[GENTING] QoQ Annualized Quarter Result on 30-Sep-2018 [#3]

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Annualized Quarter Result
Revenue	22,037,052	22,291,204	20,852,973	20,607,370	20,148,142	21,003,024	20,019,594	6.62%
YoY %	-1.14%	6.90%	1.19%	2.28%	-4.07%	4.91%	-	-
Horiz. %	110.08%	111.35%	104.16%	102.94%	100.64%	104.91%	100.00%	-
PBT	5,017,976	4,716,360	3,418,398	3,052,417	5,115,752	5,761,840	4,312,215	10.66%
YoY %	6.40%	37.97%	11.99%	-40.33%	-11.21%	33.62%	-	-
Horiz. %	116.37%	109.37%	79.27%	70.79%	118.63%	133.62%	100.00%	-
Tax	-961,294	-830,908	-974,529	-1,439,670	-1,233,822	-1,292,076	-1,069,360	-6.87%
YoY %	-15.69%	14.74%	32.31%	-16.68%	4.51%	-20.83%	-	-
Horiz. %	89.89%	77.70%	91.13%	134.63%	115.38%	120.83%	100.00%	-
NP	4,056,682	3,885,452	2,443,869	1,612,746	3,881,930	4,469,764	3,242,855	16.14%
YoY %	4.41%	58.99%	51.53%	-58.46%	-13.15%	37.83%	-	-
Horiz. %	125.10%	119.82%	75.36%	49.73%	119.71%	137.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,322,638	2,246,560	1,365,581	947,226	1,972,438	2,410,816	1,445,298	37.31%
YoY %	3.39%	64.51%	44.17%	-51.98%	-18.18%	66.80%	-	-
Horiz. %	160.70%	155.44%	94.48%	65.54%	136.47%	166.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.16%	17.62%	28.51%	47.16%	24.12%	22.42%	24.80%	-
YoY %	8.74%	-38.20%	-39.55%	95.52%	7.58%	-9.60%	-	-
Horiz. %	77.26%	71.05%	114.96%	190.16%	97.26%	90.40%	100.00%	-
Total Cost	17,980,370	18,405,752	18,409,104	18,994,624	16,266,212	16,533,260	16,776,739	4.74%
YoY %	-2.31%	-0.02%	-3.08%	16.77%	-1.62%	-1.45%	-	-
Horiz. %	107.17%	109.71%	109.73%	113.22%	96.96%	98.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	34,770,916	34,110,998	34,270,338	33,634,896	33,564,816	33,391,697	33,777,124	1.95%
YoY %	1.93%	-0.46%	1.89%	0.21%	0.52%	-1.14%	-	-
Horiz. %	102.94%	100.99%	101.46%	99.58%	99.37%	98.86%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Dividend
Div	500,578	-	827,879	435,154	651,372	-	822,432	-28.24%
YoY %	0.00%	-	90.25%	-33.19%	0.00%	-	-	-
Horiz. %	60.87%	-	100.66%	52.91%	79.20%	-	100.00%	-
Div Payout %	21.55%	-	60.62%	45.94%	33.02%	-	56.90%	-
YoY %	0.00%	-	31.95%	39.13%	0.00%	-	-	-
Horiz. %	37.87%	-	106.54%	80.74%	58.03%	-	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Equity
Net Worth	34,770,916	34,110,998	34,270,338	33,634,896	33,564,816	33,391,697	33,777,124	1.95%
YoY %	1.93%	-0.46%	1.89%	0.21%	0.52%	-1.14%	-	-
Horiz. %	102.94%	100.99%	101.46%	99.58%	99.37%	98.86%	100.00%	-
NOSH	3,876,896	3,876,896	3,876,896	3,876,699	3,858,026	3,857,826	3,851,782	0.43%
YoY %	0.00%	0.00%	0.01%	0.48%	0.01%	0.16%	-	-
Horiz. %	100.65%	100.65%	100.65%	100.65%	100.16%	100.16%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Ratio Analysis
NP Margin	18.41%	17.43%	11.72%	7.83%	19.27%	21.28%	16.20%	-
YoY %	5.62%	48.72%	49.68%	-59.37%	-9.45%	31.36%	-	-
Horiz. %	113.64%	107.59%	72.35%	48.33%	118.95%	131.36%	100.00%	-
ROE	6.68%	6.59%	3.98%	2.82%	5.88%	7.22%	4.28%	-
YoY %	1.37%	65.58%	41.13%	-52.04%	-18.56%	68.69%	-	-
Horiz. %	156.07%	153.97%	92.99%	65.89%	137.38%	168.69%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Per Share
RPS	572.30	578.99	541.55	536.71	525.84	548.48	523.35	6.15%
YoY %	-1.16%	6.91%	0.90%	2.07%	-4.13%	4.80%	-	-
Horiz. %	109.35%	110.63%	103.48%	102.55%	100.48%	104.80%	100.00%	-
EPS	60.32	58.36	35.58	24.71	51.50	62.96	38.28	35.52%
YoY %	3.36%	64.02%	43.99%	-52.02%	-18.20%	64.47%	-	-
Horiz. %	157.58%	152.46%	92.95%	64.55%	134.54%	164.47%	100.00%	-
DPS	13.00	0.00	21.50	11.33	17.00	0.00	21.50	-28.56%
YoY %	0.00%	0.00%	89.76%	-33.35%	0.00%	0.00%	-	-
Horiz. %	60.47%	0.00%	100.00%	52.70%	79.07%	0.00%	100.00%	-
NAPS	9.03	8.86	8.90	8.76	8.76	8.72	8.83	1.50%
YoY %	1.92%	-0.45%	1.60%	0.00%	0.46%	-1.25%	-	-
Horiz. %	102.27%	100.34%	100.79%	99.21%	99.21%	98.75%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Adjusted Per Share Value based on latest NOSH - 3,876,699
RPS	572.09	578.69	541.35	534.98	523.05	545.25	519.72	6.62%
YoY %	-1.14%	6.90%	1.19%	2.28%	-4.07%	4.91%	-	-
Horiz. %	110.08%	111.35%	104.16%	102.94%	100.64%	104.91%	100.00%	-
EPS	60.30	58.32	35.45	24.59	51.21	62.59	37.52	37.32%
YoY %	3.40%	64.51%	44.16%	-51.98%	-18.18%	66.82%	-	-
Horiz. %	160.71%	155.44%	94.48%	65.54%	136.49%	166.82%	100.00%	-
DPS	13.00	0.00	21.49	11.30	16.91	0.00	21.35	-28.22%
YoY %	0.00%	0.00%	90.18%	-33.18%	0.00%	0.00%	-	-
Horiz. %	60.89%	0.00%	100.66%	52.93%	79.20%	0.00%	100.00%	-
NAPS	9.0267	8.8554	8.8967	8.7318	8.7136	8.6686	8.7687	1.95%
YoY %	1.93%	-0.46%	1.89%	0.21%	0.52%	-1.14%	-	-
Horiz. %	102.94%	100.99%	101.46%	99.58%	99.37%	98.86%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	-
Price	6.77	6.64	6.10	7.81	8.41	8.73	9.20	-
P/RPS	1.18	1.15	1.13	1.46	1.60	1.59	1.76	-23.45%
YoY %	2.61%	1.77%	-22.60%	-8.75%	0.63%	-9.66%	-	-
Horiz. %	67.05%	65.34%	64.20%	82.95%	90.91%	90.34%	100.00%	-
P/EPS	11.22	11.38	17.20	31.66	16.34	13.87	24.35	-40.42%
YoY %	-1.41%	-33.84%	-45.67%	93.76%	17.81%	-43.04%	-	-
Horiz. %	46.08%	46.74%	70.64%	130.02%	67.10%	56.96%	100.00%	-
EY	8.91	8.79	5.81	3.16	6.12	7.21	4.11	67.74%
YoY %	1.37%	51.29%	83.86%	-48.37%	-15.12%	75.43%	-	-
Horiz. %	216.79%	213.87%	141.36%	76.89%	148.91%	175.43%	100.00%	-
DY	1.92	0.00	3.52	1.45	2.02	0.00	2.34	-12.38%
YoY %	0.00%	0.00%	142.76%	-28.22%	0.00%	0.00%	-	-
Horiz. %	82.05%	0.00%	150.43%	61.97%	86.32%	0.00%	100.00%	-
P/NAPS	0.75	0.75	0.69	0.89	0.96	1.00	1.04	-19.63%
YoY %	0.00%	8.70%	-22.47%	-7.29%	-4.00%	-3.85%	-	-
Horiz. %	72.12%	72.12%	66.35%	85.58%	92.31%	96.15%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Price Multiplier on Announcement Date
Date	29/08/19	23/05/19	27/02/19	30/11/18	29/08/18	24/05/18	27/02/18	-
Price	5.90	6.33	7.32	6.28	8.70	8.44	8.99	-
P/RPS	1.03	1.09	1.35	1.17	1.65	1.54	1.72	-29.02%
YoY %	-5.50%	-19.26%	15.38%	-29.09%	7.14%	-10.47%	-	-
Horiz. %	59.88%	63.37%	78.49%	68.02%	95.93%	89.53%	100.00%	-
P/EPS	9.78	10.85	20.64	25.46	16.90	13.41	23.79	-44.80%
YoY %	-9.86%	-47.43%	-18.93%	50.65%	26.03%	-43.63%	-	-
Horiz. %	41.11%	45.61%	86.76%	107.02%	71.04%	56.37%	100.00%	-
EY	10.22	9.22	4.84	3.93	5.92	7.46	4.20	81.20%
YoY %	10.85%	90.50%	23.16%	-33.61%	-20.64%	77.62%	-	-
Horiz. %	243.33%	219.52%	115.24%	93.57%	140.95%	177.62%	100.00%	-
DY	2.20	0.00	2.94	1.80	1.95	0.00	2.39	-5.38%
YoY %	0.00%	0.00%	63.33%	-7.69%	0.00%	0.00%	-	-
Horiz. %	92.05%	0.00%	123.01%	75.31%	81.59%	0.00%	100.00%	-
P/NAPS	0.65	0.71	0.82	0.72	0.99	0.97	1.02	-26.00%
YoY %	-8.45%	-13.41%	13.89%	-27.27%	2.06%	-4.90%	-	-
Horiz. %	63.73%	69.61%	80.39%	70.59%	97.06%	95.10%	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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos