[GENTING] QoQ Cumulative Quarter Result on 30-Jun-2019 [#2]

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Cumulative Result
Revenue	4,109,218	21,616,543	16,313,520	11,018,526	5,572,801	20,852,973	15,455,528	-58.61%
YoY %	-80.99%	32.51%	48.06%	97.72%	-73.28%	34.92%	-	-
Horiz. %	26.59%	139.86%	105.55%	71.29%	36.06%	134.92%	100.00%	-
PBT	-218,205	4,582,582	3,463,041	2,508,988	1,179,090	3,418,398	2,289,313	-
YoY %	-104.76%	32.33%	38.03%	112.79%	-65.51%	49.32%	-	-
Horiz. %	-9.53%	200.17%	151.27%	109.60%	51.50%	149.32%	100.00%	-
Tax	-124,738	-901,487	-717,166	-480,647	-207,727	-974,529	-1,079,753	-76.24%
YoY %	86.16%	-25.70%	-49.21%	-131.38%	78.68%	9.75%	-	-
Horiz. %	11.55%	83.49%	66.42%	44.51%	19.24%	90.25%	100.00%	-
NP	-342,943	3,681,095	2,745,875	2,028,341	971,363	2,443,869	1,209,560	-
YoY %	-109.32%	34.06%	35.38%	108.81%	-60.25%	102.05%	-	-
Horiz. %	-28.35%	304.33%	227.01%	167.69%	80.31%	202.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-132,318	1,995,823	1,467,001	1,161,319	561,640	1,365,581	710,420	-
YoY %	-106.63%	36.05%	26.32%	106.77%	-58.87%	92.22%	-	-
Horiz. %	-18.63%	280.94%	206.50%	163.47%	79.06%	192.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	19.67%	20.71%	19.16%	17.62%	28.51%	47.16%	-
YoY %	-	-5.02%	8.09%	8.74%	-38.20%	-39.55%	-	-
Horiz. %	-	41.71%	43.91%	40.63%	37.36%	60.45%	100.00%	-
Total Cost	4,452,161	17,935,448	13,567,645	8,990,185	4,601,438	18,409,104	14,245,968	-53.91%
YoY %	-75.18%	32.19%	50.92%	95.38%	-75.00%	29.22%	-	-
Horiz. %	31.25%	125.90%	95.24%	63.11%	32.30%	129.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	35,040,461	35,348,509	34,809,423	34,770,916	34,110,998	34,270,338	33,634,896	2.76%
YoY %	-0.87%	1.55%	0.11%	1.93%	-0.46%	1.89%	-	-
Horiz. %	104.18%	105.09%	103.49%	103.38%	101.42%	101.89%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Dividend
Div	-	847,132	250,289	250,289	-	827,879	326,366	-
YoY %	-	238.46%	0.00%	0.00%	-	153.67%	-	-
Horiz. %	-	259.57%	76.69%	76.69%	-	253.67%	100.00%	-
Div Payout %	-	42.45%	17.06%	21.55%	-	60.62%	45.94%	-
YoY %	-	148.83%	-20.84%	0.00%	-	31.95%	-	-
Horiz. %	-	92.40%	37.14%	46.91%	-	131.95%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Equity
Net Worth	35,040,461	35,348,509	34,809,423	34,770,916	34,110,998	34,270,338	33,634,896	2.76%
YoY %	-0.87%	1.55%	0.11%	1.93%	-0.46%	1.89%	-	-
Horiz. %	104.18%	105.09%	103.49%	103.38%	101.42%	101.89%	100.00%	-
NOSH	3,876,896	3,876,896	3,876,896	3,876,896	3,876,896	3,876,896	3,876,699	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.01%	-	-
Horiz. %	100.01%	100.01%	100.01%	100.01%	100.01%	100.01%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Ratio Analysis
NP Margin	-8.35%	17.03%	16.83%	18.41%	17.43%	11.72%	7.83%	-
YoY %	-149.03%	1.19%	-8.58%	5.62%	48.72%	49.68%	-	-
Horiz. %	-106.64%	217.50%	214.94%	235.12%	222.61%	149.68%	100.00%	-
ROE	-0.38%	5.65%	4.21%	3.34%	1.65%	3.98%	2.11%	-
YoY %	-106.73%	34.20%	26.05%	102.42%	-58.54%	88.63%	-	-
Horiz. %	-18.01%	267.77%	199.53%	158.29%	78.20%	188.63%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Per Share
RPS	106.72	561.38	423.66	286.15	144.75	541.55	402.53	-58.69%
YoY %	-80.99%	32.51%	48.06%	97.69%	-73.27%	34.54%	-	-
Horiz. %	26.51%	139.46%	105.25%	71.09%	35.96%	134.54%	100.00%	-
EPS	-3.44	51.83	38.10	30.16	14.59	35.58	18.53	-
YoY %	-106.64%	36.04%	26.33%	106.72%	-58.99%	92.01%	-	-
Horiz. %	-18.56%	279.71%	205.61%	162.76%	78.74%	192.01%	100.00%	-
DPS	0.00	22.00	6.50	6.50	0.00	21.50	8.50	-
YoY %	0.00%	238.46%	0.00%	0.00%	0.00%	152.94%	-	-
Horiz. %	0.00%	258.82%	76.47%	76.47%	0.00%	252.94%	100.00%	-
NAPS	9.10	9.18	9.04	9.03	8.86	8.90	8.76	2.56%
YoY %	-0.87%	1.55%	0.11%	1.92%	-0.45%	1.60%	-	-
Horiz. %	103.88%	104.79%	103.20%	103.08%	101.14%	101.60%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Adjusted Per Share Value based on latest NOSH - 3,876,896
RPS	105.99	557.57	420.79	284.21	143.74	537.88	398.66	-58.61%
YoY %	-80.99%	32.51%	48.06%	97.73%	-73.28%	34.92%	-	-
Horiz. %	26.59%	139.86%	105.55%	71.29%	36.06%	134.92%	100.00%	-
EPS	-3.41	51.48	37.84	29.95	14.49	35.22	18.32	-
YoY %	-106.62%	36.05%	26.34%	106.69%	-58.86%	92.25%	-	-
Horiz. %	-18.61%	281.00%	206.55%	163.48%	79.09%	192.25%	100.00%	-
DPS	0.00	21.85	6.46	6.46	0.00	21.35	8.42	-
YoY %	0.00%	238.24%	0.00%	0.00%	0.00%	153.56%	-	-
Horiz. %	0.00%	259.50%	76.72%	76.72%	0.00%	253.56%	100.00%	-
NAPS	9.0383	9.1177	8.9787	8.9688	8.7985	8.8396	8.6757	2.76%
YoY %	-0.87%	1.55%	0.11%	1.94%	-0.46%	1.89%	-	-
Horiz. %	104.18%	105.09%	103.49%	103.38%	101.42%	101.89%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/20	31/12/19	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	-
Price	3.75	6.05	5.74	6.77	6.64	6.10	7.81	-
P/RPS	3.51	1.08	1.35	2.37	4.59	1.13	1.94	48.42%
YoY %	225.00%	-20.00%	-43.04%	-48.37%	306.19%	-41.75%	-	-
Horiz. %	180.93%	55.67%	69.59%	122.16%	236.60%	58.25%	100.00%	-
P/EPS	-109.13	11.67	15.07	22.45	45.52	17.20	42.21	-
YoY %	-1,035.13%	-22.56%	-32.87%	-50.68%	164.65%	-59.25%	-	-
Horiz. %	-258.54%	27.65%	35.70%	53.19%	107.84%	40.75%	100.00%	-
EY	-0.92	8.57	6.64	4.45	2.20	5.81	2.37	-
YoY %	-110.74%	29.07%	49.21%	102.27%	-62.13%	145.15%	-	-
Horiz. %	-38.82%	361.60%	280.17%	187.76%	92.83%	245.15%	100.00%	-
DY	0.00	3.64	1.13	0.96	0.00	3.52	1.09	-
YoY %	0.00%	222.12%	17.71%	0.00%	0.00%	222.94%	-	-
Horiz. %	0.00%	333.94%	103.67%	88.07%	0.00%	322.94%	100.00%	-
P/NAPS	0.41	0.66	0.63	0.75	0.75	0.69	0.89	-40.32%
YoY %	-37.88%	4.76%	-16.00%	0.00%	8.70%	-22.47%	-	-
Horiz. %	46.07%	74.16%	70.79%	84.27%	84.27%	77.53%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Price Multiplier on Announcement Date
Date	21/05/20	27/02/20	28/11/19	29/08/19	23/05/19	27/02/19	30/11/18	-
Price	4.08	5.16	5.85	5.90	6.33	7.32	6.28	-
P/RPS	3.82	0.92	1.38	2.06	4.37	1.35	1.56	81.57%
YoY %	315.22%	-33.33%	-33.01%	-52.86%	223.70%	-13.46%	-	-
Horiz. %	244.87%	58.97%	88.46%	132.05%	280.13%	86.54%	100.00%	-
P/EPS	-118.73	9.96	15.36	19.56	43.39	20.64	33.94	-
YoY %	-1,292.07%	-35.16%	-21.47%	-54.92%	110.22%	-39.19%	-	-
Horiz. %	-349.82%	29.35%	45.26%	57.63%	127.84%	60.81%	100.00%	-
EY	-0.84	10.04	6.51	5.11	2.30	4.84	2.95	-
YoY %	-108.37%	54.22%	27.40%	122.17%	-52.48%	64.07%	-	-
Horiz. %	-28.47%	340.34%	220.68%	173.22%	77.97%	164.07%	100.00%	-
DY	0.00	4.26	1.11	1.10	0.00	2.94	1.35	-
YoY %	0.00%	283.78%	0.91%	0.00%	0.00%	117.78%	-	-
Horiz. %	0.00%	315.56%	82.22%	81.48%	0.00%	217.78%	100.00%	-
P/NAPS	0.45	0.56	0.65	0.65	0.71	0.82	0.72	-26.87%
YoY %	-19.64%	-13.85%	0.00%	-8.45%	-13.41%	13.89%	-	-
Horiz. %	62.50%	77.78%	90.28%	90.28%	98.61%	113.89%	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