[GENTING] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[GENTING] GENTING BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 4.7%
YoY- -80.46%
Quarter Report
Latest QR
Upcoming QR
GENTING's Result
GENTING's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 4,753,054 4,919,421 4,622,027 4,404,356 4,242,279 4,819,006 4,086,714 2.54%
PBT 2,752,335 726,691 913,193 1,102,722 1,306,537 1,726,505 1,182,775 15.10%
Tax -359,404 -114,051 -243,894 -99,065 1,663,157 -311,483 -376,600 -0.77%
NP 2,392,931 612,640 669,299 1,003,657 2,969,694 1,415,022 806,175 19.86%
-
NP to SH 1,133,898 338,946 273,836 483,834 2,475,887 772,913 465,433 15.98%
-
Tax Rate 13.06% 15.69% 26.71% 8.98% -127.30% 18.04% 31.84% -
Total Cost 2,360,123 4,306,781 3,952,728 3,400,699 1,272,585 3,403,984 3,280,539 -5.33%
-
Net Worth 33,997,381 32,630,984 26,826,267 25,299,715 21,688,488 17,606,470 15,477,405 14.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 465,462 130,077 111,466 - 166,266 166,098 166,622 18.65%
Div Payout % 41.05% 38.38% 40.71% - 6.72% 21.49% 35.80% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 33,997,381 32,630,984 26,826,267 25,299,715 21,688,488 17,606,470 15,477,405 14.00%
NOSH 3,750,021 3,716,513 3,715,549 3,693,389 3,694,802 3,691,083 3,702,728 0.21%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 50.35% 12.45% 14.48% 22.79% 70.00% 29.36% 19.73% -
ROE 3.34% 1.04% 1.02% 1.91% 11.42% 4.39% 3.01% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 127.64 132.37 124.40 119.25 114.82 130.56 110.37 2.45%
EPS 30.45 9.12 7.37 13.10 67.01 20.94 12.57 15.87%
DPS 12.50 3.50 3.00 0.00 4.50 4.50 4.50 18.54%
NAPS 9.13 8.78 7.22 6.85 5.87 4.77 4.18 13.89%
Adjusted Per Share Value based on latest NOSH - 3,693,389
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 123.39 127.71 119.99 114.34 110.13 125.10 106.09 2.54%
EPS 29.44 8.80 7.11 12.56 64.28 20.07 12.08 15.98%
DPS 12.08 3.38 2.89 0.00 4.32 4.31 4.33 18.63%
NAPS 8.8259 8.4711 6.9642 6.5679 5.6304 4.5707 4.018 14.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 8.00 7.34 8.87 10.26 9.20 11.00 11.18 -
P/RPS 6.27 5.55 7.13 8.60 8.01 8.43 10.13 -7.67%
P/EPS 26.27 80.48 120.35 78.32 13.73 52.53 88.94 -18.37%
EY 3.81 1.24 0.83 1.28 7.28 1.90 1.12 22.61%
DY 1.56 0.48 0.34 0.00 0.49 0.41 0.40 25.43%
P/NAPS 0.88 0.84 1.23 1.50 1.57 2.31 2.67 -16.87%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 23/02/16 26/02/15 27/02/14 28/02/13 28/02/12 23/02/11 -
Price 9.08 8.10 8.98 10.08 9.49 10.54 10.38 -
P/RPS 7.11 6.12 7.22 8.45 8.27 8.07 9.40 -4.54%
P/EPS 29.82 88.82 121.85 76.95 14.16 50.33 82.58 -15.60%
EY 3.35 1.13 0.82 1.30 7.06 1.99 1.21 18.47%
DY 1.38 0.43 0.33 0.00 0.47 0.43 0.43 21.42%
P/NAPS 0.99 0.92 1.24 1.47 1.62 2.21 2.48 -14.17%

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