[GENTING] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Cumulative Result
Revenue	15,455,528	10,074,071	5,250,756	20,019,594	14,760,956	9,721,376	4,768,599	118.85%
YoY %	53.42%	91.86%	-73.77%	35.63%	51.84%	103.86%	-	-
Horiz. %	324.11%	211.26%	110.11%	419.82%	309.54%	203.86%	100.00%	-
PBT	2,289,313	2,557,876	1,440,460	4,312,215	3,406,419	2,587,571	1,513,740	31.72%
YoY %	-10.50%	77.57%	-66.60%	26.59%	31.65%	70.94%	-	-
Horiz. %	151.24%	168.98%	95.16%	284.87%	225.03%	170.94%	100.00%	-
Tax	-1,079,753	-616,911	-323,019	-1,069,360	-824,336	-541,661	-276,399	147.83%
YoY %	-75.03%	-90.98%	69.79%	-29.72%	-52.19%	-95.97%	-	-
Horiz. %	390.65%	223.20%	116.87%	386.89%	298.24%	195.97%	100.00%	-
NP	1,209,560	1,940,965	1,117,441	3,242,855	2,582,083	2,045,910	1,237,341	-1.50%
YoY %	-37.68%	73.70%	-65.54%	25.59%	26.21%	65.35%	-	-
Horiz. %	97.75%	156.87%	90.31%	262.08%	208.68%	165.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	710,420	986,219	602,704	1,445,298	1,245,175	1,054,048	668,421	4.14%
YoY %	-27.97%	63.63%	-58.30%	16.07%	18.13%	57.69%	-	-
Horiz. %	106.28%	147.54%	90.17%	216.23%	186.29%	157.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	47.16%	24.12%	22.42%	24.80%	24.20%	20.93%	18.26%	-
YoY %	95.52%	7.58%	-9.60%	2.48%	15.62%	14.62%	-	-
Horiz. %	258.27%	132.09%	122.78%	135.82%	132.53%	114.62%	100.00%	-
Total Cost	14,245,968	8,133,106	4,133,315	16,776,739	12,178,873	7,675,466	3,531,258	153.20%
YoY %	75.16%	96.77%	-75.36%	37.75%	58.67%	117.36%	-	-
Horiz. %	403.42%	230.32%	117.05%	475.09%	344.89%	217.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	33,634,896	33,564,816	33,391,697	33,777,124	34,201,909	34,424,758	33,503,442	0.26%
YoY %	0.21%	0.52%	-1.14%	-1.24%	-0.65%	2.75%	-	-
Horiz. %	100.39%	100.18%	99.67%	100.82%	102.08%	102.75%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Dividend
Div	326,366	325,686	-	822,432	319,468	317,709	-	-
YoY %	0.21%	0.00%	-	157.44%	0.55%	0.00%	-	-
Horiz. %	102.72%	102.51%	-	258.86%	100.55%	100.00%	-	-
Div Payout %	45.94%	33.02%	-	56.90%	25.66%	30.14%	-	-
YoY %	39.13%	0.00%	-	121.75%	-14.86%	0.00%	-	-
Horiz. %	152.42%	109.56%	-	188.79%	85.14%	100.00%	-	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Equity
Net Worth	33,634,896	33,564,816	33,391,697	33,777,124	34,201,909	34,424,758	33,503,442	0.26%
YoY %	0.21%	0.52%	-1.14%	-1.24%	-0.65%	2.75%	-	-
Horiz. %	100.39%	100.18%	99.67%	100.82%	102.08%	102.75%	100.00%	-
NOSH	3,876,699	3,858,026	3,857,826	3,851,782	3,758,451	3,737,758	3,722,604	2.73%
YoY %	0.48%	0.01%	0.16%	2.48%	0.55%	0.41%	-	-
Horiz. %	104.14%	103.64%	103.63%	103.47%	100.96%	100.41%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Ratio Analysis
NP Margin	7.83%	19.27%	21.28%	16.20%	17.49%	21.05%	25.95%	-
YoY %	-59.37%	-9.45%	31.36%	-7.38%	-16.91%	-18.88%	-	-
Horiz. %	30.17%	74.26%	82.00%	62.43%	67.40%	81.12%	100.00%	-
ROE	2.11%	2.94%	1.80%	4.28%	3.64%	3.06%	2.00%	-
YoY %	-28.23%	63.33%	-57.94%	17.58%	18.95%	53.00%	-	-
Horiz. %	105.50%	147.00%	90.00%	214.00%	182.00%	153.00%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Per Share
RPS	402.53	262.92	137.12	523.35	392.74	260.09	128.10	114.38%
YoY %	53.10%	91.74%	-73.80%	33.26%	51.00%	103.04%	-	-
Horiz. %	314.23%	205.25%	107.04%	408.55%	306.59%	203.04%	100.00%	-
EPS	18.53	25.75	15.74	38.28	33.13	28.20	17.95	2.14%
YoY %	-28.04%	63.60%	-58.88%	15.54%	17.48%	57.10%	-	-
Horiz. %	103.23%	143.45%	87.69%	213.26%	184.57%	157.10%	100.00%	-
DPS	8.50	8.50	0.00	21.50	8.50	8.50	0.00	-
YoY %	0.00%	0.00%	0.00%	152.94%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	0.00%	252.94%	100.00%	100.00%	-	-
NAPS	8.76	8.76	8.72	8.83	9.10	9.21	9.00	-1.78%
YoY %	0.00%	0.46%	-1.25%	-2.97%	-1.19%	2.33%	-	-
Horiz. %	97.33%	97.33%	96.89%	98.11%	101.11%	102.33%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 3,851,782
RPS	401.23	261.53	136.31	519.72	383.20	252.37	123.79	118.85%
YoY %	53.42%	91.86%	-73.77%	35.63%	51.84%	103.87%	-	-
Horiz. %	324.12%	211.27%	110.11%	419.84%	309.56%	203.87%	100.00%	-
EPS	18.44	25.60	15.65	37.52	32.33	27.36	17.35	4.14%
YoY %	-27.97%	63.58%	-58.29%	16.05%	18.17%	57.69%	-	-
Horiz. %	106.28%	147.55%	90.20%	216.25%	186.34%	157.69%	100.00%	-
DPS	8.47	8.45	0.00	21.35	8.29	8.25	0.00	-
YoY %	0.24%	0.00%	0.00%	157.54%	0.48%	0.00%	-	-
Horiz. %	102.67%	102.42%	0.00%	258.79%	100.48%	100.00%	-	-
NAPS	8.7318	8.7136	8.6686	8.7687	8.879	8.9368	8.6976	0.26%
YoY %	0.21%	0.52%	-1.14%	-1.24%	-0.65%	2.75%	-	-
Horiz. %	100.39%	100.18%	99.67%	100.82%	102.09%	102.75%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	-
Price	7.81	8.41	8.73	9.20	9.55	9.41	9.59	-
P/RPS	1.94	3.20	6.37	1.76	2.43	3.62	7.49	-59.33%
YoY %	-39.38%	-49.76%	261.93%	-27.57%	-32.87%	-51.67%	-	-
Horiz. %	25.90%	42.72%	85.05%	23.50%	32.44%	48.33%	100.00%	-
P/EPS	42.21	32.67	55.47	24.35	28.83	33.37	53.41	-14.50%
YoY %	29.20%	-41.10%	127.80%	-15.54%	-13.61%	-37.52%	-	-
Horiz. %	79.03%	61.17%	103.86%	45.59%	53.98%	62.48%	100.00%	-
EY	2.37	3.06	1.80	4.11	3.47	3.00	1.87	17.09%
YoY %	-22.55%	70.00%	-56.20%	18.44%	15.67%	60.43%	-	-
Horiz. %	126.74%	163.64%	96.26%	219.79%	185.56%	160.43%	100.00%	-
DY	1.09	1.01	0.00	2.34	0.89	0.90	0.00	-
YoY %	7.92%	0.00%	0.00%	162.92%	-1.11%	0.00%	-	-
Horiz. %	121.11%	112.22%	0.00%	260.00%	98.89%	100.00%	-	-
P/NAPS	0.89	0.96	1.00	1.04	1.05	1.02	1.07	-11.54%
YoY %	-7.29%	-4.00%	-3.85%	-0.95%	2.94%	-4.67%	-	-
Horiz. %	83.18%	89.72%	93.46%	97.20%	98.13%	95.33%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	30/11/18	29/08/18	24/05/18	27/02/18	23/11/17	24/08/17	29/05/17	-
Price	6.28	8.70	8.44	8.99	9.15	9.79	9.73	-
P/RPS	1.56	3.31	6.16	1.72	2.33	3.76	7.60	-65.16%
YoY %	-52.87%	-46.27%	258.14%	-26.18%	-38.03%	-50.53%	-	-
Horiz. %	20.53%	43.55%	81.05%	22.63%	30.66%	49.47%	100.00%	-
P/EPS	33.94	33.80	53.62	23.79	27.62	34.72	54.19	-26.77%
YoY %	0.41%	-36.96%	125.39%	-13.87%	-20.45%	-35.93%	-	-
Horiz. %	62.63%	62.37%	98.95%	43.90%	50.97%	64.07%	100.00%	-
EY	2.95	2.96	1.86	4.20	3.62	2.88	1.85	36.45%
YoY %	-0.34%	59.14%	-55.71%	16.02%	25.69%	55.68%	-	-
Horiz. %	159.46%	160.00%	100.54%	227.03%	195.68%	155.68%	100.00%	-
DY	1.35	0.98	0.00	2.39	0.93	0.87	0.00	-
YoY %	37.76%	0.00%	0.00%	156.99%	6.90%	0.00%	-	-
Horiz. %	155.17%	112.64%	0.00%	274.71%	106.90%	100.00%	-	-
P/NAPS	0.72	0.99	0.97	1.02	1.01	1.06	1.08	-23.66%
YoY %	-27.27%	2.06%	-4.90%	0.99%	-4.72%	-1.85%	-	-
Horiz. %	66.67%	91.67%	89.81%	94.44%	93.52%	98.15%	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