[GENM] YoY Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[GENM] GENTING MALAYSIA BERHAD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -77.65%
YoY- -14.58%
Quarter Report
Latest QR
Upcoming QR
GENM's Result
GENM's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 2,224,218 2,214,354 2,093,140 2,026,050 1,861,994 1,903,801 1,950,580 2.21%
PBT 344,726 262,116 475,232 463,231 392,828 378,541 553,488 -7.58%
Tax -49,440 -117,985 -116,975 -113,536 24,889 -107,877 -135,790 -15.48%
NP 295,286 144,131 358,257 349,695 417,717 270,664 417,698 -5.61%
-
NP to SH 323,915 161,567 362,102 358,289 419,457 270,664 417,698 -4.14%
-
Tax Rate 14.34% 45.01% 24.61% 24.51% -6.34% 28.50% 24.53% -
Total Cost 1,928,932 2,070,223 1,734,883 1,676,355 1,444,277 1,633,137 1,532,882 3.90%
-
Net Worth 20,664,379 17,964,443 17,226,761 15,703,488 14,019,740 12,627,211 11,675,140 9.97%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 20,664,379 17,964,443 17,226,761 15,703,488 14,019,740 12,627,211 11,675,140 9.97%
NOSH 5,938,040 5,649,196 5,666,698 5,669,129 5,676,008 5,662,426 5,667,544 0.77%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 13.28% 6.51% 17.12% 17.26% 22.43% 14.22% 21.41% -
ROE 1.57% 0.90% 2.10% 2.28% 2.99% 2.14% 3.58% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 37.46 39.20 36.94 35.74 32.80 33.62 34.42 1.41%
EPS 5.73 2.86 6.39 6.32 7.39 4.78 7.37 -4.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.48 3.18 3.04 2.77 2.47 2.23 2.06 9.12%
Adjusted Per Share Value based on latest NOSH - 5,669,129
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 39.24 39.06 36.92 35.74 32.85 33.58 34.41 2.21%
EPS 5.71 2.85 6.39 6.32 7.40 4.77 7.37 -4.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6452 3.1689 3.0388 2.7701 2.4731 2.2274 2.0595 9.97%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 5.45 4.54 4.23 4.20 3.62 3.92 3.68 -
P/RPS 14.55 11.58 11.45 11.75 11.04 11.66 10.69 5.26%
P/EPS 99.91 158.74 66.20 66.46 48.99 82.01 49.93 12.24%
EY 1.00 0.63 1.51 1.50 2.04 1.22 2.00 -10.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.43 1.39 1.52 1.47 1.76 1.79 -2.16%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 29/05/17 24/05/16 28/05/15 29/05/14 30/05/13 30/05/12 26/05/11 -
Price 6.11 4.25 4.26 4.22 3.90 3.84 3.52 -
P/RPS 16.31 10.84 11.53 11.81 11.89 11.42 10.23 8.07%
P/EPS 112.01 148.60 66.67 66.77 52.77 80.33 47.76 15.25%
EY 0.89 0.67 1.50 1.50 1.89 1.24 2.09 -13.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 1.34 1.40 1.52 1.58 1.72 1.71 0.48%

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