[GENTING] YoY Quarter Result on 2014-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 5,039,580 4,683,695 4,645,440 4,492,316 4,478,443 4,205,648 4,887,885 0.51% YoY % 7.60% 0.82% 3.41% 0.31% 6.49% -13.96% - Horiz. % 103.10% 95.82% 95.04% 91.91% 91.62% 86.04% 100.00%
PBT 818,848 1,438,107 1,077,994 953,932 1,082,085 803,460 1,350,104 -7.99% YoY % -43.06% 33.41% 13.01% -11.84% 34.68% -40.49% - Horiz. % 60.65% 106.52% 79.85% 70.66% 80.15% 59.51% 100.00%
Tax -282,675 -247,068 -310,889 -273,822 -169,350 -181,128 -263,593 1.17% YoY % -14.41% 20.53% -13.54% -61.69% 6.50% 31.28% - Horiz. % 107.24% 93.73% 117.94% 103.88% 64.25% 68.72% 100.00%
NP 536,173 1,191,039 767,105 680,110 912,735 622,332 1,086,511 -11.10% YoY % -54.98% 55.26% 12.79% -25.49% 46.66% -42.72% - Horiz. % 49.35% 109.62% 70.60% 62.60% 84.01% 57.28% 100.00%
NP to SH 191,127 574,004 361,097 352,700 462,099 279,416 597,192 -17.28% YoY % -66.70% 58.96% 2.38% -23.67% 65.38% -53.21% - Horiz. % 32.00% 96.12% 60.47% 59.06% 77.38% 46.79% 100.00%
Tax Rate 34.52 % 17.18 % 28.84 % 28.70 % 15.65 % 22.54 % 19.52 % 9.96% YoY % 100.93% -40.43% 0.49% 83.39% -30.57% 15.47% - Horiz. % 176.84% 88.01% 147.75% 147.03% 80.17% 115.47% 100.00%
Total Cost 4,503,407 3,492,656 3,878,335 3,812,206 3,565,708 3,583,316 3,801,374 2.86% YoY % 28.94% -9.94% 1.73% 6.91% -0.49% -5.74% - Horiz. % 118.47% 91.88% 102.02% 100.28% 93.80% 94.26% 100.00%
Net Worth 34,577,648 32,547,195 32,242,131 25,829,978 23,936,062 19,182,130 16,925,367 12.63% YoY % 6.24% 0.95% 24.82% 7.91% 24.78% 13.33% - Horiz. % 204.29% 192.30% 190.50% 152.61% 141.42% 113.33% 100.00%
Dividend 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 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% 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% 0.00% 100.00% - -
Equity 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 34,577,648 32,547,195 32,242,131 25,829,978 23,936,062 19,182,130 16,925,367 12.63% YoY % 6.24% 0.95% 24.82% 7.91% 24.78% 13.33% - Horiz. % 204.29% 192.30% 190.50% 152.61% 141.42% 113.33% 100.00%
NOSH 3,799,741 3,723,935 3,718,815 3,716,543 3,693,836 3,695,978 3,695,495 0.46% YoY % 2.04% 0.14% 0.06% 0.61% -0.06% 0.01% - Horiz. % 102.82% 100.77% 100.63% 100.57% 99.96% 100.01% 100.00%
Ratio Analysis 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 10.64 % 25.43 % 16.51 % 15.14 % 20.38 % 14.80 % 22.23 % -11.55% YoY % -58.16% 54.03% 9.05% -25.71% 37.70% -33.42% - Horiz. % 47.86% 114.39% 74.27% 68.11% 91.68% 66.58% 100.00%
ROE 0.55 % 1.76 % 1.12 % 1.37 % 1.93 % 1.46 % 3.53 % -26.62% YoY % -68.75% 57.14% -18.25% -29.02% 32.19% -58.64% - Horiz. % 15.58% 49.86% 31.73% 38.81% 54.67% 41.36% 100.00%
Per Share 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 132.63 125.77 124.92 120.87 121.24 113.79 132.27 0.05% YoY % 5.45% 0.68% 3.35% -0.31% 6.55% -13.97% - Horiz. % 100.27% 95.09% 94.44% 91.38% 91.66% 86.03% 100.00%
EPS 5.03 15.41 9.71 9.49 12.51 7.56 16.16 -17.66% YoY % -67.36% 58.70% 2.32% -24.14% 65.48% -53.22% - Horiz. % 31.13% 95.36% 60.09% 58.73% 77.41% 46.78% 100.00%
DPS 0.00 0.00 0.00 0.00 50.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 9.1000 8.7400 8.6700 6.9500 6.4800 5.1900 4.5800 12.11% YoY % 4.12% 0.81% 24.75% 7.25% 24.86% 13.32% - Horiz. % 198.69% 190.83% 189.30% 151.75% 141.48% 113.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,876,896 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 129.99 120.81 119.82 115.87 115.52 108.48 126.08 0.51% YoY % 7.60% 0.83% 3.41% 0.30% 6.49% -13.96% - Horiz. % 103.10% 95.82% 95.03% 91.90% 91.62% 86.04% 100.00%
EPS 4.93 14.81 9.31 9.10 11.92 7.21 15.40 -17.28% YoY % -66.71% 59.08% 2.31% -23.66% 65.33% -53.18% - Horiz. % 32.01% 96.17% 60.45% 59.09% 77.40% 46.82% 100.00%
DPS 0.00 0.00 0.00 0.00 47.64 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 8.9189 8.3952 8.3165 6.6625 6.1740 4.9478 4.3657 12.63% YoY % 6.24% 0.95% 24.83% 7.91% 24.78% 13.33% - Horiz. % 204.29% 192.30% 190.50% 152.61% 141.42% 113.33% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 9.5500 7.9300 7.2700 9.4900 10.4000 8.7100 9.1000 -
P/RPS 7.20 6.31 5.82 7.85 8.58 7.65 6.88 0.76% YoY % 14.10% 8.42% -25.86% -8.51% 12.16% 11.19% - Horiz. % 104.65% 91.72% 84.59% 114.10% 124.71% 111.19% 100.00%
P/EPS 189.86 51.45 74.87 100.00 83.13 115.21 56.31 22.43% YoY % 269.02% -31.28% -25.13% 20.29% -27.84% 104.60% - Horiz. % 337.17% 91.37% 132.96% 177.59% 147.63% 204.60% 100.00%
EY 0.53 1.94 1.34 1.00 1.20 0.87 1.78 -18.27% YoY % -72.68% 44.78% 34.00% -16.67% 37.93% -51.12% - Horiz. % 29.78% 108.99% 75.28% 56.18% 67.42% 48.88% 100.00%
DY 0.00 0.00 0.00 0.00 4.81 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.05 0.91 0.84 1.37 1.60 1.68 1.99 -10.10% YoY % 15.38% 8.33% -38.69% -14.38% -4.76% -15.58% - Horiz. % 52.76% 45.73% 42.21% 68.84% 80.40% 84.42% 100.00%
Price Multiplier on Announcement Date 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 23/11/17 24/11/16 26/11/15 21/11/14 28/11/13 29/11/12 24/11/11 -
Price 9.1500 8.0600 7.3000 9.4000 10.3600 8.8200 10.2800 -
P/RPS 6.90 6.41 5.84 7.78 8.54 7.75 7.77 -1.96% YoY % 7.64% 9.76% -24.94% -8.90% 10.19% -0.26% - Horiz. % 88.80% 82.50% 75.16% 100.13% 109.91% 99.74% 100.00%
P/EPS 181.91 52.29 75.18 99.05 82.81 116.67 63.61 19.12% YoY % 247.89% -30.45% -24.10% 19.61% -29.02% 83.41% - Horiz. % 285.98% 82.20% 118.19% 155.71% 130.18% 183.41% 100.00%
EY 0.55 1.91 1.33 1.01 1.21 0.86 1.57 -16.03% YoY % -71.20% 43.61% 31.68% -16.53% 40.70% -45.22% - Horiz. % 35.03% 121.66% 84.71% 64.33% 77.07% 54.78% 100.00%
DY 0.00 0.00 0.00 0.00 4.83 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.01 0.92 0.84 1.35 1.60 1.70 2.24 -12.42% YoY % 9.78% 9.52% -37.78% -15.62% -5.88% -24.11% - Horiz. % 45.09% 41.07% 37.50% 60.27% 71.43% 75.89% 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 
