[GENTING] YoY Quarter Result on 2016-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 5,572,801 5,250,756 4,768,599 4,703,666 4,367,631 4,693,367 3,914,961 6.06% YoY % 6.13% 10.11% 1.38% 7.69% -6.94% 19.88% - Horiz. % 142.35% 134.12% 121.80% 120.15% 111.56% 119.88% 100.00%
PBT 1,179,090 1,440,460 1,513,740 542,728 1,215,588 1,464,238 933,299 3.97% YoY % -18.14% -4.84% 178.91% -55.35% -16.98% 56.89% - Horiz. % 126.34% 154.34% 162.19% 58.15% 130.25% 156.89% 100.00%
Tax -207,727 -323,019 -276,399 -238,116 -253,927 -388,819 -93,859 14.15% YoY % 35.69% -16.87% -16.08% 6.23% 34.69% -314.26% - Horiz. % 221.32% 344.15% 294.48% 253.70% 270.54% 414.26% 100.00%
NP 971,363 1,117,441 1,237,341 304,612 961,661 1,075,419 839,440 2.46% YoY % -13.07% -9.69% 306.20% -68.32% -10.58% 28.11% - Horiz. % 115.72% 133.12% 147.40% 36.29% 114.56% 128.11% 100.00%
NP to SH 561,640 602,704 668,421 130,830 620,060 497,531 397,838 5.91% YoY % -6.81% -9.83% 410.91% -78.90% 24.63% 25.06% - Horiz. % 141.17% 151.49% 168.01% 32.89% 155.86% 125.06% 100.00%
Tax Rate 17.62 % 22.42 % 18.26 % 43.87 % 20.89 % 26.55 % 10.06 % 9.79% YoY % -21.41% 22.78% -58.38% 110.00% -21.32% 163.92% - Horiz. % 175.15% 222.86% 181.51% 436.08% 207.65% 263.92% 100.00%
Total Cost 4,601,438 4,133,315 3,531,258 4,399,054 3,405,970 3,617,948 3,075,521 6.94% YoY % 11.33% 17.05% -19.73% 29.16% -5.86% 17.64% - Horiz. % 149.61% 134.39% 114.82% 143.03% 110.74% 117.64% 100.00%
Net Worth 34,110,998 33,391,697 33,503,442 30,328,772 28,289,308 26,025,838 22,459,191 7.21% YoY % 2.15% -0.33% 10.47% 7.21% 8.70% 15.88% - Horiz. % 151.88% 148.68% 149.17% 135.04% 125.96% 115.88% 100.00%
Dividend 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 34,110,998 33,391,697 33,503,442 30,328,772 28,289,308 26,025,838 22,459,191 7.21% YoY % 2.15% -0.33% 10.47% 7.21% 8.70% 15.88% - Horiz. % 151.88% 148.68% 149.17% 135.04% 125.96% 115.88% 100.00%
NOSH 3,850,000 3,829,323 3,722,604 3,716,761 3,717,386 3,707,384 3,693,945 0.69% YoY % 0.54% 2.87% 0.16% -0.02% 0.27% 0.36% - Horiz. % 104.22% 103.66% 100.78% 100.62% 100.63% 100.36% 100.00%
Ratio Analysis 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 17.43 % 21.28 % 25.95 % 6.48 % 22.02 % 22.91 % 21.44 % -3.39% YoY % -18.09% -18.00% 300.46% -70.57% -3.88% 6.86% - Horiz. % 81.30% 99.25% 121.04% 30.22% 102.71% 106.86% 100.00%
ROE 1.65 % 1.80 % 2.00 % 0.43 % 2.19 % 1.91 % 1.77 % -1.16% YoY % -8.33% -10.00% 365.12% -80.37% 14.66% 7.91% - Horiz. % 93.22% 101.69% 112.99% 24.29% 123.73% 107.91% 100.00%
Per Share 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 144.75 137.12 128.10 126.55 117.49 126.60 105.98 5.33% YoY % 5.56% 7.04% 1.22% 7.71% -7.20% 19.46% - Horiz. % 136.58% 129.38% 120.87% 119.41% 110.86% 119.46% 100.00%
EPS 14.59 15.74 17.95 3.52 16.68 13.42 10.77 5.19% YoY % -7.31% -12.31% 409.94% -78.90% 24.29% 24.61% - Horiz. % 135.47% 146.15% 166.67% 32.68% 154.87% 124.61% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 8.8600 8.7200 9.0000 8.1600 7.6100 7.0200 6.0800 6.47% YoY % 1.61% -3.11% 10.29% 7.23% 8.40% 15.46% - Horiz. % 145.72% 143.42% 148.03% 134.21% 125.16% 115.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,876,896 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 143.74 135.44 123.00 121.33 112.66 121.06 100.98 6.06% YoY % 6.13% 10.11% 1.38% 7.70% -6.94% 19.89% - Horiz. % 142.35% 134.13% 121.81% 120.15% 111.57% 119.89% 100.00%
EPS 14.49 15.55 17.24 3.37 15.99 12.83 10.26 5.92% YoY % -6.82% -9.80% 411.57% -78.92% 24.63% 25.05% - Horiz. % 141.23% 151.56% 168.03% 32.85% 155.85% 125.05% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 8.7985 8.6130 8.6418 7.8230 7.2969 6.7131 5.7931 7.21% YoY % 2.15% -0.33% 10.47% 7.21% 8.70% 15.88% - Horiz. % 151.88% 148.68% 149.17% 135.04% 125.96% 115.88% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 6.6400 8.7300 9.5900 9.8000 9.0000 10.0000 10.0200 -
P/RPS 4.59 6.37 7.49 7.74 7.66 7.90 9.45 -11.33% YoY % -27.94% -14.95% -3.23% 1.04% -3.04% -16.40% - Horiz. % 48.57% 67.41% 79.26% 81.90% 81.06% 83.60% 100.00%
P/EPS 45.52 55.47 53.41 278.41 53.96 74.52 93.04 -11.23% YoY % -17.94% 3.86% -80.82% 415.96% -27.59% -19.91% - Horiz. % 48.93% 59.62% 57.41% 299.24% 58.00% 80.09% 100.00%
EY 2.20 1.80 1.87 0.36 1.85 1.34 1.07 12.76% YoY % 22.22% -3.74% 419.44% -80.54% 38.06% 25.23% - Horiz. % 205.61% 168.22% 174.77% 33.64% 172.90% 125.23% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.75 1.00 1.07 1.20 1.18 1.42 1.65 -12.31% YoY % -25.00% -6.54% -10.83% 1.69% -16.90% -13.94% - Horiz. % 45.45% 60.61% 64.85% 72.73% 71.52% 86.06% 100.00%
Price Multiplier on Announcement Date 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 23/05/19 24/05/18 29/05/17 24/05/16 28/05/15 29/05/14 30/05/13 -
Price 6.3300 8.4400 9.7300 8.4700 8.5000 9.8000 10.2600 -
P/RPS 4.37 6.16 7.60 6.69 7.23 7.74 9.68 -12.41% YoY % -29.06% -18.95% 13.60% -7.47% -6.59% -20.04% - Horiz. % 45.14% 63.64% 78.51% 69.11% 74.69% 79.96% 100.00%
P/EPS 43.39 53.62 54.19 240.63 50.96 73.03 95.26 -12.28% YoY % -19.08% -1.05% -77.48% 372.19% -30.22% -23.34% - Horiz. % 45.55% 56.29% 56.89% 252.60% 53.50% 76.66% 100.00%
EY 2.30 1.86 1.85 0.42 1.96 1.37 1.05 13.95% YoY % 23.66% 0.54% 340.48% -78.57% 43.07% 30.48% - Horiz. % 219.05% 177.14% 176.19% 40.00% 186.67% 130.48% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.71 0.97 1.08 1.04 1.12 1.40 1.69 -13.45% YoY % -26.80% -10.19% 3.85% -7.14% -20.00% -17.16% - Horiz. % 42.01% 57.40% 63.91% 61.54% 66.27% 82.84% 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-1st Grp Qtrly Rept 2016.pdf 
