[GENTING] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[GENTING] GENTING BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -0.9%
YoY- 65.38%
Quarter Report
Latest QR
Upcoming QR
GENTING's Result
GENTING's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 4,683,695 4,645,440 4,492,316 4,478,443 4,205,648 4,887,885 3,909,209 3.05%
PBT 1,438,107 1,077,994 953,932 1,082,085 803,460 1,350,104 1,418,393 0.23%
Tax -247,068 -310,889 -273,822 -169,350 -181,128 -263,593 -195,666 3.96%
NP 1,191,039 767,105 680,110 912,735 622,332 1,086,511 1,222,727 -0.43%
-
NP to SH 574,004 361,097 352,700 462,099 279,416 597,192 765,918 -4.68%
-
Tax Rate 17.18% 28.84% 28.70% 15.65% 22.54% 19.52% 13.79% -
Total Cost 3,492,656 3,878,335 3,812,206 3,565,708 3,583,316 3,801,374 2,686,482 4.46%
-
Net Worth 32,547,195 32,242,131 25,829,978 23,936,062 19,182,130 16,925,367 14,970,888 13.80%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - 1,846,918 - - - -
Div Payout % - - - 399.68% - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 32,547,195 32,242,131 25,829,978 23,936,062 19,182,130 16,925,367 14,970,888 13.80%
NOSH 3,723,935 3,718,815 3,716,543 3,693,836 3,695,978 3,695,495 3,696,515 0.12%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 25.43% 16.51% 15.14% 20.38% 14.80% 22.23% 31.28% -
ROE 1.76% 1.12% 1.37% 1.93% 1.46% 3.53% 5.12% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 125.77 124.92 120.87 121.24 113.79 132.27 105.75 2.92%
EPS 15.41 9.71 9.49 12.51 7.56 16.16 20.72 -4.81%
DPS 0.00 0.00 0.00 50.00 0.00 0.00 0.00 -
NAPS 8.74 8.67 6.95 6.48 5.19 4.58 4.05 13.66%
Adjusted Per Share Value based on latest NOSH - 3,693,836
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 121.59 120.60 116.62 116.26 109.18 126.89 101.48 3.05%
EPS 14.90 9.37 9.16 12.00 7.25 15.50 19.88 -4.68%
DPS 0.00 0.00 0.00 47.95 0.00 0.00 0.00 -
NAPS 8.4494 8.3702 6.7056 6.2139 4.9798 4.3939 3.8865 13.80%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 7.93 7.27 9.49 10.40 8.71 9.10 9.92 -
P/RPS 6.31 5.82 7.85 8.58 7.65 6.88 9.38 -6.38%
P/EPS 51.45 74.87 100.00 83.13 115.21 56.31 47.88 1.20%
EY 1.94 1.34 1.00 1.20 0.87 1.78 2.09 -1.23%
DY 0.00 0.00 0.00 4.81 0.00 0.00 0.00 -
P/NAPS 0.91 0.84 1.37 1.60 1.68 1.99 2.45 -15.20%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 26/11/15 21/11/14 28/11/13 29/11/12 24/11/11 25/11/10 -
Price 8.06 7.30 9.40 10.36 8.82 10.28 10.40 -
P/RPS 6.41 5.84 7.78 8.54 7.75 7.77 9.83 -6.87%
P/EPS 52.29 75.18 99.05 82.81 116.67 63.61 50.19 0.68%
EY 1.91 1.33 1.01 1.21 0.86 1.57 1.99 -0.68%
DY 0.00 0.00 0.00 4.83 0.00 0.00 0.00 -
P/NAPS 0.92 0.84 1.35 1.60 1.70 2.24 2.57 -15.72%

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