[GENTING] QoQ TTM Result on 30-Sep-2016 [#3]

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
TTM Result
Revenue	19,158,125	18,430,738	18,365,805	18,532,172	18,493,917	18,436,391	18,100,356	3.86%
YoY %	3.95%	0.35%	-0.90%	0.21%	0.31%	1.86%	-	-
Horiz. %	105.84%	101.83%	101.47%	102.39%	102.17%	101.86%	100.00%	-
PBT	6,828,273	6,446,694	5,475,682	3,450,038	3,089,925	2,773,137	3,445,997	57.82%
YoY %	5.92%	17.73%	58.71%	11.65%	11.42%	-19.53%	-	-
Horiz. %	198.15%	187.08%	158.90%	100.12%	89.67%	80.47%	100.00%	-
Tax	-1,156,559	-1,022,626	-984,343	-738,990	-802,811	-832,509	-848,320	22.97%
YoY %	-13.10%	-3.89%	-33.20%	7.95%	3.57%	1.86%	-	-
Horiz. %	136.34%	120.55%	116.03%	87.11%	94.64%	98.14%	100.00%	-
NP	5,671,714	5,424,068	4,491,339	2,711,048	2,287,114	1,940,628	2,597,677	68.38%
YoY %	4.57%	20.77%	65.67%	18.54%	17.85%	-25.29%	-	-
Horiz. %	218.34%	208.80%	172.90%	104.36%	88.04%	74.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,780,310	2,666,145	2,128,554	1,333,602	1,120,695	898,782	1,388,012	58.97%
YoY %	4.28%	25.26%	59.61%	19.00%	24.69%	-35.25%	-	-
Horiz. %	200.31%	192.08%	153.35%	96.08%	80.74%	64.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.94%	15.86%	17.98%	21.42%	25.98%	30.02%	24.62%	-
YoY %	6.81%	-11.79%	-16.06%	-17.55%	-13.46%	21.93%	-	-
Horiz. %	68.81%	64.42%	73.03%	87.00%	105.52%	121.93%	100.00%	-
Total Cost	13,486,411	13,006,670	13,874,466	15,821,124	16,206,803	16,495,763	15,502,679	-8.87%
YoY %	3.69%	-6.25%	-12.30%	-2.38%	-1.75%	6.41%	-	-
Horiz. %	86.99%	83.90%	89.50%	102.05%	104.54%	106.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	34,562,646	33,503,442	33,997,381	32,547,195	31,443,463	30,328,772	32,630,984	3.91%
YoY %	3.16%	-1.45%	4.46%	3.51%	3.68%	-7.06%	-	-
Horiz. %	105.92%	102.67%	104.19%	99.74%	96.36%	92.94%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Dividend
Div	784,444	465,462	465,462	130,077	130,077	130,077	130,077	231.67%
YoY %	68.53%	0.00%	257.84%	0.00%	0.00%	0.00%	-	-
Horiz. %	603.06%	357.84%	357.84%	100.00%	100.00%	100.00%	100.00%	-
Div Payout %	28.21%	17.46%	21.87%	9.75%	11.61%	14.47%	9.37%	-
YoY %	61.57%	-20.16%	124.31%	-16.02%	-19.77%	54.43%	-	-
Horiz. %	301.07%	186.34%	233.40%	104.06%	123.91%	154.43%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Equity
Net Worth	34,562,646	33,503,442	33,997,381	32,547,195	31,443,463	30,328,772	32,630,984	3.91%
YoY %	3.16%	-1.45%	4.46%	3.51%	3.68%	-7.06%	-	-
Horiz. %	105.92%	102.67%	104.19%	99.74%	96.36%	92.94%	100.00%	-
NOSH	3,752,730	3,722,604	3,723,700	3,723,935	3,716,721	3,716,761	3,716,513	0.64%
YoY %	0.81%	-0.03%	-0.01%	0.19%	-0.00%	0.01%	-	-
Horiz. %	100.97%	100.16%	100.19%	100.20%	100.01%	100.01%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Ratio Analysis
NP Margin	29.60%	29.43%	24.45%	14.63%	12.37%	10.53%	14.35%	-
YoY %	0.58%	20.37%	67.12%	18.27%	17.47%	-26.62%	-	-
Horiz. %	206.27%	205.09%	170.38%	101.95%	86.20%	73.38%	100.00%	-
ROE	8.04%	7.96%	6.26%	4.10%	3.56%	2.96%	4.25%	-
YoY %	1.01%	27.16%	52.68%	15.17%	20.27%	-30.35%	-	-
Horiz. %	189.18%	187.29%	147.29%	96.47%	83.76%	69.65%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Per Share
RPS	510.51	495.10	493.21	497.65	497.59	496.03	487.03	3.19%
YoY %	3.11%	0.38%	-0.89%	0.01%	0.31%	1.85%	-	-
Horiz. %	104.82%	101.66%	101.27%	102.18%	102.17%	101.85%	100.00%	-
EPS	74.09	71.62	57.16	35.81	30.15	24.18	37.35	57.94%
YoY %	3.45%	25.30%	59.62%	18.77%	24.69%	-35.26%	-	-
Horiz. %	198.37%	191.75%	153.04%	95.88%	80.72%	64.74%	100.00%	-
DPS	21.00	12.50	12.50	3.50	3.50	3.50	3.50	230.55%
YoY %	68.00%	0.00%	257.14%	0.00%	0.00%	0.00%	-	-
Horiz. %	600.00%	357.14%	357.14%	100.00%	100.00%	100.00%	100.00%	-
NAPS	9.21	9.00	9.13	8.74	8.46	8.16	8.78	3.24%
YoY %	2.33%	-1.42%	4.46%	3.31%	3.68%	-7.06%	-	-
Horiz. %	104.90%	102.51%	103.99%	99.54%	96.36%	92.94%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Adjusted Per Share Value based on latest NOSH - 3,723,935
RPS	497.35	478.47	476.78	481.10	480.11	478.62	469.89	3.86%
YoY %	3.95%	0.35%	-0.90%	0.21%	0.31%	1.86%	-	-
Horiz. %	105.84%	101.83%	101.47%	102.39%	102.17%	101.86%	100.00%	-
EPS	72.18	69.21	55.26	34.62	29.09	23.33	36.03	58.98%
YoY %	4.29%	25.24%	59.62%	19.01%	24.69%	-35.25%	-	-
Horiz. %	200.33%	192.09%	153.37%	96.09%	80.74%	64.75%	100.00%	-
DPS	20.36	12.08	12.08	3.38	3.38	3.38	3.38	231.42%
YoY %	68.54%	0.00%	257.40%	0.00%	0.00%	0.00%	-	-
Horiz. %	602.37%	357.40%	357.40%	100.00%	100.00%	100.00%	100.00%	-
NAPS	8.9726	8.6976	8.8259	8.4494	8.1629	7.8735	8.4711	3.91%
YoY %	3.16%	-1.45%	4.46%	3.51%	3.68%	-7.05%	-	-
Horiz. %	105.92%	102.67%	104.19%	99.74%	96.36%	92.95%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	-
Price	9.41	9.59	8.00	7.93	8.20	9.80	7.34	-
P/RPS	1.84	1.94	1.62	1.59	1.65	1.98	1.51	14.09%
YoY %	-5.15%	19.75%	1.89%	-3.64%	-16.67%	31.13%	-	-
Horiz. %	121.85%	128.48%	107.28%	105.30%	109.27%	131.13%	100.00%	-
P/EPS	12.70	13.39	14.00	22.14	27.19	40.53	19.65	-25.26%
YoY %	-5.15%	-4.36%	-36.77%	-18.57%	-32.91%	106.26%	-	-
Horiz. %	64.63%	68.14%	71.25%	112.67%	138.37%	206.26%	100.00%	-
EY	7.87	7.47	7.15	4.52	3.68	2.47	5.09	33.74%
YoY %	5.35%	4.48%	58.19%	22.83%	48.99%	-51.47%	-	-
Horiz. %	154.62%	146.76%	140.47%	88.80%	72.30%	48.53%	100.00%	-
DY	2.23	1.30	1.56	0.44	0.43	0.36	0.48	178.68%
YoY %	71.54%	-16.67%	254.55%	2.33%	19.44%	-25.00%	-	-
Horiz. %	464.58%	270.83%	325.00%	91.67%	89.58%	75.00%	100.00%	-
P/NAPS	1.02	1.07	0.88	0.91	0.97	1.20	0.84	13.83%
YoY %	-4.67%	21.59%	-3.30%	-6.19%	-19.17%	42.86%	-	-
Horiz. %	121.43%	127.38%	104.76%	108.33%	115.48%	142.86%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Price Multiplier on Announcement Date
Date	24/08/17	29/05/17	23/02/17	24/11/16	25/08/16	24/05/16	23/02/16	-
Price	9.79	9.73	9.08	8.06	8.21	8.47	8.10	-
P/RPS	1.92	1.97	1.84	1.62	1.65	1.71	1.66	10.19%
YoY %	-2.54%	7.07%	13.58%	-1.82%	-3.51%	3.01%	-	-
Horiz. %	115.66%	118.67%	110.84%	97.59%	99.40%	103.01%	100.00%	-
P/EPS	13.21	13.59	15.88	22.51	27.23	35.03	21.69	-28.17%
YoY %	-2.80%	-14.42%	-29.45%	-17.33%	-22.27%	61.50%	-	-
Horiz. %	60.90%	62.66%	73.21%	103.78%	125.54%	161.50%	100.00%	-
EY	7.57	7.36	6.30	4.44	3.67	2.86	4.61	39.22%
YoY %	2.85%	16.83%	41.89%	20.98%	28.32%	-37.96%	-	-
Horiz. %	164.21%	159.65%	136.66%	96.31%	79.61%	62.04%	100.00%	-
DY	2.15	1.28	1.38	0.43	0.43	0.41	0.43	192.68%
YoY %	67.97%	-7.25%	220.93%	0.00%	4.88%	-4.65%	-	-
Horiz. %	500.00%	297.67%	320.93%	100.00%	100.00%	95.35%	100.00%	-
P/NAPS	1.06	1.08	0.99	0.92	0.97	1.04	0.92	9.91%
YoY %	-1.85%	9.09%	7.61%	-5.15%	-6.73%	13.04%	-	-
Horiz. %	115.22%	117.39%	107.61%	100.00%	105.43%	113.04%	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