[GENTING] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Announcement Date
21-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -106.63%
YoY- -123.56%
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 11,564,060 8,515,985 5,217,156 4,109,218 21,616,543 16,313,520 11,018,526 3.25%
PBT -1,526,452 -1,818,321 -1,878,365 -218,205 4,582,582 3,463,041 2,508,988 -
Tax -547,525 -411,084 70,311 -124,738 -901,487 -717,166 -480,647 9.03%
NP -2,073,977 -2,229,405 -1,808,054 -342,943 3,681,095 2,745,875 2,028,341 -
-
NP to SH -1,024,141 -1,049,118 -918,372 -132,318 1,995,823 1,467,001 1,161,319 -
-
Tax Rate - - - - 19.67% 20.71% 19.16% -
Total Cost 13,638,037 10,745,390 7,025,210 4,452,161 17,935,448 13,567,645 8,990,185 31.85%
-
Net Worth 32,961,137 33,230,678 34,231,835 35,040,461 35,348,509 34,809,423 34,770,916 -3.48%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 577,590 250,289 250,289 - 847,132 250,289 250,289 74.18%
Div Payout % 0.00% 0.00% 0.00% - 42.45% 17.06% 21.55% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 32,961,137 33,230,678 34,231,835 35,040,461 35,348,509 34,809,423 34,770,916 -3.48%
NOSH 3,876,896 3,876,896 3,876,896 3,876,896 3,876,896 3,876,896 3,876,896 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -17.93% -26.18% -34.66% -8.35% 17.03% 16.83% 18.41% -
ROE -3.11% -3.16% -2.68% -0.38% 5.65% 4.21% 3.34% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 300.32 221.16 135.49 106.72 561.38 423.66 286.15 3.25%
EPS -26.60 -27.25 -23.85 -3.44 51.83 38.10 30.16 -
DPS 15.00 6.50 6.50 0.00 22.00 6.50 6.50 74.18%
NAPS 8.56 8.63 8.89 9.10 9.18 9.04 9.03 -3.48%
Adjusted Per Share Value based on latest NOSH - 3,876,896
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 298.28 219.66 134.57 105.99 557.57 420.79 284.21 3.25%
EPS -26.42 -27.06 -23.69 -3.41 51.48 37.84 29.95 -
DPS 14.90 6.46 6.46 0.00 21.85 6.46 6.46 74.12%
NAPS 8.5019 8.5715 8.8297 9.0383 9.1177 8.9787 8.9688 -3.48%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 4.46 3.18 4.10 3.75 6.05 5.74 6.77 -
P/RPS 1.49 1.44 3.03 3.51 1.08 1.35 2.37 -26.50%
P/EPS -16.77 -11.67 -17.19 -109.13 11.67 15.07 22.45 -
EY -5.96 -8.57 -5.82 -0.92 8.57 6.64 4.45 -
DY 3.36 2.04 1.59 0.00 3.64 1.13 0.96 129.64%
P/NAPS 0.52 0.37 0.46 0.41 0.66 0.63 0.75 -21.57%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 26/11/20 27/08/20 21/05/20 27/02/20 28/11/19 29/08/19 -
Price 4.63 4.25 3.54 4.08 5.16 5.85 5.90 -
P/RPS 1.54 1.92 2.61 3.82 0.92 1.38 2.06 -17.55%
P/EPS -17.41 -15.60 -14.84 -118.73 9.96 15.36 19.56 -
EY -5.74 -6.41 -6.74 -0.84 10.04 6.51 5.11 -
DY 3.24 1.53 1.84 0.00 4.26 1.11 1.10 104.80%
P/NAPS 0.54 0.49 0.40 0.45 0.56 0.65 0.65 -11.57%

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

Post a Comment