[GENTING] YoY TTM Result on 2016-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 21,616,543 20,852,973 20,019,594 18,365,805 18,100,356 18,216,498 17,111,661 3.97% YoY % 3.66% 4.16% 9.00% 1.47% -0.64% 6.46% - Horiz. % 126.33% 121.86% 116.99% 107.33% 105.78% 106.46% 100.00%
PBT 4,582,582 3,418,398 4,258,674 5,475,682 3,445,997 4,262,349 4,344,226 0.89% YoY % 34.06% -19.73% -22.23% 58.90% -19.15% -1.88% - Horiz. % 105.49% 78.69% 98.03% 126.05% 79.32% 98.12% 100.00%
Tax -901,487 -974,529 -1,073,675 -984,343 -848,320 -1,116,223 -639,124 5.90% YoY % 7.50% 9.23% -9.08% -16.03% 24.00% -74.65% - Horiz. % 141.05% 152.48% 167.99% 154.01% 132.73% 174.65% 100.00%
NP 3,681,095 2,443,869 3,184,999 4,491,339 2,597,677 3,146,126 3,705,102 -0.11% YoY % 50.63% -23.27% -29.09% 72.90% -17.43% -15.09% - Horiz. % 99.35% 65.96% 85.96% 121.22% 70.11% 84.91% 100.00%
NP to SH 1,995,823 1,365,581 1,383,671 2,128,554 1,388,012 1,496,133 1,810,066 1.64% YoY % 46.15% -1.31% -34.99% 53.35% -7.23% -17.34% - Horiz. % 110.26% 75.44% 76.44% 117.60% 76.68% 82.66% 100.00%
Tax Rate 19.67 % 28.51 % 25.21 % 17.98 % 24.62 % 26.19 % 14.71 % 4.96% YoY % -31.01% 13.09% 40.21% -26.97% -5.99% 78.04% - Horiz. % 133.72% 193.81% 171.38% 122.23% 167.37% 178.04% 100.00%
Total Cost 17,935,448 18,409,104 16,834,595 13,874,466 15,502,679 15,070,372 13,406,559 4.97% YoY % -2.57% 9.35% 21.34% -10.50% 2.87% 12.41% - Horiz. % 133.78% 137.31% 125.57% 103.49% 115.64% 112.41% 100.00%
Net Worth 35,348,509 34,270,338 33,777,124 33,997,381 32,630,984 26,826,267 25,299,715 5.73% YoY % 3.15% 1.46% -0.65% 4.19% 21.64% 6.03% - Horiz. % 139.72% 135.46% 133.51% 134.38% 128.98% 106.03% 100.00%
Dividend 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 847,132 826,264 816,267 465,462 130,077 148,635 1,846,918 -12.18% YoY % 2.53% 1.22% 75.37% 257.83% -12.49% -91.95% - Horiz. % 45.87% 44.74% 44.20% 25.20% 7.04% 8.05% 100.00%
Div Payout % 42.45 % 60.51 % 58.99 % 21.87 % 9.37 % 9.93 % 102.04 % -13.59% YoY % -29.85% 2.58% 169.73% 133.40% -5.64% -90.27% - Horiz. % 41.60% 59.30% 57.81% 21.43% 9.18% 9.73% 100.00%
Equity 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 35,348,509 34,270,338 33,777,124 33,997,381 32,630,984 26,826,267 25,299,715 5.73% YoY % 3.15% 1.46% -0.65% 4.19% 21.64% 6.03% - Horiz. % 139.72% 135.46% 133.51% 134.38% 128.98% 106.03% 100.00%
NOSH 3,850,600 3,850,600 3,825,269 3,723,700 3,716,513 3,715,549 3,693,389 0.70% YoY % 0.00% 0.66% 2.73% 0.19% 0.03% 0.60% - Horiz. % 104.26% 104.26% 103.57% 100.82% 100.63% 100.60% 100.00%
Ratio Analysis 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 17.03 % 11.72 % 15.91 % 24.45 % 14.35 % 17.27 % 21.65 % -3.92% YoY % 45.31% -26.34% -34.93% 70.38% -16.91% -20.23% - Horiz. % 78.66% 54.13% 73.49% 112.93% 66.28% 79.77% 100.00%
ROE 5.65 % 3.98 % 4.10 % 6.26 % 4.25 % 5.58 % 7.15 % -3.85% YoY % 41.96% -2.93% -34.50% 47.29% -23.84% -21.96% - Horiz. % 79.02% 55.66% 57.34% 87.55% 59.44% 78.04% 100.00%
Per Share 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 561.38 541.55 523.35 493.21 487.03 490.28 463.31 3.25% YoY % 3.66% 3.48% 6.11% 1.27% -0.66% 5.82% - Horiz. % 121.17% 116.89% 112.96% 106.45% 105.12% 105.82% 100.00%
EPS 51.83 35.46 36.17 57.16 37.35 40.27 49.01 0.94% YoY % 46.16% -1.96% -36.72% 53.04% -7.25% -17.83% - Horiz. % 105.75% 72.35% 73.80% 116.63% 76.21% 82.17% 100.00%
DPS 22.00 21.50 21.34 12.50 3.50 4.00 50.00 -12.78% YoY % 2.33% 0.75% 70.72% 257.14% -12.50% -92.00% - Horiz. % 44.00% 43.00% 42.68% 25.00% 7.00% 8.00% 100.00%
NAPS 9.1800 8.9000 8.8300 9.1300 8.7800 7.2200 6.8500 5.00% YoY % 3.15% 0.79% -3.29% 3.99% 21.61% 5.40% - Horiz. % 134.01% 129.93% 128.91% 133.28% 128.18% 105.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,876,896 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 557.57 537.88 516.38 473.72 466.88 469.87 441.38 3.97% YoY % 3.66% 4.16% 9.01% 1.47% -0.64% 6.45% - Horiz. % 126.32% 121.86% 116.99% 107.33% 105.78% 106.45% 100.00%
EPS 51.48 35.22 35.69 54.90 35.80 38.59 46.69 1.64% YoY % 46.17% -1.32% -34.99% 53.35% -7.23% -17.35% - Horiz. % 110.26% 75.43% 76.44% 117.58% 76.68% 82.65% 100.00%
DPS 21.85 21.31 21.05 12.01 3.36 3.83 47.64 -12.18% YoY % 2.53% 1.24% 75.27% 257.44% -12.27% -91.96% - Horiz. % 45.86% 44.73% 44.19% 25.21% 7.05% 8.04% 100.00%
NAPS 9.1177 8.8396 8.7124 8.7692 8.4168 6.9195 6.5258 5.73% YoY % 3.15% 1.46% -0.65% 4.19% 21.64% 6.03% - Horiz. % 139.72% 135.46% 133.51% 134.38% 128.98% 106.03% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 6.0500 6.1000 9.2000 8.0000 7.3400 8.8700 10.2600 -
P/RPS 1.08 1.13 1.76 1.62 1.51 1.81 2.21 -11.24% YoY % -4.42% -35.80% 8.64% 7.28% -16.57% -18.10% - Horiz. % 48.87% 51.13% 79.64% 73.30% 68.33% 81.90% 100.00%
P/EPS 11.67 17.20 25.43 14.00 19.65 22.03 20.94 -9.28% YoY % -32.15% -32.36% 81.64% -28.75% -10.80% 5.21% - Horiz. % 55.73% 82.14% 121.44% 66.86% 93.84% 105.21% 100.00%
EY 8.57 5.81 3.93 7.15 5.09 4.54 4.78 10.21% YoY % 47.50% 47.84% -45.03% 40.47% 12.11% -5.02% - Horiz. % 179.29% 121.55% 82.22% 149.58% 106.49% 94.98% 100.00%
DY 3.64 3.52 2.32 1.56 0.48 0.45 4.87 -4.73% YoY % 3.41% 51.72% 48.72% 225.00% 6.67% -90.76% - Horiz. % 74.74% 72.28% 47.64% 32.03% 9.86% 9.24% 100.00%
P/NAPS 0.66 0.69 1.04 0.88 0.84 1.23 1.50 -12.78% YoY % -4.35% -33.65% 18.18% 4.76% -31.71% -18.00% - Horiz. % 44.00% 46.00% 69.33% 58.67% 56.00% 82.00% 100.00%
Price Multiplier on Announcement Date 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 27/02/20 27/02/19 27/02/18 23/02/17 23/02/16 26/02/15 27/02/14 -
Price 5.1600 7.3200 8.9900 9.0800 8.1000 8.9800 10.0800 -
P/RPS 0.92 1.35 1.72 1.84 1.66 1.83 2.18 -13.39% YoY % -31.85% -21.51% -6.52% 10.84% -9.29% -16.06% - Horiz. % 42.20% 61.93% 78.90% 84.40% 76.15% 83.94% 100.00%
P/EPS 9.96 20.64 24.85 15.88 21.69 22.30 20.57 -11.38% YoY % -51.74% -16.94% 56.49% -26.79% -2.74% 8.41% - Horiz. % 48.42% 100.34% 120.81% 77.20% 105.44% 108.41% 100.00%
EY 10.04 4.84 4.02 6.30 4.61 4.48 4.86 12.85% YoY % 107.44% 20.40% -36.19% 36.66% 2.90% -7.82% - Horiz. % 206.58% 99.59% 82.72% 129.63% 94.86% 92.18% 100.00%
DY 4.26 2.94 2.37 1.38 0.43 0.45 4.96 -2.50% YoY % 44.90% 24.05% 71.74% 220.93% -4.44% -90.93% - Horiz. % 85.89% 59.27% 47.78% 27.82% 8.67% 9.07% 100.00%
P/NAPS 0.56 0.82 1.02 0.99 0.92 1.24 1.47 -14.85% YoY % -31.71% -19.61% 3.03% 7.61% -25.81% -15.65% - Horiz. % 38.10% 55.78% 69.39% 67.35% 62.59% 84.35% 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-4th Grp Qtrly Rept 2016.pdf 
