[GENTING] YoY Annualized Quarter Result on 30-Jun-2020 [#2]

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Annualized Quarter Result
Revenue	24,963,318	19,800,612	10,379,518	10,434,312	22,037,052	20,148,142	19,442,752	4.25%
YoY %	26.07%	90.77%	-0.53%	-52.65%	9.38%	3.63%	-	-
Horiz. %	128.39%	101.84%	53.39%	53.67%	113.34%	103.63%	100.00%	-
PBT	2,620,966	821,646	-1,987,892	-3,756,730	5,017,976	5,115,752	5,175,142	-10.71%
YoY %	218.99%	141.33%	47.08%	-174.87%	-1.91%	-1.15%	-	-
Horiz. %	50.65%	15.88%	-38.41%	-72.59%	96.96%	98.85%	100.00%	-
Tax	-1,135,718	-947,940	-278,838	140,622	-961,294	-1,233,822	-1,083,322	0.78%
YoY %	-19.81%	-239.96%	-298.29%	114.63%	22.09%	-13.89%	-	-
Horiz. %	104.84%	87.50%	25.74%	-12.98%	88.74%	113.89%	100.00%	-
NP	1,485,248	-126,294	-2,266,730	-3,616,108	4,056,682	3,881,930	4,091,820	-15.53%
YoY %	1,276.02%	94.43%	37.32%	-189.14%	4.50%	-5.13%	-	-
Horiz. %	36.30%	-3.09%	-55.40%	-88.37%	99.14%	94.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	517,168	-518,430	-1,790,576	-1,836,744	2,322,638	1,972,438	2,108,096	-20.87%
YoY %	199.76%	71.05%	2.51%	-179.08%	17.75%	-6.44%	-	-
Horiz. %	24.53%	-24.59%	-84.94%	-87.13%	110.18%	93.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	43.33%	115.37%	-	-	19.16%	24.12%	20.93%	-
YoY %	-62.44%	0.00%	-	-	-20.56%	15.24%	-	-
Horiz. %	207.02%	551.22%	-	-	91.54%	115.24%	100.00%	-
Total Cost	23,478,070	19,926,906	12,646,248	14,050,420	17,980,370	16,266,212	15,350,932	7.33%
YoY %	17.82%	57.57%	-9.99%	-21.86%	10.54%	5.96%	-	-
Horiz. %	152.94%	129.81%	82.38%	91.53%	117.13%	105.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	33,269,185	31,805,956	32,614,583	34,231,835	34,770,916	33,564,816	34,424,758	-0.56%
YoY %	4.60%	-2.48%	-4.72%	-1.55%	3.59%	-2.50%	-	-
Horiz. %	96.64%	92.39%	94.74%	99.44%	101.01%	97.50%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	462,072	539,084	-	500,578	500,578	651,372	635,418	-5.16%
YoY %	-14.29%	0.00%	-	0.00%	-23.15%	2.51%	-	-
Horiz. %	72.72%	84.84%	-	78.78%	78.78%	102.51%	100.00%	-
Div Payout %	89.35%	0.00%	-	0.00%	21.55%	33.02%	30.14%	-
YoY %	0.00%	0.00%	-	0.00%	-34.74%	9.56%	-	-
Horiz. %	296.45%	0.00%	-	0.00%	71.50%	109.56%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	33,269,185	31,805,956	32,614,583	34,231,835	34,770,916	33,564,816	34,424,758	-0.56%
YoY %	4.60%	-2.48%	-4.72%	-1.55%	3.59%	-2.50%	-	-
Horiz. %	96.64%	92.39%	94.74%	99.44%	101.01%	97.50%	100.00%	-
NOSH	3,876,896	3,876,896	3,876,896	3,876,896	3,876,896	3,858,026	3,737,758	0.61%
YoY %	0.00%	0.00%	0.00%	0.00%	0.49%	3.22%	-	-
Horiz. %	103.72%	103.72%	103.72%	103.72%	103.72%	103.22%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	5.95%	-0.64%	-21.84%	-34.66%	18.41%	19.27%	21.05%	-
YoY %	1,029.69%	97.07%	36.99%	-288.27%	-4.46%	-8.46%	-	-
Horiz. %	28.27%	-3.04%	-103.75%	-164.66%	87.46%	91.54%	100.00%	-
ROE	1.55%	-1.63%	-5.49%	-5.37%	6.68%	5.88%	6.12%	-
YoY %	195.09%	70.31%	-2.23%	-180.39%	13.61%	-3.92%	-	-
Horiz. %	25.33%	-26.63%	-89.71%	-87.75%	109.15%	96.08%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	648.30	514.22	269.56	270.98	572.30	525.84	520.17	3.73%
YoY %	26.07%	90.76%	-0.52%	-52.65%	8.84%	1.09%	-	-
Horiz. %	124.63%	98.86%	51.82%	52.09%	110.02%	101.09%	100.00%	-
EPS	13.44	-13.46	-46.50	-47.70	60.32	51.50	56.40	-21.25%
YoY %	199.85%	71.05%	2.52%	-179.08%	17.13%	-8.69%	-	-
Horiz. %	23.83%	-23.87%	-82.45%	-84.57%	106.95%	91.31%	100.00%	-
DPS	12.00	14.00	0.00	13.00	13.00	17.00	17.00	-5.63%
YoY %	-14.29%	0.00%	0.00%	0.00%	-23.53%	0.00%	-	-
Horiz. %	70.59%	82.35%	0.00%	76.47%	76.47%	100.00%	100.00%	-
NAPS	8.64	8.26	8.47	8.89	9.03	8.76	9.21	-1.05%
YoY %	4.60%	-2.48%	-4.72%	-1.55%	3.08%	-4.89%	-	-
Horiz. %	93.81%	89.69%	91.97%	96.53%	98.05%	95.11%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 3,876,896
RPS	648.06	514.03	269.46	270.88	572.09	523.05	504.74	4.25%
YoY %	26.07%	90.76%	-0.52%	-52.65%	9.38%	3.63%	-	-
Horiz. %	128.39%	101.84%	53.39%	53.67%	113.34%	103.63%	100.00%	-
EPS	13.43	-13.46	-46.48	-47.68	60.30	51.21	54.73	-20.86%
YoY %	199.78%	71.04%	2.52%	-179.07%	17.75%	-6.43%	-	-
Horiz. %	24.54%	-24.59%	-84.93%	-87.12%	110.18%	93.57%	100.00%	-
DPS	12.00	13.99	0.00	13.00	13.00	16.91	16.50	-5.16%
YoY %	-14.22%	0.00%	0.00%	0.00%	-23.12%	2.48%	-	-
Horiz. %	72.73%	84.79%	0.00%	78.79%	78.79%	102.48%	100.00%	-
NAPS	8.6368	8.257	8.4669	8.8867	9.0267	8.7136	8.9368	-0.56%
YoY %	4.60%	-2.48%	-4.72%	-1.55%	3.59%	-2.50%	-	-
Horiz. %	96.64%	92.39%	94.74%	99.44%	101.01%	97.50%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	-
Price	4.06	4.54	4.93	4.10	6.77	8.41	9.41	-
P/RPS	0.63	0.88	1.83	1.51	1.18	1.60	1.81	-16.12%
YoY %	-28.41%	-51.91%	21.19%	27.97%	-26.25%	-11.60%	-	-
Horiz. %	34.81%	48.62%	101.10%	83.43%	65.19%	88.40%	100.00%	-
P/EPS	30.23	-33.72	-10.60	-8.60	11.22	16.34	16.68	10.41%
YoY %	189.65%	-218.11%	-23.26%	-176.65%	-31.33%	-2.04%	-	-
Horiz. %	181.24%	-202.16%	-63.55%	-51.56%	67.27%	97.96%	100.00%	-
EY	3.31	-2.97	-9.43	-11.63	8.91	6.12	5.99	-9.40%
YoY %	211.45%	68.50%	18.92%	-230.53%	45.59%	2.17%	-	-
Horiz. %	55.26%	-49.58%	-157.43%	-194.16%	148.75%	102.17%	100.00%	-
DY	2.96	3.08	0.00	3.17	1.92	2.02	1.81	8.53%
YoY %	-3.90%	0.00%	0.00%	65.10%	-4.95%	11.60%	-	-
Horiz. %	163.54%	170.17%	0.00%	175.14%	106.08%	111.60%	100.00%	-
P/NAPS	0.47	0.55	0.58	0.46	0.75	0.96	1.02	-12.10%
YoY %	-14.55%	-5.17%	26.09%	-38.67%	-21.88%	-5.88%	-	-
Horiz. %	46.08%	53.92%	56.86%	45.10%	73.53%	94.12%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	24/08/23	25/08/22	27/08/21	27/08/20	29/08/19	29/08/18	24/08/17	-
Price	4.41	4.70	4.93	3.54	5.90	8.70	9.79	-
P/RPS	0.68	0.91	1.83	1.31	1.03	1.65	1.88	-15.58%
YoY %	-25.27%	-50.27%	39.69%	27.18%	-37.58%	-12.23%	-	-
Horiz. %	36.17%	48.40%	97.34%	69.68%	54.79%	87.77%	100.00%	-
P/EPS	32.83	-34.91	-10.60	-7.42	9.78	16.90	17.36	11.19%
YoY %	194.04%	-229.34%	-42.86%	-175.87%	-42.13%	-2.65%	-	-
Horiz. %	189.11%	-201.09%	-61.06%	-42.74%	56.34%	97.35%	100.00%	-
EY	3.05	-2.86	-9.43	-13.47	10.22	5.92	5.76	-10.05%
YoY %	206.64%	69.67%	29.99%	-231.80%	72.64%	2.78%	-	-
Horiz. %	52.95%	-49.65%	-163.72%	-233.85%	177.43%	102.78%	100.00%	-
DY	2.72	2.98	0.00	3.67	2.20	1.95	1.74	7.72%
YoY %	-8.72%	0.00%	0.00%	66.82%	12.82%	12.07%	-	-
Horiz. %	156.32%	171.26%	0.00%	210.92%	126.44%	112.07%	100.00%	-
P/NAPS	0.51	0.57	0.58	0.40	0.65	0.99	1.06	-11.47%
YoY %	-10.53%	-1.72%	45.00%	-38.46%	-34.34%	-6.60%	-	-
Horiz. %	48.11%	53.77%	54.72%	37.74%	61.32%	93.40%	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