[GENTING] QoQ Annualized Quarter Result on 31-Dec-2022 [#4]

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Annualized Quarter Result
Revenue	26,468,262	24,963,318	23,290,032	22,383,714	21,362,482	19,800,612	16,855,436	35.06%
YoY %	6.03%	7.18%	4.05%	4.78%	7.89%	17.47%	-	-
Horiz. %	157.03%	148.10%	138.18%	132.80%	126.74%	117.47%	100.00%	-
PBT	3,601,981	2,620,966	2,272,012	1,265,064	1,527,060	821,646	49,592	1636.28%
YoY %	37.43%	15.36%	79.60%	-17.16%	85.85%	1,556.81%	-	-
Horiz. %	7,263.23%	5,285.06%	4,581.41%	2,550.94%	3,079.25%	1,656.81%	100.00%	-
Tax	-1,285,053	-1,135,718	-1,091,248	-1,220,643	-1,132,754	-947,940	-743,508	43.97%
YoY %	-13.15%	-4.08%	10.60%	-7.76%	-19.50%	-27.50%	-	-
Horiz. %	172.84%	152.75%	146.77%	164.17%	152.35%	127.50%	100.00%	-
NP	2,316,928	1,485,248	1,180,764	44,421	394,305	-126,294	-693,916	-
YoY %	56.00%	25.79%	2,558.12%	-88.73%	412.21%	81.80%	-	-
Horiz. %	-333.89%	-214.04%	-170.16%	-6.40%	-56.82%	18.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,038,802	517,168	392,144	-299,909	-174,921	-518,430	-798,724	-
YoY %	100.86%	31.88%	230.75%	-71.45%	66.26%	35.09%	-	-
Horiz. %	-130.06%	-64.75%	-49.10%	37.55%	21.90%	64.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	35.68%	43.33%	48.03%	96.49%	74.18%	115.37%	1,499.25%	-
YoY %	-17.66%	-9.79%	-50.22%	30.08%	-35.70%	-92.30%	-	-
Horiz. %	2.38%	2.89%	3.20%	6.44%	4.95%	7.70%	100.00%	-
Total Cost	24,151,334	23,478,070	22,109,268	22,339,293	20,968,177	19,926,906	17,549,352	23.69%
YoY %	2.87%	6.19%	-1.03%	6.54%	5.23%	13.55%	-	-
Horiz. %	137.62%	133.78%	125.98%	127.29%	119.48%	113.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	33,461,712	33,269,185	31,767,450	31,690,436	32,383,545	31,805,956	31,805,956	3.43%
YoY %	0.58%	4.73%	0.24%	-2.14%	1.82%	0.00%	-	-
Horiz. %	105.21%	104.60%	99.88%	99.64%	101.82%	100.00%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Dividend
Div	308,048	462,072	-	616,096	359,389	539,084	-	-
YoY %	-33.33%	0.00%	-	71.43%	-33.33%	0.00%	-	-
Horiz. %	57.14%	85.71%	-	114.29%	66.67%	100.00%	-	-
Div Payout %	29.65%	89.35%	-	0.00%	0.00%	0.00%	-	-
YoY %	-66.82%	0.00%	-	0.00%	0.00%	0.00%	-	-
Horiz. %	33.18%	100.00%	-	-	-	-	-	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Equity
Net Worth	33,461,712	33,269,185	31,767,450	31,690,436	32,383,545	31,805,956	31,805,956	3.43%
YoY %	0.58%	4.73%	0.24%	-2.14%	1.82%	0.00%	-	-
Horiz. %	105.21%	104.60%	99.88%	99.64%	101.82%	100.00%	100.00%	-
NOSH	3,876,896	3,876,896	3,876,896	3,876,896	3,876,896	3,876,896	3,876,896	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Ratio Analysis
NP Margin	8.75%	5.95%	5.07%	0.20%	1.85%	-0.64%	-4.12%	-
YoY %	47.06%	17.36%	2,435.00%	-89.19%	389.06%	84.47%	-	-
Horiz. %	-212.38%	-144.42%	-123.06%	-4.85%	-44.90%	15.53%	100.00%	-
ROE	3.10%	1.55%	1.23%	-0.95%	-0.54%	-1.63%	-2.51%	-
YoY %	100.00%	26.02%	229.47%	-75.93%	66.87%	35.06%	-	-
Horiz. %	-123.51%	-61.75%	-49.00%	37.85%	21.51%	64.94%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Per Share
RPS	687.38	648.30	604.84	581.30	554.78	514.22	437.74	35.06%
YoY %	6.03%	7.19%	4.05%	4.78%	7.89%	17.47%	-	-
Horiz. %	157.03%	148.10%	138.17%	132.80%	126.74%	117.47%	100.00%	-
EPS	26.97	13.44	10.20	-7.79	-4.55	-13.46	-20.76	-
YoY %	100.67%	31.76%	230.94%	-71.21%	66.20%	35.16%	-	-
Horiz. %	-129.91%	-64.74%	-49.13%	37.52%	21.92%	64.84%	100.00%	-
DPS	8.00	12.00	0.00	16.00	9.33	14.00	0.00	-
YoY %	-33.33%	0.00%	0.00%	71.49%	-33.36%	0.00%	-	-
Horiz. %	57.14%	85.71%	0.00%	114.29%	66.64%	100.00%	-	-
NAPS	8.69	8.64	8.25	8.23	8.41	8.26	8.26	3.43%
YoY %	0.58%	4.73%	0.24%	-2.14%	1.82%	0.00%	-	-
Horiz. %	105.21%	104.60%	99.88%	99.64%	101.82%	100.00%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Adjusted Per Share Value based on latest NOSH - 3,876,896
RPS	682.72	643.90	600.74	577.36	551.02	510.73	434.77	35.06%
YoY %	6.03%	7.18%	4.05%	4.78%	7.89%	17.47%	-	-
Horiz. %	157.03%	148.10%	138.17%	132.80%	126.74%	117.47%	100.00%	-
EPS	26.79	13.34	10.11	-7.74	-4.51	-13.37	-20.60	-
YoY %	100.82%	31.95%	230.62%	-71.62%	66.27%	35.10%	-	-
Horiz. %	-130.05%	-64.76%	-49.08%	37.57%	21.89%	64.90%	100.00%	-
DPS	7.95	11.92	0.00	15.89	9.27	13.91	0.00	-
YoY %	-33.31%	0.00%	0.00%	71.41%	-33.36%	0.00%	-	-
Horiz. %	57.15%	85.69%	0.00%	114.23%	66.64%	100.00%	-	-
NAPS	8.6311	8.5814	8.194	8.1742	8.353	8.204	8.204	3.43%
YoY %	0.58%	4.73%	0.24%	-2.14%	1.82%	0.00%	-	-
Horiz. %	105.21%	104.60%	99.88%	99.64%	101.82%	100.00%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/23	30/06/23	31/03/23	30/12/22	30/09/22	30/06/22	31/03/22	-
Price	4.17	4.06	4.66	4.48	4.48	4.54	4.68	-
P/RPS	0.61	0.63	0.77	0.77	0.81	0.88	1.07	-31.22%
YoY %	-3.17%	-18.18%	0.00%	-4.94%	-7.95%	-17.76%	-	-
Horiz. %	57.01%	58.88%	71.96%	71.96%	75.70%	82.24%	100.00%	-
P/EPS	15.46	30.23	45.76	-57.52	-98.62	-33.72	-22.56	-
YoY %	-48.86%	-33.94%	179.55%	41.68%	-192.47%	-49.47%	-	-
Horiz. %	-68.53%	-134.00%	-202.84%	254.96%	437.15%	149.47%	100.00%	-
EY	6.47	3.31	2.19	-1.74	-1.01	-2.97	-4.43	-
YoY %	95.47%	51.14%	225.86%	-72.28%	65.99%	32.96%	-	-
Horiz. %	-146.05%	-74.72%	-49.44%	39.28%	22.80%	67.04%	100.00%	-
DY	1.92	2.96	0.00	3.57	2.08	3.08	0.00	-
YoY %	-35.14%	0.00%	0.00%	71.63%	-32.47%	0.00%	-	-
Horiz. %	62.34%	96.10%	0.00%	115.91%	67.53%	100.00%	-	-
P/NAPS	0.48	0.47	0.56	0.54	0.53	0.55	0.57	-10.81%
YoY %	2.13%	-16.07%	3.70%	1.89%	-3.64%	-3.51%	-	-
Horiz. %	84.21%	82.46%	98.25%	94.74%	92.98%	96.49%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Price Multiplier on Announcement Date
Date	23/11/23	24/08/23	25/05/23	23/02/23	24/11/22	25/08/22	26/05/22	-
Price	4.36	4.41	4.33	4.71	4.48	4.70	4.88	-
P/RPS	0.63	0.68	0.72	0.81	0.81	0.91	1.11	-31.42%
YoY %	-7.35%	-5.56%	-11.11%	0.00%	-10.99%	-18.02%	-	-
Horiz. %	56.76%	61.26%	64.86%	72.97%	72.97%	81.98%	100.00%	-
P/EPS	16.16	32.83	42.52	-60.47	-98.62	-34.91	-23.53	-
YoY %	-50.78%	-22.79%	170.32%	38.68%	-182.50%	-48.36%	-	-
Horiz. %	-68.68%	-139.52%	-180.71%	256.99%	419.12%	148.36%	100.00%	-
EY	6.19	3.05	2.35	-1.65	-1.01	-2.86	-4.25	-
YoY %	102.95%	29.79%	242.42%	-63.37%	64.69%	32.71%	-	-
Horiz. %	-145.65%	-71.76%	-55.29%	38.82%	23.76%	67.29%	100.00%	-
DY	1.83	2.72	0.00	3.40	2.08	2.98	0.00	-
YoY %	-32.72%	0.00%	0.00%	63.46%	-30.20%	0.00%	-	-
Horiz. %	61.41%	91.28%	0.00%	114.09%	69.80%	100.00%	-	-
P/NAPS	0.50	0.51	0.52	0.57	0.53	0.57	0.59	-10.43%
YoY %	-1.96%	-1.92%	-8.77%	7.55%	-7.02%	-3.39%	-	-
Horiz. %	84.75%	86.44%	88.14%	96.61%	89.83%	96.61%	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