[GENTING] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Annualized Quarter Result
Revenue	21,751,360	22,037,052	22,291,204	20,852,973	20,607,370	20,148,142	21,003,024	2.35%
YoY %	-1.30%	-1.14%	6.90%	1.19%	2.28%	-4.07%	-	-
Horiz. %	103.56%	104.92%	106.13%	99.29%	98.12%	95.93%	100.00%	-
PBT	4,617,388	5,017,976	4,716,360	3,418,398	3,052,417	5,115,752	5,761,840	-13.71%
YoY %	-7.98%	6.40%	37.97%	11.99%	-40.33%	-11.21%	-	-
Horiz. %	80.14%	87.09%	81.86%	59.33%	52.98%	88.79%	100.00%	-
Tax	-956,221	-961,294	-830,908	-974,529	-1,439,670	-1,233,822	-1,292,076	-18.16%
YoY %	0.53%	-15.69%	14.74%	32.31%	-16.68%	4.51%	-	-
Horiz. %	74.01%	74.40%	64.31%	75.42%	111.42%	95.49%	100.00%	-
NP	3,661,166	4,056,682	3,885,452	2,443,869	1,612,746	3,881,930	4,469,764	-12.44%
YoY %	-9.75%	4.41%	58.99%	51.53%	-58.46%	-13.15%	-	-
Horiz. %	81.91%	90.76%	86.93%	54.68%	36.08%	86.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,956,001	2,322,638	2,246,560	1,365,581	947,226	1,972,438	2,410,816	-12.99%
YoY %	-15.79%	3.39%	64.51%	44.17%	-51.98%	-18.18%	-	-
Horiz. %	81.13%	96.34%	93.19%	56.64%	39.29%	81.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.71%	19.16%	17.62%	28.51%	47.16%	24.12%	22.42%	-
YoY %	8.09%	8.74%	-38.20%	-39.55%	95.52%	7.58%	-	-
Horiz. %	92.37%	85.46%	78.59%	127.16%	210.35%	107.58%	100.00%	-
Total Cost	18,090,193	17,980,370	18,405,752	18,409,104	18,994,624	16,266,212	16,533,260	6.17%
YoY %	0.61%	-2.31%	-0.02%	-3.08%	16.77%	-1.62%	-	-
Horiz. %	109.42%	108.75%	111.33%	111.35%	114.89%	98.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	34,809,423	34,770,916	34,110,998	34,270,338	33,634,896	33,564,816	33,391,697	2.80%
YoY %	0.11%	1.93%	-0.46%	1.89%	0.21%	0.52%	-	-
Horiz. %	104.25%	104.13%	102.15%	102.63%	100.73%	100.52%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Dividend
Div	333,718	500,578	-	827,879	435,154	651,372	-	-
YoY %	-33.33%	0.00%	-	90.25%	-33.19%	0.00%	-	-
Horiz. %	51.23%	76.85%	-	127.10%	66.81%	100.00%	-	-
Div Payout %	17.06%	21.55%	-	60.62%	45.94%	33.02%	-	-
YoY %	-20.84%	0.00%	-	31.95%	39.13%	0.00%	-	-
Horiz. %	51.67%	65.26%	-	183.59%	139.13%	100.00%	-	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Equity
Net Worth	34,809,423	34,770,916	34,110,998	34,270,338	33,634,896	33,564,816	33,391,697	2.80%
YoY %	0.11%	1.93%	-0.46%	1.89%	0.21%	0.52%	-	-
Horiz. %	104.25%	104.13%	102.15%	102.63%	100.73%	100.52%	100.00%	-
NOSH	3,876,896	3,876,896	3,876,896	3,876,896	3,876,699	3,858,026	3,857,826	0.32%
YoY %	0.00%	0.00%	0.00%	0.01%	0.48%	0.01%	-	-
Horiz. %	100.49%	100.49%	100.49%	100.49%	100.49%	100.01%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Ratio Analysis
NP Margin	16.83%	18.41%	17.43%	11.72%	7.83%	19.27%	21.28%	-
YoY %	-8.58%	5.62%	48.72%	49.68%	-59.37%	-9.45%	-	-
Horiz. %	79.09%	86.51%	81.91%	55.08%	36.80%	90.55%	100.00%	-
ROE	5.62%	6.68%	6.59%	3.98%	2.82%	5.88%	7.22%	-
YoY %	-15.87%	1.37%	65.58%	41.13%	-52.04%	-18.56%	-	-
Horiz. %	77.84%	92.52%	91.27%	55.12%	39.06%	81.44%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Per Share
RPS	564.88	572.30	578.99	541.55	536.71	525.84	548.48	1.98%
YoY %	-1.30%	-1.16%	6.91%	0.90%	2.07%	-4.13%	-	-
Horiz. %	102.99%	104.34%	105.56%	98.74%	97.85%	95.87%	100.00%	-
EPS	50.80	60.32	58.36	35.58	24.71	51.50	62.96	-13.31%
YoY %	-15.78%	3.36%	64.02%	43.99%	-52.02%	-18.20%	-	-
Horiz. %	80.69%	95.81%	92.69%	56.51%	39.25%	81.80%	100.00%	-
DPS	8.67	13.00	0.00	21.50	11.33	17.00	0.00	-
YoY %	-33.31%	0.00%	0.00%	89.76%	-33.35%	0.00%	-	-
Horiz. %	51.00%	76.47%	0.00%	126.47%	66.65%	100.00%	-	-
NAPS	9.04	9.03	8.86	8.90	8.76	8.76	8.72	2.42%
YoY %	0.11%	1.92%	-0.45%	1.60%	0.00%	0.46%	-	-
Horiz. %	103.67%	103.56%	101.61%	102.06%	100.46%	100.46%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Adjusted Per Share Value based on latest NOSH - 3,876,896
RPS	564.68	572.09	578.69	541.35	534.98	523.05	545.25	2.35%
YoY %	-1.30%	-1.14%	6.90%	1.19%	2.28%	-4.07%	-	-
Horiz. %	103.56%	104.92%	106.13%	99.28%	98.12%	95.93%	100.00%	-
EPS	50.78	60.30	58.32	35.45	24.59	51.21	62.59	-13.00%
YoY %	-15.79%	3.40%	64.51%	44.16%	-51.98%	-18.18%	-	-
Horiz. %	81.13%	96.34%	93.18%	56.64%	39.29%	81.82%	100.00%	-
DPS	8.66	13.00	0.00	21.49	11.30	16.91	0.00	-
YoY %	-33.38%	0.00%	0.00%	90.18%	-33.18%	0.00%	-	-
Horiz. %	51.21%	76.88%	0.00%	127.08%	66.82%	100.00%	-	-
NAPS	9.0367	9.0267	8.8554	8.8967	8.7318	8.7136	8.6686	2.80%
YoY %	0.11%	1.93%	-0.46%	1.89%	0.21%	0.52%	-	-
Horiz. %	104.25%	104.13%	102.15%	102.63%	100.73%	100.52%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	-
Price	5.74	6.77	6.64	6.10	7.81	8.41	8.73	-
P/RPS	1.02	1.18	1.15	1.13	1.46	1.60	1.59	-25.59%
YoY %	-13.56%	2.61%	1.77%	-22.60%	-8.75%	0.63%	-	-
Horiz. %	64.15%	74.21%	72.33%	71.07%	91.82%	100.63%	100.00%	-
P/EPS	11.30	11.22	11.38	17.20	31.66	16.34	13.87	-12.75%
YoY %	0.71%	-1.41%	-33.84%	-45.67%	93.76%	17.81%	-	-
Horiz. %	81.47%	80.89%	82.05%	124.01%	228.26%	117.81%	100.00%	-
EY	8.85	8.91	8.79	5.81	3.16	6.12	7.21	14.62%
YoY %	-0.67%	1.37%	51.29%	83.86%	-48.37%	-15.12%	-	-
Horiz. %	122.75%	123.58%	121.91%	80.58%	43.83%	84.88%	100.00%	-
DY	1.51	1.92	0.00	3.52	1.45	2.02	0.00	-
YoY %	-21.35%	0.00%	0.00%	142.76%	-28.22%	0.00%	-	-
Horiz. %	74.75%	95.05%	0.00%	174.26%	71.78%	100.00%	-	-
P/NAPS	0.63	0.75	0.75	0.69	0.89	0.96	1.00	-26.48%
YoY %	-16.00%	0.00%	8.70%	-22.47%	-7.29%	-4.00%	-	-
Horiz. %	63.00%	75.00%	75.00%	69.00%	89.00%	96.00%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Announcement Date
Date	28/11/19	29/08/19	23/05/19	27/02/19	30/11/18	29/08/18	24/05/18	-
Price	5.85	5.90	6.33	7.32	6.28	8.70	8.44	-
P/RPS	1.04	1.03	1.09	1.35	1.17	1.65	1.54	-23.00%
YoY %	0.97%	-5.50%	-19.26%	15.38%	-29.09%	7.14%	-	-
Horiz. %	67.53%	66.88%	70.78%	87.66%	75.97%	107.14%	100.00%	-
P/EPS	11.52	9.78	10.85	20.64	25.46	16.90	13.41	-9.62%
YoY %	17.79%	-9.86%	-47.43%	-18.93%	50.65%	26.03%	-	-
Horiz. %	85.91%	72.93%	80.91%	153.91%	189.86%	126.03%	100.00%	-
EY	8.68	10.22	9.22	4.84	3.93	5.92	7.46	10.61%
YoY %	-15.07%	10.85%	90.50%	23.16%	-33.61%	-20.64%	-	-
Horiz. %	116.35%	137.00%	123.59%	64.88%	52.68%	79.36%	100.00%	-
DY	1.48	2.20	0.00	2.94	1.80	1.95	0.00	-
YoY %	-32.73%	0.00%	0.00%	63.33%	-7.69%	0.00%	-	-
Horiz. %	75.90%	112.82%	0.00%	150.77%	92.31%	100.00%	-	-
P/NAPS	0.65	0.65	0.71	0.82	0.72	0.99	0.97	-23.40%
YoY %	0.00%	-8.45%	-13.41%	13.89%	-27.27%	2.06%	-	-
Horiz. %	67.01%	67.01%	73.20%	84.54%	74.23%	102.06%	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