[GENTING] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[GENTING] GENTING BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 17.21%
YoY- -12.77%
Quarter Report
Latest QR
Upcoming QR
GENTING's Result
GENTING's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 4,225,390 4,167,864 4,408,788 4,313,901 4,319,097 4,462,807 4,085,070 0.56%
PBT 742,512 425,724 930,986 1,226,120 1,324,669 1,548,429 1,593,130 -11.93%
Tax -139,755 -169,453 -209,688 -276,850 -272,915 -350,831 -176,777 -3.83%
NP 602,757 256,271 721,298 949,270 1,051,754 1,197,598 1,416,353 -13.26%
-
NP to SH 289,822 67,909 372,066 466,295 534,548 673,220 739,172 -14.43%
-
Tax Rate 18.82% 39.80% 22.52% 22.58% 20.60% 22.66% 11.10% -
Total Cost 3,622,633 3,911,593 3,687,490 3,364,631 3,267,343 3,265,209 2,668,717 5.22%
-
Net Worth 31,443,463 28,685,057 25,869,923 23,314,749 19,135,856 16,784,186 13,859,475 14.61%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - 37,169 - 129,296 129,679 121,963 -
Div Payout % - - 9.99% - 24.19% 19.26% 16.50% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 31,443,463 28,685,057 25,869,923 23,314,749 19,135,856 16,784,186 13,859,475 14.61%
NOSH 3,716,721 3,710,874 3,716,942 3,694,889 3,694,180 3,705,118 3,695,860 0.09%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 14.27% 6.15% 16.36% 22.00% 24.35% 26.84% 34.67% -
ROE 0.92% 0.24% 1.44% 2.00% 2.79% 4.01% 5.33% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 113.69 112.31 118.61 116.75 116.92 120.45 110.53 0.47%
EPS 7.80 1.83 10.01 12.62 14.47 18.17 20.00 -14.51%
DPS 0.00 0.00 1.00 0.00 3.50 3.50 3.30 -
NAPS 8.46 7.73 6.96 6.31 5.18 4.53 3.75 14.50%
Adjusted Per Share Value based on latest NOSH - 3,694,889
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 109.69 108.20 114.45 111.99 112.13 115.86 106.05 0.56%
EPS 7.52 1.76 9.66 12.11 13.88 17.48 19.19 -14.44%
DPS 0.00 0.00 0.96 0.00 3.36 3.37 3.17 -
NAPS 8.1629 7.4468 6.7159 6.0526 4.9678 4.3572 3.598 14.61%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 8.20 8.06 9.99 10.44 9.43 11.22 7.12 -
P/RPS 7.21 7.18 8.42 8.94 8.07 9.32 6.44 1.89%
P/EPS 105.16 440.44 99.80 82.73 65.17 61.75 35.60 19.76%
EY 0.95 0.23 1.00 1.21 1.53 1.62 2.81 -16.52%
DY 0.00 0.00 0.10 0.00 0.37 0.31 0.46 -
P/NAPS 0.97 1.04 1.44 1.65 1.82 2.48 1.90 -10.59%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 26/08/15 28/08/14 29/08/13 29/08/12 25/08/11 26/08/10 -
Price 8.21 6.64 9.70 9.18 9.02 9.78 9.00 -
P/RPS 7.22 5.91 8.18 7.86 7.71 8.12 8.14 -1.97%
P/EPS 105.29 362.84 96.90 72.74 62.34 53.82 45.00 15.20%
EY 0.95 0.28 1.03 1.37 1.60 1.86 2.22 -13.18%
DY 0.00 0.00 0.10 0.00 0.39 0.36 0.37 -
P/NAPS 0.97 0.86 1.39 1.45 1.74 2.16 2.40 -14.00%

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