.00 50.00 -28.81%
NAPS 9.04 8.76 9.10 8.74 8.67 6.95 6.48 5.70%
Adjusted Per Share Value based on latest NOSH - 3,723,935
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 423.51 401.23 383.20 353.39 342.18 352.92 329.89 4.24%
EPS 38.08 18.44 32.33 25.70 27.23 31.73 34.43 1.69%
DPS 6.50 8.47 8.29 0.00 0.00 0.96 47.95 -28.31%
NAPS 9.0367 8.7318 8.879 8.4393 8.3671 6.7011 6.2146 6.43%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 5.74 7.81 9.55 7.93 7.27 9.49 10.40 -
P/RPS 1.35 1.94 2.43 2.17 2.05 2.59 3.02 -12.55%
P/EPS 15.07 42.21 28.83 29.79 25.76 28.84 28.97 -10.31%
EY 6.64 2.37 3.47 3.36 3.88 3.47 3.45 11.52%
DY 1.13 1.09 0.89 0.00 0.00 0.11 4.81 -21.43%
P/NAPS 0.63 0.89 1.05 0.91 0.84 1.37 1.60 -14.38%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 28/11/19 30/11/18 23/11/17 24/11/16 26/11/15 21/11/14 28/11/13 -
Price 5.85 6.28 9.15 8.06 7.30 9.40 10.36 -
P/RPS 1.38 1.56 2.33 2.20 2.06 2.57 3.01 -12.18%
P/EPS 15.36 33.94 27.62 30.28 25.87 28.56 28.86 -9.97%
EY 6.51 2.95 3.62 3.30 3.87 3.50 3.47 11.05%
DY 1.11 1.35 0.93 0.00 0.00 0.11 4.83 -21.72%
P/NAPS 0.65 0.72 1.01 0.92 0.84 1.35 1.60 -13.93%

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