[GENTING] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Cumulative Result
Revenue	20,852,973	15,455,528	10,074,071	5,250,756	20,019,594	14,760,956	9,721,376	66.09%
YoY %	34.92%	53.42%	91.86%	-73.77%	35.63%	51.84%	-	-
Horiz. %	214.51%	158.98%	103.63%	54.01%	205.93%	151.84%	100.00%	-
PBT	3,418,398	2,289,313	2,557,876	1,440,460	4,312,215	3,406,419	2,587,571	20.33%
YoY %	49.32%	-10.50%	77.57%	-66.60%	26.59%	31.65%	-	-
Horiz. %	132.11%	88.47%	98.85%	55.67%	166.65%	131.65%	100.00%	-
Tax	-974,529	-1,079,753	-616,911	-323,019	-1,069,360	-824,336	-541,661	47.76%
YoY %	9.75%	-75.03%	-90.98%	69.79%	-29.72%	-52.19%	-	-
Horiz. %	179.91%	199.34%	113.89%	59.63%	197.42%	152.19%	100.00%	-
NP	2,443,869	1,209,560	1,940,965	1,117,441	3,242,855	2,582,083	2,045,910	12.54%
YoY %	102.05%	-37.68%	73.70%	-65.54%	25.59%	26.21%	-	-
Horiz. %	119.45%	59.12%	94.87%	54.62%	158.50%	126.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,365,581	710,420	986,219	602,704	1,445,298	1,245,175	1,054,048	18.78%
YoY %	92.22%	-27.97%	63.63%	-58.30%	16.07%	18.13%	-	-
Horiz. %	129.56%	67.40%	93.56%	57.18%	137.12%	118.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.51%	47.16%	24.12%	22.42%	24.80%	24.20%	20.93%	-
YoY %	-39.55%	95.52%	7.58%	-9.60%	2.48%	15.62%	-	-
Horiz. %	136.22%	225.32%	115.24%	107.12%	118.49%	115.62%	100.00%	-
Total Cost	18,409,104	14,245,968	8,133,106	4,133,315	16,776,739	12,178,873	7,675,466	78.89%
YoY %	29.22%	75.16%	96.77%	-75.36%	37.75%	58.67%	-	-
Horiz. %	239.84%	185.60%	105.96%	53.85%	218.58%	158.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	34,270,338	33,634,896	33,564,816	33,391,697	33,777,124	34,201,909	34,424,758	-0.29%
YoY %	1.89%	0.21%	0.52%	-1.14%	-1.24%	-0.65%	-	-
Horiz. %	99.55%	97.71%	97.50%	97.00%	98.12%	99.35%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Dividend
Div	827,879	326,366	325,686	-	822,432	319,468	317,709	89.03%
YoY %	153.67%	0.21%	0.00%	-	157.44%	0.55%	-	-
Horiz. %	260.58%	102.72%	102.51%	-	258.86%	100.55%	100.00%	-
Div Payout %	60.62%	45.94%	33.02%	-	56.90%	25.66%	30.14%	-
YoY %	31.95%	39.13%	0.00%	-	121.75%	-14.86%	-	-
Horiz. %	201.13%	152.42%	109.56%	-	188.79%	85.14%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Equity
Net Worth	34,270,338	33,634,896	33,564,816	33,391,697	33,777,124	34,201,909	34,424,758	-0.29%
YoY %	1.89%	0.21%	0.52%	-1.14%	-1.24%	-0.65%	-	-
Horiz. %	99.55%	97.71%	97.50%	97.00%	98.12%	99.35%	100.00%	-
NOSH	3,876,896	3,876,699	3,858,026	3,857,826	3,851,782	3,758,451	3,737,758	2.45%
YoY %	0.01%	0.48%	0.01%	0.16%	2.48%	0.55%	-	-
Horiz. %	103.72%	103.72%	103.22%	103.21%	103.05%	100.55%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Ratio Analysis
NP Margin	11.72%	7.83%	19.27%	21.28%	16.20%	17.49%	21.05%	-
YoY %	49.68%	-59.37%	-9.45%	31.36%	-7.38%	-16.91%	-	-
Horiz. %	55.68%	37.20%	91.54%	101.09%	76.96%	83.09%	100.00%	-
ROE	3.98%	2.11%	2.94%	1.80%	4.28%	3.64%	3.06%	-
YoY %	88.63%	-28.23%	63.33%	-57.94%	17.58%	18.95%	-	-
Horiz. %	130.07%	68.95%	96.08%	58.82%	139.87%	118.95%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Per Share
RPS	541.55	402.53	262.92	137.12	523.35	392.74	260.09	62.84%
YoY %	34.54%	53.10%	91.74%	-73.80%	33.26%	51.00%	-	-
Horiz. %	208.22%	154.77%	101.09%	52.72%	201.22%	151.00%	100.00%	-
EPS	35.58	18.53	25.75	15.74	38.28	33.13	28.20	16.71%
YoY %	92.01%	-28.04%	63.60%	-58.88%	15.54%	17.48%	-	-
Horiz. %	126.17%	65.71%	91.31%	55.82%	135.74%	117.48%	100.00%	-
DPS	21.50	8.50	8.50	0.00	21.50	8.50	8.50	85.32%
YoY %	152.94%	0.00%	0.00%	0.00%	152.94%	0.00%	-	-
Horiz. %	252.94%	100.00%	100.00%	0.00%	252.94%	100.00%	100.00%	-
NAPS	8.90	8.76	8.76	8.72	8.83	9.10	9.21	-2.25%
YoY %	1.60%	0.00%	0.46%	-1.25%	-2.97%	-1.19%	-	-
Horiz. %	96.63%	95.11%	95.11%	94.68%	95.87%	98.81%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 3,857,826
RPS	537.88	398.66	259.85	135.44	516.38	380.74	250.75	66.09%
YoY %	34.92%	53.42%	91.86%	-73.77%	35.63%	51.84%	-	-
Horiz. %	214.51%	158.99%	103.63%	54.01%	205.93%	151.84%	100.00%	-
EPS	35.22	18.32	25.44	15.55	37.28	32.12	27.19	18.77%
YoY %	92.25%	-27.99%	63.60%	-58.29%	16.06%	18.13%	-	-
Horiz. %	129.53%	67.38%	93.56%	57.19%	137.11%	118.13%	100.00%	-
DPS	21.35	8.42	8.40	0.00	21.21	8.24	8.19	89.08%
YoY %	153.56%	0.24%	0.00%	0.00%	157.40%	0.61%	-	-
Horiz. %	260.68%	102.81%	102.56%	0.00%	258.97%	100.61%	100.00%	-
NAPS	8.8396	8.6757	8.6577	8.613	8.7124	8.822	8.8795	-0.29%
YoY %	1.89%	0.21%	0.52%	-1.14%	-1.24%	-0.65%	-	-
Horiz. %	99.55%	97.70%	97.50%	97.00%	98.12%	99.35%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	-
Price	6.10	7.81	8.41	8.73	9.20	9.55	9.41	-
P/RPS	1.13	1.94	3.20	6.37	1.76	2.43	3.62	-53.88%
YoY %	-41.75%	-39.38%	-49.76%	261.93%	-27.57%	-32.87%	-	-
Horiz. %	31.22%	53.59%	88.40%	175.97%	48.62%	67.13%	100.00%	-
P/EPS	17.20	42.21	32.67	55.47	24.35	28.83	33.37	-35.63%
YoY %	-59.25%	29.20%	-41.10%	127.80%	-15.54%	-13.61%	-	-
Horiz. %	51.54%	126.49%	97.90%	166.23%	72.97%	86.39%	100.00%	-
EY	5.81	2.37	3.06	1.80	4.11	3.47	3.00	55.18%
YoY %	145.15%	-22.55%	70.00%	-56.20%	18.44%	15.67%	-	-
Horiz. %	193.67%	79.00%	102.00%	60.00%	137.00%	115.67%	100.00%	-
DY	3.52	1.09	1.01	0.00	2.34	0.89	0.90	147.62%
YoY %	222.94%	7.92%	0.00%	0.00%	162.92%	-1.11%	-	-
Horiz. %	391.11%	121.11%	112.22%	0.00%	260.00%	98.89%	100.00%	-
P/NAPS	0.69	0.89	0.96	1.00	1.04	1.05	1.02	-22.88%
YoY %	-22.47%	-7.29%	-4.00%	-3.85%	-0.95%	2.94%	-	-
Horiz. %	67.65%	87.25%	94.12%	98.04%	101.96%	102.94%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	27/02/19	30/11/18	29/08/18	24/05/18	27/02/18	23/11/17	24/08/17	-
Price	7.32	6.28	8.70	8.44	8.99	9.15	9.79	-
P/RPS	1.35	1.56	3.31	6.16	1.72	2.33	3.76	-49.38%
YoY %	-13.46%	-52.87%	-46.27%	258.14%	-26.18%	-38.03%	-	-
Horiz. %	35.90%	41.49%	88.03%	163.83%	45.74%	61.97%	100.00%	-
P/EPS	20.64	33.94	33.80	53.62	23.79	27.62	34.72	-29.23%
YoY %	-39.19%	0.41%	-36.96%	125.39%	-13.87%	-20.45%	-	-
Horiz. %	59.45%	97.75%	97.35%	154.44%	68.52%	79.55%	100.00%	-
EY	4.84	2.95	2.96	1.86	4.20	3.62	2.88	41.21%
YoY %	64.07%	-0.34%	59.14%	-55.71%	16.02%	25.69%	-	-
Horiz. %	168.06%	102.43%	102.78%	64.58%	145.83%	125.69%	100.00%	-
DY	2.94	1.35	0.98	0.00	2.39	0.93	0.87	124.69%
YoY %	117.78%	37.76%	0.00%	0.00%	156.99%	6.90%	-	-
Horiz. %	337.93%	155.17%	112.64%	0.00%	274.71%	106.90%	100.00%	-
P/NAPS	0.82	0.72	0.99	0.97	1.02	1.01	1.06	-15.69%
YoY %	13.89%	-27.27%	2.06%	-4.90%	0.99%	-4.72%	-	-
Horiz. %	77.36%	67.92%	93.40%	91.51%	96.23%	95.28%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 3 July 2024

MQ Trader

MQ Trading Signals

2024-07-04 12:05:00

EMA 5

5 Mins

SELL

2024-07-04 11:20:00

EMA 5

10 Mins

BUY

2024-07-04 11:10:00

EMA 5

5 Mins

BUY

2024-07-04 10:30:00

EMA 5

10 Mins

SELL

2024-07-04 10:25:00

EMA 5

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

DNEX

DAGANG NEXCHANGE BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

957

SALCON

SALCON BHD

950

MPI

MALAYSIAN PACIFIC INDUSTRIES

923

HLIND

HONG LEONG INDUSTRIES BHD

851

YTLPOWR

YTL POWER INTERNATIONAL BHD

764

JCY

JCY INTERNATIONAL BERHAD

697

GENTING

GENTING BHD

619

WCT

WCT HOLDINGS BERHAD

619

PBBANK

PUBLIC BANK BHD

559

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

OFB

0.80

+0.52

122,641,000

HSI-HWW

0.22

-0.015

86,014,300

AHB-WC

0.075

0.00

82,732,000

EDUSPEC-OR

0.005

0.00

75,002,700

DATAPRP

0.20

+0.03

73,956,200

HSI-HWE

0.12

-0.01

67,730,700

HSI-CXN

0.21

+0.01

58,154,700

HSI-CXV

0.12

+0.005

56,898,100

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

OFB

0.80

+0.52

122,641,000

WPRTS

4.54

+0.30

1,663,900

PIE

6.45

+0.18

286,800

NIKKEI-CE

1.02

+0.18

10,300

UTDPLT

25.00

+0.16

14,900

SKBSHUT-WA

0.565

+0.145

11,665,900

SKBSHUT

1.02

+0.125

7,595,900

PMETAL

6.00

+0.12

5,987,100

PANAMY

20.20

+0.12

13,100

HARTA

3.40

+0.11

3,587,600

More gainer Stocks

DLADY

35.60

-0.48

3,300

HEIM

22.18

-0.32

112,800

TOYOVEN

1.08

-0.30

8,091,700

MPI

39.50

-0.18

51,100

KLK

20.40

-0.16

278,800

PETDAG

17.24

-0.16

274,700

KUAISHO-C17

0.08

-0.12

58,800

AJI

15.30

-0.12

49,600

AEONCR

7.26

-0.11

338,700

VITROX

4.02

-0.10

1,815,900

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More