[GENTING] QoQ TTM Result on 2014-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 17,649,838 17,890,762 18,216,498 17,998,827 17,984,954 17,890,067 17,111,661 2.09% QoQ % -1.35% -1.79% 1.21% 0.08% 0.53% 4.55% - Horiz. % 103.15% 104.55% 106.46% 105.18% 105.10% 104.55% 100.00%
PBT 3,508,437 4,013,699 4,262,349 4,451,878 4,580,031 4,875,165 4,344,226 -13.31% QoQ % -12.59% -5.83% -4.26% -2.80% -6.05% 12.22% - Horiz. % 80.76% 92.39% 98.12% 102.48% 105.43% 112.22% 100.00%
Tax -941,096 -981,331 -1,116,223 -971,394 -866,922 -934,084 -639,124 29.52% QoQ % 4.10% 12.08% -14.91% -12.05% 7.19% -46.15% - Horiz. % 147.25% 153.54% 174.65% 151.99% 135.64% 146.15% 100.00%
NP 2,567,341 3,032,368 3,146,126 3,480,484 3,713,109 3,941,081 3,705,102 -21.75% QoQ % -15.34% -3.62% -9.61% -6.26% -5.78% 6.37% - Horiz. % 69.29% 81.84% 84.91% 93.94% 100.22% 106.37% 100.00%
NP to SH 1,314,505 1,618,662 1,496,133 1,706,131 1,815,530 1,909,759 1,810,066 -19.25% QoQ % -18.79% 8.19% -12.31% -6.03% -4.93% 5.51% - Horiz. % 72.62% 89.43% 82.66% 94.26% 100.30% 105.51% 100.00%
Tax Rate 26.82 % 24.45 % 26.19 % 21.82 % 18.93 % 19.16 % 14.71 % 49.41% QoQ % 9.69% -6.64% 20.03% 15.27% -1.20% 30.25% - Horiz. % 182.32% 166.21% 178.04% 148.33% 128.69% 130.25% 100.00%
Total Cost 15,082,497 14,858,394 15,070,372 14,518,343 14,271,845 13,948,986 13,406,559 8.19% QoQ % 1.51% -1.41% 3.80% 1.73% 2.31% 4.05% - Horiz. % 112.50% 110.83% 112.41% 108.29% 106.45% 104.05% 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 111,466 148,635 148,635 37,169 1,884,087 1,846,918 1,846,918 -84.69% QoQ % -25.01% 0.00% 299.89% -98.03% 2.01% 0.00% - Horiz. % 6.04% 8.05% 8.05% 2.01% 102.01% 100.00% 100.00%
Div Payout % 8.48 % 9.18 % 9.93 % 2.18 % 103.78 % 96.71 % 102.04 % -81.04% QoQ % -7.63% -7.55% 355.50% -97.90% 7.31% -5.22% - Horiz. % 8.31% 9.00% 9.73% 2.14% 101.71% 94.78% 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 14.55 % 16.95 % 17.27 % 19.34 % 20.65 % 22.03 % 21.65 % -23.33% QoQ % -14.16% -1.85% -10.70% -6.34% -6.26% 1.76% - Horiz. % 67.21% 78.29% 79.77% 89.33% 95.38% 101.76% 100.00%
ROE 4.58 % 5.72 % 5.58 % 6.61 % 7.02 % 7.34 % 7.15 % -25.75% QoQ % -19.93% 2.51% -15.58% -5.84% -4.36% 2.66% - Horiz. % 64.06% 80.00% 78.04% 92.45% 98.18% 102.66% 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 475.62 481.27 490.28 484.29 483.86 482.55 463.31 1.77% QoQ % -1.17% -1.84% 1.24% 0.09% 0.27% 4.15% - Horiz. % 102.66% 103.88% 105.82% 104.53% 104.44% 104.15% 100.00%
EPS 35.42 43.54 40.27 45.91 48.84 51.51 49.01 -19.51% QoQ % -18.65% 8.12% -12.28% -6.00% -5.18% 5.10% - Horiz. % 72.27% 88.84% 82.17% 93.67% 99.65% 105.10% 100.00%
DPS 3.00 4.00 4.00 1.00 51.00 50.00 50.00 -84.75% QoQ % -25.00% 0.00% 300.00% -98.04% 2.00% 0.00% - Horiz. % 6.00% 8.00% 8.00% 2.00% 102.00% 100.00% 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 455.26 461.47 469.87 464.26 463.90 461.45 441.38 2.09% QoQ % -1.35% -1.79% 1.21% 0.08% 0.53% 4.55% - Horiz. % 103.14% 104.55% 106.45% 105.18% 105.10% 104.55% 100.00%
EPS 33.91 41.75 38.59 44.01 46.83 49.26 46.69 -19.25% QoQ % -18.78% 8.19% -12.32% -6.02% -4.93% 5.50% - Horiz. % 72.63% 89.42% 82.65% 94.26% 100.30% 105.50% 100.00%
DPS 2.88 3.83 3.83 0.96 48.60 47.64 47.64 -84.68% QoQ % -24.80% 0.00% 298.96% -98.02% 2.02% 0.00% - Horiz. % 6.05% 8.04% 8.04% 2.02% 102.02% 100.00% 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 1.69 1.87 1.81 1.96 2.06 2.07 2.21 -16.42% QoQ % -9.63% 3.31% -7.65% -4.85% -0.48% -6.33% - Horiz. % 76.47% 84.62% 81.90% 88.69% 93.21% 93.67% 100.00%
P/EPS 22.75 20.67 22.03 20.67 20.45 19.41 20.94 5.70% QoQ % 10.06% -6.17% 6.58% 1.08% 5.36% -7.31% - Horiz. % 108.64% 98.71% 105.21% 98.71% 97.66% 92.69% 100.00%
EY 4.39 4.84 4.54 4.84 4.89 5.15 4.78 -5.53% QoQ % -9.30% 6.61% -6.20% -1.02% -5.05% 7.74% - Horiz. % 91.84% 101.26% 94.98% 101.26% 102.30% 107.74% 100.00%
DY 0.37 0.44 0.45 0.11 5.11 5.00 4.87 -82.15% QoQ % -15.91% -2.22% 309.09% -97.85% 2.20% 2.67% - Horiz. % 7.60% 9.03% 9.24% 2.26% 104.93% 102.67% 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 1.40 1.77 1.83 1.94 2.00 2.03 2.18 -25.62% QoQ % -20.90% -3.28% -5.67% -3.00% -1.48% -6.88% - Horiz. % 64.22% 81.19% 83.94% 88.99% 91.74% 93.12% 100.00%
P/EPS 18.74 19.52 22.30 20.48 19.86 19.02 20.57 -6.04% QoQ % -4.00% -12.47% 8.89% 3.12% 4.42% -7.54% - Horiz. % 91.10% 94.90% 108.41% 99.56% 96.55% 92.46% 100.00%
EY 5.33 5.12 4.48 4.88 5.04 5.26 4.86 6.37% QoQ % 4.10% 14.29% -8.20% -3.17% -4.18% 8.23% - Horiz. % 109.67% 105.35% 92.18% 100.41% 103.70% 108.23% 100.00%
DY 0.45 0.47 0.45 0.11 5.26 5.10 4.96 -79.90% QoQ % -4.26% 4.44% 309.09% -97.91% 3.14% 2.82% - Horiz. % 9.07% 9.48% 9.07% 2.22% 106.05% 102.82% 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 
