[GENTING] QoQ Cumulative Quarter Result on 30-Sep-2017 [#3]

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Cumulative Result
Revenue	10,074,071	5,250,756	20,019,594	14,760,956	9,721,376	4,768,599	18,365,805	-33.06%
YoY %	91.86%	-73.77%	35.63%	51.84%	103.86%	-74.04%	-	-
Horiz. %	54.85%	28.59%	109.00%	80.37%	52.93%	25.96%	100.00%	-
PBT	2,557,876	1,440,460	4,312,215	3,406,419	2,587,571	1,513,740	5,459,561	-39.76%
YoY %	77.57%	-66.60%	26.59%	31.65%	70.94%	-72.27%	-	-
Horiz. %	46.85%	26.38%	78.98%	62.39%	47.40%	27.73%	100.00%	-
Tax	-616,911	-323,019	-1,069,360	-824,336	-541,661	-276,399	-981,731	-26.69%
YoY %	-90.98%	69.79%	-29.72%	-52.19%	-95.97%	71.85%	-	-
Horiz. %	62.84%	32.90%	108.93%	83.97%	55.17%	28.15%	100.00%	-
NP	1,940,965	1,117,441	3,242,855	2,582,083	2,045,910	1,237,341	4,477,830	-42.81%
YoY %	73.70%	-65.54%	25.59%	26.21%	65.35%	-72.37%	-	-
Horiz. %	43.35%	24.95%	72.42%	57.66%	45.69%	27.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	986,219	602,704	1,445,298	1,245,175	1,054,048	668,421	2,120,580	-40.05%
YoY %	63.63%	-58.30%	16.07%	18.13%	57.69%	-68.48%	-	-
Horiz. %	46.51%	28.42%	68.16%	58.72%	49.71%	31.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.12%	22.42%	24.80%	24.20%	20.93%	18.26%	17.98%	-
YoY %	7.58%	-9.60%	2.48%	15.62%	14.62%	1.56%	-	-
Horiz. %	134.15%	124.69%	137.93%	134.59%	116.41%	101.56%	100.00%	-
Total Cost	8,133,106	4,133,315	16,776,739	12,178,873	7,675,466	3,531,258	13,887,975	-30.07%
YoY %	96.77%	-75.36%	37.75%	58.67%	117.36%	-74.57%	-	-
Horiz. %	58.56%	29.76%	120.80%	87.69%	55.27%	25.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	33,564,816	33,391,697	33,777,124	34,201,909	34,424,758	33,503,442	33,997,381	-0.85%
YoY %	0.52%	-1.14%	-1.24%	-0.65%	2.75%	-1.45%	-	-
Horiz. %	98.73%	98.22%	99.35%	100.60%	101.26%	98.55%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Dividend
Div	325,686	-	822,432	319,468	317,709	-	465,462	-21.23%
YoY %	0.00%	-	157.44%	0.55%	0.00%	-	-	-
Horiz. %	69.97%	-	176.69%	68.63%	68.26%	-	100.00%	-
Div Payout %	33.02%	-	56.90%	25.66%	30.14%	-	21.95%	-
YoY %	0.00%	-	121.75%	-14.86%	0.00%	-	-	-
Horiz. %	150.43%	-	259.23%	116.90%	137.31%	-	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Equity
Net Worth	33,564,816	33,391,697	33,777,124	34,201,909	34,424,758	33,503,442	33,997,381	-0.85%
YoY %	0.52%	-1.14%	-1.24%	-0.65%	2.75%	-1.45%	-	-
Horiz. %	98.73%	98.22%	99.35%	100.60%	101.26%	98.55%	100.00%	-
NOSH	3,858,026	3,857,826	3,851,782	3,758,451	3,737,758	3,722,604	3,750,021	1.91%
YoY %	0.01%	0.16%	2.48%	0.55%	0.41%	-0.73%	-	-
Horiz. %	102.88%	102.87%	102.71%	100.22%	99.67%	99.27%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Ratio Analysis
NP Margin	19.27%	21.28%	16.20%	17.49%	21.05%	25.95%	24.38%	-
YoY %	-9.45%	31.36%	-7.38%	-16.91%	-18.88%	6.44%	-	-
Horiz. %	79.04%	87.28%	66.45%	71.74%	86.34%	106.44%	100.00%	-
ROE	2.94%	1.80%	4.28%	3.64%	3.06%	2.00%	6.24%	-
YoY %	63.33%	-57.94%	17.58%	18.95%	53.00%	-67.95%	-	-
Horiz. %	47.12%	28.85%	68.59%	58.33%	49.04%	32.05%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Per Share
RPS	262.92	137.12	523.35	392.74	260.09	128.10	493.21	-34.33%
YoY %	91.74%	-73.80%	33.26%	51.00%	103.04%	-74.03%	-	-
Horiz. %	53.31%	27.80%	106.11%	79.63%	52.73%	25.97%	100.00%	-
EPS	25.75	15.74	38.28	33.13	28.20	17.95	57.00	-41.21%
YoY %	63.60%	-58.88%	15.54%	17.48%	57.10%	-68.51%	-	-
Horiz. %	45.18%	27.61%	67.16%	58.12%	49.47%	31.49%	100.00%	-
DPS	8.50	0.00	21.50	8.50	8.50	0.00	12.50	-22.72%
YoY %	0.00%	0.00%	152.94%	0.00%	0.00%	0.00%	-	-
Horiz. %	68.00%	0.00%	172.00%	68.00%	68.00%	0.00%	100.00%	-
NAPS	8.76	8.72	8.83	9.10	9.21	9.00	9.13	-2.72%
YoY %	0.46%	-1.25%	-2.97%	-1.19%	2.33%	-1.42%	-	-
Horiz. %	95.95%	95.51%	96.71%	99.67%	100.88%	98.58%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Adjusted Per Share Value based on latest NOSH - 3,799,741
RPS	261.53	136.31	519.72	383.20	252.37	123.79	476.78	-33.06%
YoY %	91.86%	-73.77%	35.63%	51.84%	103.87%	-74.04%	-	-
Horiz. %	54.85%	28.59%	109.01%	80.37%	52.93%	25.96%	100.00%	-
EPS	25.60	15.65	37.52	32.33	27.36	17.35	55.05	-40.06%
YoY %	63.58%	-58.29%	16.05%	18.17%	57.69%	-68.48%	-	-
Horiz. %	46.50%	28.43%	68.16%	58.73%	49.70%	31.52%	100.00%	-
DPS	8.45	0.00	21.35	8.29	8.25	0.00	12.08	-21.25%
YoY %	0.00%	0.00%	157.54%	0.48%	0.00%	0.00%	-	-
Horiz. %	69.95%	0.00%	176.74%	68.63%	68.29%	0.00%	100.00%	-
NAPS	8.7136	8.6686	8.7687	8.879	8.9368	8.6976	8.8259	-0.85%
YoY %	0.52%	-1.14%	-1.24%	-0.65%	2.75%	-1.45%	-	-
Horiz. %	98.73%	98.22%	99.35%	100.60%	101.26%	98.55%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	-
Price	8.41	8.73	9.20	9.55	9.41	9.59	8.00	-
P/RPS	3.20	6.37	1.76	2.43	3.62	7.49	1.62	57.62%
YoY %	-49.76%	261.93%	-27.57%	-32.87%	-51.67%	362.35%	-	-
Horiz. %	197.53%	393.21%	108.64%	150.00%	223.46%	462.35%	100.00%	-
P/EPS	32.67	55.47	24.35	28.83	33.37	53.41	14.05	75.78%
YoY %	-41.10%	127.80%	-15.54%	-13.61%	-37.52%	280.14%	-	-
Horiz. %	232.53%	394.80%	173.31%	205.20%	237.51%	380.14%	100.00%	-
EY	3.06	1.80	4.11	3.47	3.00	1.87	7.12	-43.13%
YoY %	70.00%	-56.20%	18.44%	15.67%	60.43%	-73.74%	-	-
Horiz. %	42.98%	25.28%	57.72%	48.74%	42.13%	26.26%	100.00%	-
DY	1.01	0.00	2.34	0.89	0.90	0.00	1.56	-25.22%
YoY %	0.00%	0.00%	162.92%	-1.11%	0.00%	0.00%	-	-
Horiz. %	64.74%	0.00%	150.00%	57.05%	57.69%	0.00%	100.00%	-
P/NAPS	0.96	1.00	1.04	1.05	1.02	1.07	0.88	5.98%
YoY %	-4.00%	-3.85%	-0.95%	2.94%	-4.67%	21.59%	-	-
Horiz. %	109.09%	113.64%	118.18%	119.32%	115.91%	121.59%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Price Multiplier on Announcement Date
Date	29/08/18	24/05/18	27/02/18	23/11/17	24/08/17	29/05/17	23/02/17	-
Price	8.70	8.44	8.99	9.15	9.79	9.73	9.08	-
P/RPS	3.31	6.16	1.72	2.33	3.76	7.60	1.84	48.07%
YoY %	-46.27%	258.14%	-26.18%	-38.03%	-50.53%	313.04%	-	-
Horiz. %	179.89%	334.78%	93.48%	126.63%	204.35%	413.04%	100.00%	-
P/EPS	33.80	53.62	23.79	27.62	34.72	54.19	15.94	65.27%
YoY %	-36.96%	125.39%	-13.87%	-20.45%	-35.93%	239.96%	-	-
Horiz. %	212.05%	336.39%	149.25%	173.27%	217.82%	339.96%	100.00%	-
EY	2.96	1.86	4.20	3.62	2.88	1.85	6.27	-39.45%
YoY %	59.14%	-55.71%	16.02%	25.69%	55.68%	-70.49%	-	-
Horiz. %	47.21%	29.67%	66.99%	57.74%	45.93%	29.51%	100.00%	-
DY	0.98	0.00	2.39	0.93	0.87	0.00	1.38	-20.45%
YoY %	0.00%	0.00%	156.99%	6.90%	0.00%	0.00%	-	-
Horiz. %	71.01%	0.00%	173.19%	67.39%	63.04%	0.00%	100.00%	-
P/NAPS	0.99	0.97	1.02	1.01	1.06	1.08	0.99	0.00%
YoY %	2.06%	-4.90%	0.99%	-4.72%	-1.85%	9.09%	-	-
Horiz. %	100.00%	97.98%	103.03%	102.02%	107.07%	109.09%	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