[GENTING] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[GENTING] GENTING BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 786.09%
YoY- 220.33%
Quarter Report
Latest QR
Upcoming QR
GENTING's Result
GENTING's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 4,919,421 4,622,027 4,404,356 4,242,279 4,819,006 4,086,714 2,320,097 13.33%
PBT 726,691 913,193 1,102,722 1,306,537 1,726,505 1,182,775 585,660 3.65%
Tax -114,051 -243,894 -99,065 1,663,157 -311,483 -376,600 -189,605 -8.11%
NP 612,640 669,299 1,003,657 2,969,694 1,415,022 806,175 396,055 7.53%
-
NP to SH 338,946 273,836 483,834 2,475,887 772,913 465,433 245,400 5.52%
-
Tax Rate 15.69% 26.71% 8.98% -127.30% 18.04% 31.84% 32.37% -
Total Cost 4,306,781 3,952,728 3,400,699 1,272,585 3,403,984 3,280,539 1,924,042 14.36%
-
Net Worth 32,630,984 26,826,267 25,299,715 21,688,488 17,606,470 15,477,405 13,896,144 15.28%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 130,077 111,466 - 166,266 166,098 166,622 155,222 -2.90%
Div Payout % 38.38% 40.71% - 6.72% 21.49% 35.80% 63.25% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 32,630,984 26,826,267 25,299,715 21,688,488 17,606,470 15,477,405 13,896,144 15.28%
NOSH 3,716,513 3,715,549 3,693,389 3,694,802 3,691,083 3,702,728 3,695,783 0.09%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 12.45% 14.48% 22.79% 70.00% 29.36% 19.73% 17.07% -
ROE 1.04% 1.02% 1.91% 11.42% 4.39% 3.01% 1.77% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 132.37 124.40 119.25 114.82 130.56 110.37 62.78 13.23%
EPS 9.12 7.37 13.10 67.01 20.94 12.57 6.64 5.42%
DPS 3.50 3.00 0.00 4.50 4.50 4.50 4.20 -2.99%
NAPS 8.78 7.22 6.85 5.87 4.77 4.18 3.76 15.17%
Adjusted Per Share Value based on latest NOSH - 3,694,802
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 127.71 119.99 114.34 110.13 125.10 106.09 60.23 13.33%
EPS 8.80 7.11 12.56 64.28 20.07 12.08 6.37 5.53%
DPS 3.38 2.89 0.00 4.32 4.31 4.33 4.03 -2.88%
NAPS 8.4711 6.9642 6.5679 5.6304 4.5707 4.018 3.6075 15.28%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 7.34 8.87 10.26 9.20 11.00 11.18 7.34 -
P/RPS 5.55 7.13 8.60 8.01 8.43 10.13 11.69 -11.67%
P/EPS 80.48 120.35 78.32 13.73 52.53 88.94 110.54 -5.14%
EY 1.24 0.83 1.28 7.28 1.90 1.12 0.90 5.48%
DY 0.48 0.34 0.00 0.49 0.41 0.40 0.57 -2.82%
P/NAPS 0.84 1.23 1.50 1.57 2.31 2.67 1.95 -13.09%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 23/02/16 26/02/15 27/02/14 28/02/13 28/02/12 23/02/11 25/02/10 -
Price 8.10 8.98 10.08 9.49 10.54 10.38 6.31 -
P/RPS 6.12 7.22 8.45 8.27 8.07 9.40 10.05 -7.93%
P/EPS 88.82 121.85 76.95 14.16 50.33 82.58 95.03 -1.11%
EY 1.13 0.82 1.30 7.06 1.99 1.21 1.05 1.23%
DY 0.43 0.33 0.00 0.47 0.43 0.43 0.67 -7.12%
P/NAPS 0.92 1.24 1.47 1.62 2.21 2.48 1.68 -9.54%

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