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

Stock
[GENM] GENTING MALAYSIA BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 24.15%
YoY- -10.14%
Quarter Report
Latest QR
Upcoming QR
GENM's Result
GENM'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 2,282,941 2,291,879 2,057,968 2,120,123 1,926,506 2,331,245 1,558,525 6.56%
PBT 1,796,767 357,846 368,426 438,050 518,971 453,734 503,218 23.60%
Tax -137,621 -11,840 -74,599 -46,178 -73,281 -104,453 -141,093 -0.41%
NP 1,659,146 346,006 293,827 391,872 445,690 349,281 362,125 28.84%
-
NP to SH 1,686,334 338,558 309,839 400,515 445,690 349,281 362,125 29.19%
-
Tax Rate 7.66% 3.31% 20.25% 10.54% 14.12% 23.02% 28.04% -
Total Cost 623,795 1,945,873 1,764,141 1,728,251 1,480,816 1,981,964 1,196,400 -10.27%
-
Net Worth 19,856,161 19,047,420 16,343,156 15,487,336 13,155,225 11,944,616 11,617,468 9.33%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 763,698 243,038 198,614 221,247 283,517 271,725 249,350 20.48%
Div Payout % 45.29% 71.79% 64.10% 55.24% 63.61% 77.80% 68.86% -
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 19,856,161 19,047,420 16,343,156 15,487,336 13,155,225 11,944,616 11,617,468 9.33%
NOSH 5,938,040 5,652,053 5,674,706 5,673,017 5,670,356 5,660,956 5,667,058 0.78%
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 72.68% 15.10% 14.28% 18.48% 23.13% 14.98% 23.24% -
ROE 8.49% 1.78% 1.90% 2.59% 3.39% 2.92% 3.12% -
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 40.36 40.55 36.27 37.37 33.98 41.18 27.50 6.59%
EPS 29.81 5.99 5.46 7.06 7.86 6.17 6.39 29.23%
DPS 13.50 4.30 3.50 3.90 5.00 4.80 4.40 20.52%
NAPS 3.51 3.37 2.88 2.73 2.32 2.11 2.05 9.36%
Adjusted Per Share Value based on latest NOSH - 5,673,017
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 38.45 38.60 34.66 35.70 32.44 39.26 26.25 6.56%
EPS 28.40 5.70 5.22 6.74 7.51 5.88 6.10 29.19%
DPS 12.86 4.09 3.34 3.73 4.77 4.58 4.20 20.48%
NAPS 3.3439 3.2077 2.7523 2.6082 2.2154 2.0115 1.9564 9.33%
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 4.58 4.38 4.07 4.38 3.55 3.83 3.39 -
P/RPS 11.35 10.80 11.22 11.72 10.45 9.30 12.33 -1.36%
P/EPS 15.36 73.12 74.54 62.04 45.17 62.07 53.05 -18.64%
EY 6.51 1.37 1.34 1.61 2.21 1.61 1.88 22.97%
DY 2.95 0.98 0.86 0.89 1.41 1.25 1.30 14.61%
P/NAPS 1.30 1.30 1.41 1.60 1.53 1.82 1.65 -3.89%
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 5.47 4.36 4.11 4.31 3.70 3.80 3.31 -
P/RPS 13.55 10.75 11.33 11.53 10.89 9.23 12.04 1.98%
P/EPS 18.35 72.79 75.27 61.05 47.07 61.59 51.80 -15.86%
EY 5.45 1.37 1.33 1.64 2.12 1.62 1.93 18.86%
DY 2.47 0.99 0.85 0.90 1.35 1.26 1.33 10.85%
P/NAPS 1.56 1.29 1.43 1.58 1.59 1.80 1.61 -0.52%

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