[GENTING] YoY Quarter Result on 2013-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 4,683,695 4,645,440 4,492,316 4,478,443 4,205,648 4,887,885 3,909,209 3.06% YoY % 0.82% 3.41% 0.31% 6.49% -13.96% 25.04% - Horiz. % 119.81% 118.83% 114.92% 114.56% 107.58% 125.04% 100.00%
PBT 1,438,107 1,077,994 953,932 1,082,085 803,460 1,350,104 1,418,393 0.23% YoY % 33.41% 13.01% -11.84% 34.68% -40.49% -4.81% - Horiz. % 101.39% 76.00% 67.25% 76.29% 56.65% 95.19% 100.00%
Tax -247,068 -310,889 -273,822 -169,350 -181,128 -263,593 -195,666 3.96% YoY % 20.53% -13.54% -61.69% 6.50% 31.28% -34.72% - Horiz. % 126.27% 158.89% 139.94% 86.55% 92.57% 134.72% 100.00%
NP 1,191,039 767,105 680,110 912,735 622,332 1,086,511 1,222,727 -0.44% YoY % 55.26% 12.79% -25.49% 46.66% -42.72% -11.14% - Horiz. % 97.41% 62.74% 55.62% 74.65% 50.90% 88.86% 100.00%
NP to SH 574,004 361,097 352,700 462,099 279,416 597,192 765,918 -4.69% YoY % 58.96% 2.38% -23.67% 65.38% -53.21% -22.03% - Horiz. % 74.94% 47.15% 46.05% 60.33% 36.48% 77.97% 100.00%
Tax Rate 17.18 % 28.84 % 28.70 % 15.65 % 22.54 % 19.52 % 13.79 % 3.73% YoY % -40.43% 0.49% 83.39% -30.57% 15.47% 41.55% - Horiz. % 124.58% 209.14% 208.12% 113.49% 163.45% 141.55% 100.00%
Total Cost 3,492,656 3,878,335 3,812,206 3,565,708 3,583,316 3,801,374 2,686,482 4.47% YoY % -9.94% 1.73% 6.91% -0.49% -5.74% 41.50% - Horiz. % 130.01% 144.36% 141.90% 132.73% 133.38% 141.50% 100.00%
Net Worth 32,547,195 32,242,131 25,829,978 23,936,062 19,182,130 16,925,367 14,970,888 13.80% YoY % 0.95% 24.82% 7.91% 24.78% 13.33% 13.06% - Horiz. % 217.40% 215.37% 172.53% 159.88% 128.13% 113.06% 100.00%
Dividend 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - 1,846,918 - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 399.68 % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 32,547,195 32,242,131 25,829,978 23,936,062 19,182,130 16,925,367 14,970,888 13.80% YoY % 0.95% 24.82% 7.91% 24.78% 13.33% 13.06% - Horiz. % 217.40% 215.37% 172.53% 159.88% 128.13% 113.06% 100.00%
NOSH 3,723,935 3,718,815 3,716,543 3,693,836 3,695,978 3,695,495 3,696,515 0.12% YoY % 0.14% 0.06% 0.61% -0.06% 0.01% -0.03% - Horiz. % 100.74% 100.60% 100.54% 99.93% 99.99% 99.97% 100.00%
Ratio Analysis 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 25.43 % 16.51 % 15.14 % 20.38 % 14.80 % 22.23 % 31.28 % -3.39% YoY % 54.03% 9.05% -25.71% 37.70% -33.42% -28.93% - Horiz. % 81.30% 52.78% 48.40% 65.15% 47.31% 71.07% 100.00%
ROE 1.76 % 1.12 % 1.37 % 1.93 % 1.46 % 3.53 % 5.12 % -16.29% YoY % 57.14% -18.25% -29.02% 32.19% -58.64% -31.05% - Horiz. % 34.38% 21.88% 26.76% 37.70% 28.52% 68.95% 100.00%
Per Share 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 125.77 124.92 120.87 121.24 113.79 132.27 105.75 2.93% YoY % 0.68% 3.35% -0.31% 6.55% -13.97% 25.08% - Horiz. % 118.93% 118.13% 114.30% 114.65% 107.60% 125.08% 100.00%
EPS 15.41 9.71 9.49 12.51 7.56 16.16 20.72 -4.81% YoY % 58.70% 2.32% -24.14% 65.48% -53.22% -22.01% - Horiz. % 74.37% 46.86% 45.80% 60.38% 36.49% 77.99% 100.00%
DPS 0.00 0.00 0.00 50.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 8.7400 8.6700 6.9500 6.4800 5.1900 4.5800 4.0500 13.66% YoY % 0.81% 24.75% 7.25% 24.86% 13.32% 13.09% - Horiz. % 215.80% 214.07% 171.60% 160.00% 128.15% 113.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,876,896 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 120.81 119.82 115.87 115.52 108.48 126.08 100.83 3.06% YoY % 0.83% 3.41% 0.30% 6.49% -13.96% 25.04% - Horiz. % 119.82% 118.83% 114.92% 114.57% 107.59% 125.04% 100.00%
EPS 14.81 9.31 9.10 11.92 7.21 15.40 19.76 -4.69% YoY % 59.08% 2.31% -23.66% 65.33% -53.18% -22.06% - Horiz. % 74.95% 47.12% 46.05% 60.32% 36.49% 77.94% 100.00%
DPS 0.00 0.00 0.00 47.64 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 8.3952 8.3165 6.6625 6.1740 4.9478 4.3657 3.8616 13.80% YoY % 0.95% 24.83% 7.91% 24.78% 13.33% 13.05% - Horiz. % 217.40% 215.36% 172.53% 159.88% 128.13% 113.05% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 7.9300 7.2700 9.4900 10.4000 8.7100 9.1000 9.9200 -
P/RPS 6.31 5.82 7.85 8.58 7.65 6.88 9.38 -6.39% YoY % 8.42% -25.86% -8.51% 12.16% 11.19% -26.65% - Horiz. % 67.27% 62.05% 83.69% 91.47% 81.56% 73.35% 100.00%
P/EPS 51.45 74.87 100.00 83.13 115.21 56.31 47.88 1.20% YoY % -31.28% -25.13% 20.29% -27.84% 104.60% 17.61% - Horiz. % 107.46% 156.37% 208.86% 173.62% 240.62% 117.61% 100.00%
EY 1.94 1.34 1.00 1.20 0.87 1.78 2.09 -1.23% YoY % 44.78% 34.00% -16.67% 37.93% -51.12% -14.83% - Horiz. % 92.82% 64.11% 47.85% 57.42% 41.63% 85.17% 100.00%
DY 0.00 0.00 0.00 4.81 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.91 0.84 1.37 1.60 1.68 1.99 2.45 -15.20% YoY % 8.33% -38.69% -14.38% -4.76% -15.58% -18.78% - Horiz. % 37.14% 34.29% 55.92% 65.31% 68.57% 81.22% 100.00%
Price Multiplier on Announcement Date 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 26/11/15 21/11/14 28/11/13 29/11/12 24/11/11 25/11/10 -
Price 8.0600 7.3000 9.4000 10.3600 8.8200 10.2800 10.4000 -
P/RPS 6.41 5.84 7.78 8.54 7.75 7.77 9.83 -6.87% YoY % 9.76% -24.94% -8.90% 10.19% -0.26% -20.96% - Horiz. % 65.21% 59.41% 79.15% 86.88% 78.84% 79.04% 100.00%
P/EPS 52.29 75.18 99.05 82.81 116.67 63.61 50.19 0.68% YoY % -30.45% -24.10% 19.61% -29.02% 83.41% 26.74% - Horiz. % 104.18% 149.79% 197.35% 164.99% 232.46% 126.74% 100.00%
EY 1.91 1.33 1.01 1.21 0.86 1.57 1.99 -0.68% YoY % 43.61% 31.68% -16.53% 40.70% -45.22% -21.11% - Horiz. % 95.98% 66.83% 50.75% 60.80% 43.22% 78.89% 100.00%
DY 0.00 0.00 0.00 4.83 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.92 0.84 1.35 1.60 1.70 2.24 2.57 -15.72% YoY % 9.52% -37.78% -15.62% -5.88% -24.11% -12.84% - Horiz. % 35.80% 32.68% 52.53% 62.26% 66.15% 87.16% 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 2013.pdf 
