[GENTING] QoQ TTM 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
TTM Result
Revenue	20,152,960	21,616,543	21,710,965	21,797,428	21,175,018	20,852,973	20,714,166	-1.81%
YoY %	-6.77%	-0.43%	-0.40%	2.94%	1.54%	0.67%	-	-
Horiz. %	97.29%	104.36%	104.81%	105.23%	102.22%	100.67%	100.00%	-
PBT	3,185,287	4,582,582	4,592,126	3,369,510	3,157,028	3,418,398	3,124,615	1.28%
YoY %	-30.49%	-0.21%	36.28%	6.73%	-7.65%	9.40%	-	-
Horiz. %	101.94%	146.66%	146.97%	107.84%	101.04%	109.40%	100.00%	-
Tax	-818,498	-901,487	-611,942	-838,265	-859,237	-974,529	-1,324,777	-27.43%
YoY %	9.21%	-47.32%	27.00%	2.44%	11.83%	26.44%	-	-
Horiz. %	61.78%	68.05%	46.19%	63.28%	64.86%	73.56%	100.00%	-
NP	2,366,789	3,681,095	3,980,184	2,531,245	2,297,791	2,443,869	1,799,838	20.00%
YoY %	-35.70%	-7.51%	57.24%	10.16%	-5.98%	35.78%	-	-
Horiz. %	131.50%	204.52%	221.14%	140.64%	127.67%	135.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,301,865	1,995,823	2,122,162	1,540,681	1,324,517	1,365,581	843,570	33.51%
YoY %	-34.77%	-5.95%	37.74%	16.32%	-3.01%	61.88%	-	-
Horiz. %	154.33%	236.59%	251.57%	182.64%	157.01%	161.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.70%	19.67%	13.33%	24.88%	27.22%	28.51%	42.40%	-
YoY %	30.66%	47.56%	-46.42%	-8.60%	-4.52%	-32.76%	-	-
Horiz. %	60.61%	46.39%	31.44%	58.68%	64.20%	67.24%	100.00%	-
Total Cost	17,786,171	17,935,448	17,730,781	19,266,183	18,877,227	18,409,104	18,914,328	-4.01%
YoY %	-0.83%	1.15%	-7.97%	2.06%	2.54%	-2.67%	-	-
Horiz. %	94.04%	94.82%	93.74%	101.86%	99.80%	97.33%	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	847,132	750,867	750,867	826,264	826,264	822,970	1.94%
YoY %	0.00%	12.82%	0.00%	-9.13%	0.00%	0.40%	-	-
Horiz. %	102.94%	102.94%	91.24%	91.24%	100.40%	100.40%	100.00%	-
Div Payout %	65.07%	42.45%	35.38%	48.74%	62.38%	60.51%	97.56%	-
YoY %	53.29%	19.98%	-27.41%	-21.87%	3.09%	-37.98%	-	-
Horiz. %	66.70%	43.51%	36.26%	49.96%	63.94%	62.02%	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	11.74%	17.03%	18.33%	11.61%	10.85%	11.72%	8.69%	-
YoY %	-31.06%	-7.09%	57.88%	7.00%	-7.42%	34.87%	-	-
Horiz. %	135.10%	195.97%	210.93%	133.60%	124.86%	134.87%	100.00%	-
ROE	3.72%	5.65%	6.10%	4.43%	3.88%	3.98%	2.51%	-
YoY %	-34.16%	-7.38%	37.70%	14.18%	-2.51%	58.57%	-	-
Horiz. %	148.21%	225.10%	243.03%	176.49%	154.58%	158.57%	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	523.37	561.38	563.83	566.08	550.00	541.55	539.49	-2.00%
YoY %	-6.77%	-0.43%	-0.40%	2.92%	1.56%	0.38%	-	-
Horiz. %	97.01%	104.06%	104.51%	104.93%	101.95%	100.38%	100.00%	-
EPS	33.81	51.83	55.11	40.01	34.40	35.46	21.97	33.25%
YoY %	-34.77%	-5.95%	37.74%	16.31%	-2.99%	61.40%	-	-
Horiz. %	153.89%	235.91%	250.84%	182.11%	156.58%	161.40%	100.00%	-
DPS	22.00	22.00	19.50	19.50	21.50	21.50	21.50	1.54%
YoY %	0.00%	12.82%	0.00%	-9.30%	0.00%	0.00%	-	-
Horiz. %	102.33%	102.33%	90.70%	90.70%	100.00%	100.00%	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	519.82	557.57	560.01	562.24	546.18	537.88	534.30	-1.81%
YoY %	-6.77%	-0.44%	-0.40%	2.94%	1.54%	0.67%	-	-
Horiz. %	97.29%	104.36%	104.81%	105.23%	102.22%	100.67%	100.00%	-
EPS	33.58	51.48	54.74	39.74	34.16	35.22	21.76	33.50%
YoY %	-34.77%	-5.96%	37.75%	16.33%	-3.01%	61.86%	-	-
Horiz. %	154.32%	236.58%	251.56%	182.63%	156.99%	161.86%	100.00%	-
DPS	21.85	21.85	19.37	19.37	21.31	21.31	21.23	1.93%
YoY %	0.00%	12.80%	0.00%	-9.10%	0.00%	0.38%	-	-
Horiz. %	102.92%	102.92%	91.24%	91.24%	100.38%	100.38%	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	0.72	1.08	1.02	1.20	1.21	1.13	1.45	-37.26%
YoY %	-33.33%	5.88%	-15.00%	-0.83%	7.08%	-22.07%	-	-
Horiz. %	49.66%	74.48%	70.34%	82.76%	83.45%	77.93%	100.00%	-
P/EPS	11.09	11.67	10.42	16.92	19.30	17.20	35.55	-53.97%
YoY %	-4.97%	12.00%	-38.42%	-12.33%	12.21%	-51.62%	-	-
Horiz. %	31.20%	32.83%	29.31%	47.59%	54.29%	48.38%	100.00%	-
EY	9.02	8.57	9.60	5.91	5.18	5.81	2.81	117.44%
YoY %	5.25%	-10.73%	62.44%	14.09%	-10.84%	106.76%	-	-
Horiz. %	321.00%	304.98%	341.64%	210.32%	184.34%	206.76%	100.00%	-
DY	5.87	3.64	3.40	2.88	3.24	3.52	2.75	65.70%
YoY %	61.26%	7.06%	18.06%	-11.11%	-7.95%	28.00%	-	-
Horiz. %	213.45%	132.36%	123.64%	104.73%	117.82%	128.00%	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	0.78	0.92	1.04	1.04	1.15	1.35	1.16	-23.22%
YoY %	-15.22%	-11.54%	0.00%	-9.57%	-14.81%	16.38%	-	-
Horiz. %	67.24%	79.31%	89.66%	89.66%	99.14%	116.38%	100.00%	-
P/EPS	12.07	9.96	10.61	14.75	18.40	20.64	28.58	-43.68%
YoY %	21.18%	-6.13%	-28.07%	-19.84%	-10.85%	-27.78%	-	-
Horiz. %	42.23%	34.85%	37.12%	51.61%	64.38%	72.22%	100.00%	-
EY	8.29	10.04	9.42	6.78	5.43	4.84	3.50	77.59%
YoY %	-17.43%	6.58%	38.94%	24.86%	12.19%	38.29%	-	-
Horiz. %	236.86%	286.86%	269.14%	193.71%	155.14%	138.29%	100.00%	-
DY	5.39	4.26	3.33	3.31	3.40	2.94	3.42	35.39%
YoY %	26.53%	27.93%	0.60%	-2.65%	15.65%	-14.04%	-	-
Horiz. %	157.60%	124.56%	97.37%	96.78%	99.42%	85.96%	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