[GENTING] QoQ Quarter Result on 2014-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 4,167,864 4,367,631 4,622,027 4,492,316 4,408,788 4,693,367 4,404,356 -3.62% QoQ % -4.57% -5.50% 2.89% 1.89% -6.06% 6.56% - Horiz. % 94.63% 99.17% 104.94% 102.00% 100.10% 106.56% 100.00%
PBT 425,724 1,215,588 913,193 953,932 930,986 1,464,238 1,102,722 -47.07% QoQ % -64.98% 33.11% -4.27% 2.46% -36.42% 32.78% - Horiz. % 38.61% 110.24% 82.81% 86.51% 84.43% 132.78% 100.00%
Tax -169,453 -253,927 -243,894 -273,822 -209,688 -388,819 -99,065 43.17% QoQ % 33.27% -4.11% 10.93% -30.59% 46.07% -292.49% - Horiz. % 171.05% 256.32% 246.20% 276.41% 211.67% 392.49% 100.00%
NP 256,271 961,661 669,299 680,110 721,298 1,075,419 1,003,657 -59.85% QoQ % -73.35% 43.68% -1.59% -5.71% -32.93% 7.15% - Horiz. % 25.53% 95.82% 66.69% 67.76% 71.87% 107.15% 100.00%
NP to SH 67,909 620,060 273,836 352,700 372,066 497,531 483,834 -73.09% QoQ % -89.05% 126.43% -22.36% -5.20% -25.22% 2.83% - Horiz. % 14.04% 128.16% 56.60% 72.90% 76.90% 102.83% 100.00%
Tax Rate 39.80 % 20.89 % 26.71 % 28.70 % 22.52 % 26.55 % 8.98 % 170.55% QoQ % 90.52% -21.79% -6.93% 27.44% -15.18% 195.66% - Horiz. % 443.21% 232.63% 297.44% 319.60% 250.78% 295.66% 100.00%
Total Cost 3,911,593 3,405,970 3,952,728 3,812,206 3,687,490 3,617,948 3,400,699 9.81% QoQ % 14.85% -13.83% 3.69% 3.38% 1.92% 6.39% - Horiz. % 115.02% 100.15% 116.23% 112.10% 108.43% 106.39% 100.00%
Net Worth 28,685,057 28,289,308 26,826,267 25,829,978 25,869,923 26,025,838 25,299,715 8.76% QoQ % 1.40% 5.45% 3.86% -0.15% -0.60% 2.87% - Horiz. % 113.38% 111.82% 106.03% 102.10% 102.25% 102.87% 100.00%
Dividend 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 111,466 - 37,169 - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 299.89% 0.00% 100.00% - -
Div Payout % - % - % 40.71 % - % 9.99 % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 407.51% 0.00% 100.00% - -
Equity 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 28,685,057 28,289,308 26,826,267 25,829,978 25,869,923 26,025,838 25,299,715 8.76% QoQ % 1.40% 5.45% 3.86% -0.15% -0.60% 2.87% - Horiz. % 113.38% 111.82% 106.03% 102.10% 102.25% 102.87% 100.00%
NOSH 3,710,874 3,717,386 3,715,549 3,716,543 3,716,942 3,707,384 3,693,389 0.32% QoQ % -0.18% 0.05% -0.03% -0.01% 0.26% 0.38% - Horiz. % 100.47% 100.65% 100.60% 100.63% 100.64% 100.38% 100.00%
Ratio Analysis 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 6.15 % 22.02 % 14.48 % 15.14 % 16.36 % 22.91 % 22.79 % -58.34% QoQ % -72.07% 52.07% -4.36% -7.46% -28.59% 0.53% - Horiz. % 26.99% 96.62% 63.54% 66.43% 71.79% 100.53% 100.00%
ROE 0.24 % 2.19 % 1.02 % 1.37 % 1.44 % 1.91 % 1.91 % -75.01% QoQ % -89.04% 114.71% -25.55% -4.86% -24.61% 0.00% - Horiz. % 12.57% 114.66% 53.40% 71.73% 75.39% 100.00% 100.00%
Per Share 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 112.31 117.49 124.40 120.87 118.61 126.60 119.25 -3.93% QoQ % -4.41% -5.55% 2.92% 1.91% -6.31% 6.16% - Horiz. % 94.18% 98.52% 104.32% 101.36% 99.46% 106.16% 100.00%
EPS 1.83 16.68 7.37 9.49 10.01 13.42 13.10 -73.17% QoQ % -89.03% 126.32% -22.34% -5.19% -25.41% 2.44% - Horiz. % 13.97% 127.33% 56.26% 72.44% 76.41% 102.44% 100.00%
DPS 0.00 0.00 3.00 0.00 1.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 300.00% 0.00% 100.00% - -
NAPS 7.7300 7.6100 7.2200 6.9500 6.9600 7.0200 6.8500 8.41% QoQ % 1.58% 5.40% 3.88% -0.14% -0.85% 2.48% - Horiz. % 112.85% 111.09% 105.40% 101.46% 101.61% 102.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,876,896 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 107.51 112.66 119.22 115.87 113.72 121.06 113.61 -3.62% QoQ % -4.57% -5.50% 2.89% 1.89% -6.06% 6.56% - Horiz. % 94.63% 99.16% 104.94% 101.99% 100.10% 106.56% 100.00%
EPS 1.75 15.99 7.06 9.10 9.60 12.83 12.48 -73.11% QoQ % -89.06% 126.49% -22.42% -5.21% -25.18% 2.80% - Horiz. % 14.02% 128.12% 56.57% 72.92% 76.92% 102.80% 100.00%
DPS 0.00 0.00 2.88 0.00 0.96 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 300.00% 0.00% 100.00% - -
NAPS 7.3990 7.2969 6.9195 6.6625 6.6728 6.7131 6.5258 8.76% QoQ % 1.40% 5.45% 3.86% -0.15% -0.60% 2.87% - Horiz. % 113.38% 111.82% 106.03% 102.09% 102.25% 102.87% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 8.0600 9.0000 8.8700 9.4900 9.9900 10.0000 10.2600 -
P/RPS 7.18 7.66 7.13 7.85 8.42 7.90 8.60 -11.36% QoQ % -6.27% 7.43% -9.17% -6.77% 6.58% -8.14% - Horiz. % 83.49% 89.07% 82.91% 91.28% 97.91% 91.86% 100.00%
P/EPS 440.44 53.96 120.35 100.00 99.80 74.52 78.32 217.24% QoQ % 716.23% -55.16% 20.35% 0.20% 33.92% -4.85% - Horiz. % 562.36% 68.90% 153.66% 127.68% 127.43% 95.15% 100.00%
EY 0.23 1.85 0.83 1.00 1.00 1.34 1.28 -68.26% QoQ % -87.57% 122.89% -17.00% 0.00% -25.37% 4.69% - Horiz. % 17.97% 144.53% 64.84% 78.12% 78.12% 104.69% 100.00%
DY 0.00 0.00 0.34 0.00 0.10 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 340.00% 0.00% 100.00% - -
P/NAPS 1.04 1.18 1.23 1.37 1.44 1.42 1.50 -21.72% QoQ % -11.86% -4.07% -10.22% -4.86% 1.41% -5.33% - Horiz. % 69.33% 78.67% 82.00% 91.33% 96.00% 94.67% 100.00%
Price Multiplier on Announcement Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 28/05/15 26/02/15 21/11/14 28/08/14 29/05/14 27/02/14 -
Price 6.6400 8.5000 8.9800 9.4000 9.7000 9.8000 10.0800 -
P/RPS 5.91 7.23 7.22 7.78 8.18 7.74 8.45 -21.26% QoQ % -18.26% 0.14% -7.20% -4.89% 5.68% -8.40% - Horiz. % 69.94% 85.56% 85.44% 92.07% 96.80% 91.60% 100.00%
P/EPS 362.84 50.96 121.85 99.05 96.90 73.03 76.95 181.99% QoQ % 612.01% -58.18% 23.02% 2.22% 32.69% -5.09% - Horiz. % 471.53% 66.22% 158.35% 128.72% 125.93% 94.91% 100.00%
EY 0.28 1.96 0.82 1.01 1.03 1.37 1.30 -64.17% QoQ % -85.71% 139.02% -18.81% -1.94% -24.82% 5.38% - Horiz. % 21.54% 150.77% 63.08% 77.69% 79.23% 105.38% 100.00%
DY 0.00 0.00 0.33 0.00 0.10 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 330.00% 0.00% 100.00% - -
P/NAPS 0.86 1.12 1.24 1.35 1.39 1.40 1.47 -30.12% QoQ % -23.21% -9.68% -8.15% -2.88% -0.71% -4.76% - Horiz. % 58.50% 76.19% 84.35% 91.84% 94.56% 95.24% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
GENT-3rd Grp Qtrly Rept 2014.pdf 
