[GENTING] QoQ Cumulative Quarter Result on 30-Jun-2017 [#2]

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Cumulative Result
Revenue	5,250,756	20,019,594	14,760,956	9,721,376	4,768,599	18,365,805	13,612,751	-47.04%
YoY %	-73.77%	35.63%	51.84%	103.86%	-74.04%	34.92%	-	-
Horiz. %	38.57%	147.07%	108.43%	71.41%	35.03%	134.92%	100.00%	-
PBT	1,440,460	4,312,215	3,406,419	2,587,571	1,513,740	5,459,561	2,710,819	-34.42%
YoY %	-66.60%	26.59%	31.65%	70.94%	-72.27%	101.40%	-	-
Horiz. %	53.14%	159.07%	125.66%	95.45%	55.84%	201.40%	100.00%	-
Tax	-323,019	-1,069,360	-824,336	-541,661	-276,399	-981,731	-622,327	-35.43%
YoY %	69.79%	-29.72%	-52.19%	-95.97%	71.85%	-57.75%	-	-
Horiz. %	51.91%	171.83%	132.46%	87.04%	44.41%	157.75%	100.00%	-
NP	1,117,441	3,242,855	2,582,083	2,045,910	1,237,341	4,477,830	2,088,492	-34.11%
YoY %	-65.54%	25.59%	26.21%	65.35%	-72.37%	114.40%	-	-
Horiz. %	53.50%	155.27%	123.63%	97.96%	59.25%	214.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	602,704	1,445,298	1,245,175	1,054,048	668,421	2,120,580	990,096	-28.19%
YoY %	-58.30%	16.07%	18.13%	57.69%	-68.48%	114.18%	-	-
Horiz. %	60.87%	145.98%	125.76%	106.46%	67.51%	214.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.42%	24.80%	24.20%	20.93%	18.26%	17.98%	22.96%	-
YoY %	-9.60%	2.48%	15.62%	14.62%	1.56%	-21.69%	-	-
Horiz. %	97.65%	108.01%	105.40%	91.16%	79.53%	78.31%	100.00%	-
Total Cost	4,133,315	16,776,739	12,178,873	7,675,466	3,531,258	13,887,975	11,524,259	-49.55%
YoY %	-75.36%	37.75%	58.67%	117.36%	-74.57%	20.51%	-	-
Horiz. %	35.87%	145.58%	105.68%	66.60%	30.64%	120.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	33,391,697	33,777,124	34,201,909	34,424,758	33,503,442	33,997,381	32,508,391	1.80%
YoY %	-1.14%	-1.24%	-0.65%	2.75%	-1.45%	4.58%	-	-
Horiz. %	102.72%	103.90%	105.21%	105.89%	103.06%	104.58%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Dividend
Div	-	822,432	319,468	317,709	-	465,462	-	-
YoY %	-	157.44%	0.55%	0.00%	-	0.00%	-	-
Horiz. %	-	176.69%	68.63%	68.26%	-	100.00%	-	-
Div Payout %	-	56.90%	25.66%	30.14%	-	21.95%	-	-
YoY %	-	121.75%	-14.86%	0.00%	-	0.00%	-	-
Horiz. %	-	259.23%	116.90%	137.31%	-	100.00%	-	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Equity
Net Worth	33,391,697	33,777,124	34,201,909	34,424,758	33,503,442	33,997,381	32,508,391	1.80%
YoY %	-1.14%	-1.24%	-0.65%	2.75%	-1.45%	4.58%	-	-
Horiz. %	102.72%	103.90%	105.21%	105.89%	103.06%	104.58%	100.00%	-
NOSH	3,857,826	3,851,782	3,758,451	3,737,758	3,722,604	3,750,021	3,719,495	2.46%
YoY %	0.16%	2.48%	0.55%	0.41%	-0.73%	0.82%	-	-
Horiz. %	103.72%	103.56%	101.05%	100.49%	100.08%	100.82%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Ratio Analysis
NP Margin	21.28%	16.20%	17.49%	21.05%	25.95%	24.38%	15.34%	-
YoY %	31.36%	-7.38%	-16.91%	-18.88%	6.44%	58.93%	-	-
Horiz. %	138.72%	105.61%	114.02%	137.22%	169.17%	158.93%	100.00%	-
ROE	1.80%	4.28%	3.64%	3.06%	2.00%	6.24%	3.05%	-
YoY %	-57.94%	17.58%	18.95%	53.00%	-67.95%	104.59%	-	-
Horiz. %	59.02%	140.33%	119.34%	100.33%	65.57%	204.59%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Per Share
RPS	137.12	523.35	392.74	260.09	128.10	493.21	365.98	-48.05%
YoY %	-73.80%	33.26%	51.00%	103.04%	-74.03%	34.76%	-	-
Horiz. %	37.47%	143.00%	107.31%	71.07%	35.00%	134.76%	100.00%	-
EPS	15.74	38.28	33.13	28.20	17.95	57.00	26.62	-29.57%
YoY %	-58.88%	15.54%	17.48%	57.10%	-68.51%	114.12%	-	-
Horiz. %	59.13%	143.80%	124.46%	105.94%	67.43%	214.12%	100.00%	-
DPS	0.00	21.50	8.50	8.50	0.00	12.50	0.00	-
YoY %	0.00%	152.94%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	172.00%	68.00%	68.00%	0.00%	100.00%	-	-
NAPS	8.72	8.83	9.10	9.21	9.00	9.13	8.74	-0.15%
YoY %	-1.25%	-2.97%	-1.19%	2.33%	-1.42%	4.46%	-	-
Horiz. %	99.77%	101.03%	104.12%	105.38%	102.97%	104.46%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Adjusted Per Share Value based on latest NOSH - 3,752,730
RPS	136.31	519.72	383.20	252.37	123.79	476.78	353.39	-47.04%
YoY %	-73.77%	35.63%	51.84%	103.87%	-74.04%	34.92%	-	-
Horiz. %	38.57%	147.07%	108.44%	71.41%	35.03%	134.92%	100.00%	-
EPS	15.65	37.52	32.33	27.36	17.35	55.05	25.70	-28.17%
YoY %	-58.29%	16.05%	18.17%	57.69%	-68.48%	114.20%	-	-
Horiz. %	60.89%	145.99%	125.80%	106.46%	67.51%	214.20%	100.00%	-
DPS	0.00	21.35	8.29	8.25	0.00	12.08	0.00	-
YoY %	0.00%	157.54%	0.48%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	176.74%	68.63%	68.29%	0.00%	100.00%	-	-
NAPS	8.6686	8.7687	8.879	8.9368	8.6976	8.8259	8.4393	1.80%
YoY %	-1.14%	-1.24%	-0.65%	2.75%	-1.45%	4.58%	-	-
Horiz. %	102.72%	103.90%	105.21%	105.90%	103.06%	104.58%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	-
Price	8.73	9.20	9.55	9.41	9.59	8.00	7.93	-
P/RPS	6.37	1.76	2.43	3.62	7.49	1.62	2.17	105.14%
YoY %	261.93%	-27.57%	-32.87%	-51.67%	362.35%	-25.35%	-	-
Horiz. %	293.55%	81.11%	111.98%	166.82%	345.16%	74.65%	100.00%	-
P/EPS	55.47	24.35	28.83	33.37	53.41	14.05	29.79	51.41%
YoY %	127.80%	-15.54%	-13.61%	-37.52%	280.14%	-52.84%	-	-
Horiz. %	186.20%	81.74%	96.78%	112.02%	179.29%	47.16%	100.00%	-
EY	1.80	4.11	3.47	3.00	1.87	7.12	3.36	-34.06%
YoY %	-56.20%	18.44%	15.67%	60.43%	-73.74%	111.90%	-	-
Horiz. %	53.57%	122.32%	103.27%	89.29%	55.65%	211.90%	100.00%	-
DY	0.00	2.34	0.89	0.90	0.00	1.56	0.00	-
YoY %	0.00%	162.92%	-1.11%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	150.00%	57.05%	57.69%	0.00%	100.00%	-	-
P/NAPS	1.00	1.04	1.05	1.02	1.07	0.88	0.91	6.49%
YoY %	-3.85%	-0.95%	2.94%	-4.67%	21.59%	-3.30%	-	-
Horiz. %	109.89%	114.29%	115.38%	112.09%	117.58%	96.70%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Price Multiplier on Announcement Date
Date	24/05/18	27/02/18	23/11/17	24/08/17	29/05/17	23/02/17	24/11/16	-
Price	8.44	8.99	9.15	9.79	9.73	9.08	8.06	-
P/RPS	6.16	1.72	2.33	3.76	7.60	1.84	2.20	98.78%
YoY %	258.14%	-26.18%	-38.03%	-50.53%	313.04%	-16.36%	-	-
Horiz. %	280.00%	78.18%	105.91%	170.91%	345.45%	83.64%	100.00%	-
P/EPS	53.62	23.79	27.62	34.72	54.19	15.94	30.28	46.41%
YoY %	125.39%	-13.87%	-20.45%	-35.93%	239.96%	-47.36%	-	-
Horiz. %	177.08%	78.57%	91.22%	114.66%	178.96%	52.64%	100.00%	-
EY	1.86	4.20	3.62	2.88	1.85	6.27	3.30	-31.79%
YoY %	-55.71%	16.02%	25.69%	55.68%	-70.49%	90.00%	-	-
Horiz. %	56.36%	127.27%	109.70%	87.27%	56.06%	190.00%	100.00%	-
DY	0.00	2.39	0.93	0.87	0.00	1.38	0.00	-
YoY %	0.00%	156.99%	6.90%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	173.19%	67.39%	63.04%	0.00%	100.00%	-	-
P/NAPS	0.97	1.02	1.01	1.06	1.08	0.99	0.92	3.59%
YoY %	-4.90%	0.99%	-4.72%	-1.85%	9.09%	7.61%	-	-
Horiz. %	105.43%	110.87%	109.78%	115.22%	117.39%	107.61%	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