[GENTING] YoY Quarter Result on 31-Dec-2015 [#4]

Stock
[GENTING] GENTING BHD
Announcement Date
23-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -6.13%
YoY- 23.78%
Quarter Report
Latest QR
Upcoming QR
GENTING's Result
GENTING's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 5,397,445 5,258,638 4,753,054 4,919,421 4,622,027 4,404,356 4,242,279 4.09%
PBT 1,129,085 835,302 2,752,335 726,691 913,193 1,102,722 1,306,537 -2.40%
Tax 105,224 -245,024 -359,404 -114,051 -243,894 -99,065 1,663,157 -36.86%
NP 1,234,309 590,278 2,392,931 612,640 669,299 1,003,657 2,969,694 -13.60%
-
NP to SH 655,161 133,150 1,133,898 338,946 273,836 483,834 2,475,887 -19.86%
-
Tax Rate -9.32% 29.33% 13.06% 15.69% 26.71% 8.98% -127.30% -
Total Cost 4,163,136 4,668,360 2,360,123 4,306,781 3,952,728 3,400,699 1,272,585 21.82%
-
Net Worth 34,270,338 33,777,124 33,997,381 32,630,984 26,826,267 25,299,715 21,688,488 7.91%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 500,578 497,284 465,462 130,077 111,466 - 166,266 20.15%
Div Payout % 76.41% 373.48% 41.05% 38.38% 40.71% - 6.72% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 34,270,338 33,777,124 33,997,381 32,630,984 26,826,267 25,299,715 21,688,488 7.91%
NOSH 3,876,896 3,851,782 3,750,021 3,716,513 3,715,549 3,693,389 3,694,802 0.80%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 22.87% 11.22% 50.35% 12.45% 14.48% 22.79% 70.00% -
ROE 1.91% 0.39% 3.34% 1.04% 1.02% 1.91% 11.42% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 140.17 137.47 127.64 132.37 124.40 119.25 114.82 3.37%
EPS 17.01 3.48 30.45 9.12 7.37 13.10 67.01 -20.41%
DPS 13.00 13.00 12.50 3.50 3.00 0.00 4.50 19.33%
NAPS 8.90 8.83 9.13 8.78 7.22 6.85 5.87 7.17%
Adjusted Per Share Value based on latest NOSH - 3,716,513
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 140.12 136.52 123.39 127.71 119.99 114.34 110.13 4.09%
EPS 17.01 3.46 29.44 8.80 7.11 12.56 64.28 -19.86%
DPS 13.00 12.91 12.08 3.38 2.89 0.00 4.32 20.14%
NAPS 8.8967 8.7687 8.8259 8.4711 6.9642 6.5679 5.6304 7.91%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 6.10 9.20 8.00 7.34 8.87 10.26 9.20 -
P/RPS 4.35 6.69 6.27 5.55 7.13 8.60 8.01 -9.67%
P/EPS 35.85 264.31 26.27 80.48 120.35 78.32 13.73 17.33%
EY 2.79 0.38 3.81 1.24 0.83 1.28 7.28 -14.76%
DY 2.13 1.41 1.56 0.48 0.34 0.00 0.49 27.73%
P/NAPS 0.69 1.04 0.88 0.84 1.23 1.50 1.57 -12.79%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 27/02/18 23/02/17 23/02/16 26/02/15 27/02/14 28/02/13 -
Price 7.32 8.99 9.08 8.10 8.98 10.08 9.49 -
P/RPS 5.22 6.54 7.11 6.12 7.22 8.45 8.27 -7.37%
P/EPS 43.02 258.27 29.82 88.82 121.85 76.95 14.16 20.33%
EY 2.32 0.39 3.35 1.13 0.82 1.30 7.06 -16.92%
DY 1.78 1.45 1.38 0.43 0.33 0.00 0.47 24.83%
P/NAPS 0.82 1.02 0.99 0.92 1.24 1.47 1.62 -10.72%

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