[GENTING] YoY Annualized Quarter Result on 31-Dec-2023 [#4]

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Annualized Quarter Result
Revenue	27,118,560	22,383,714	13,529,534	11,564,060	21,616,543	20,852,973	20,019,594	5.18%
YoY %	21.15%	65.44%	17.00%	-46.50%	3.66%	4.16%	-	-
Horiz. %	135.46%	111.81%	67.58%	57.76%	107.98%	104.16%	100.00%	-
PBT	3,567,037	1,265,064	-970,782	-1,526,452	4,582,582	3,418,398	4,312,215	-3.11%
YoY %	181.96%	230.31%	36.40%	-133.31%	34.06%	-20.73%	-	-
Horiz. %	82.72%	29.34%	-22.51%	-35.40%	106.27%	79.27%	100.00%	-
Tax	-1,299,805	-1,220,643	-442,305	-547,525	-901,487	-974,529	-1,069,360	3.30%
YoY %	-6.49%	-175.97%	19.22%	39.26%	7.50%	8.87%	-	-
Horiz. %	121.55%	114.15%	41.36%	51.20%	84.30%	91.13%	100.00%	-
NP	2,267,232	44,421	-1,413,087	-2,073,977	3,681,095	2,443,869	3,242,855	-5.78%
YoY %	5,003.96%	103.14%	31.87%	-156.34%	50.63%	-24.64%	-	-
Horiz. %	69.91%	1.37%	-43.58%	-63.96%	113.51%	75.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	929,201	-299,909	-1,369,646	-1,024,141	1,995,823	1,365,581	1,445,298	-7.09%
YoY %	409.83%	78.10%	-33.74%	-151.31%	46.15%	-5.52%	-	-
Horiz. %	64.29%	-20.75%	-94.77%	-70.86%	138.09%	94.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	36.44%	96.49%	-	-	19.67%	28.51%	24.80%	-
YoY %	-62.23%	0.00%	-	-	-31.01%	14.96%	-	-
Horiz. %	146.94%	389.07%	-	-	79.31%	114.96%	100.00%	-
Total Cost	24,851,328	22,339,293	14,942,621	13,638,037	17,935,448	18,409,104	16,776,739	6.76%
YoY %	11.24%	49.50%	9.57%	-23.96%	-2.57%	9.73%	-	-
Horiz. %	148.13%	133.16%	89.07%	81.29%	106.91%	109.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	33,692,750	31,690,436	31,805,956	32,961,137	35,348,509	34,270,338	33,777,124	-0.04%
YoY %	6.32%	-0.36%	-3.50%	-6.75%	3.15%	1.46%	-	-
Horiz. %	99.75%	93.82%	94.16%	97.58%	104.65%	101.46%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Dividend
Div	577,590	616,096	423,566	577,590	847,132	827,879	822,432	-5.71%
YoY %	-6.25%	45.45%	-26.67%	-31.82%	2.33%	0.66%	-	-
Horiz. %	70.23%	74.91%	51.50%	70.23%	103.00%	100.66%	100.00%	-
Div Payout %	62.16%	0.00%	0.00%	0.00%	42.45%	60.62%	56.90%	-
YoY %	0.00%	0.00%	0.00%	0.00%	-29.97%	6.54%	-	-
Horiz. %	109.24%	0.00%	0.00%	0.00%	74.60%	106.54%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Equity
Net Worth	33,692,750	31,690,436	31,805,956	32,961,137	35,348,509	34,270,338	33,777,124	-0.04%
YoY %	6.32%	-0.36%	-3.50%	-6.75%	3.15%	1.46%	-	-
Horiz. %	99.75%	93.82%	94.16%	97.58%	104.65%	101.46%	100.00%	-
NOSH	3,876,896	3,876,896	3,876,896	3,876,896	3,876,896	3,876,896	3,851,782	0.10%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.65%	-	-
Horiz. %	100.65%	100.65%	100.65%	100.65%	100.65%	100.65%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Ratio Analysis
NP Margin	8.36%	0.20%	-10.44%	-17.93%	17.03%	11.72%	16.20%	-
YoY %	4,080.00%	101.92%	41.77%	-205.28%	45.31%	-27.65%	-	-
Horiz. %	51.60%	1.23%	-64.44%	-110.68%	105.12%	72.35%	100.00%	-
ROE	2.76%	-0.95%	-4.31%	-3.11%	5.65%	3.98%	4.28%	-
YoY %	390.53%	77.96%	-38.59%	-155.04%	41.96%	-7.01%	-	-
Horiz. %	64.49%	-22.20%	-100.70%	-72.66%	132.01%	92.99%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Per Share
RPS	704.27	581.30	351.36	300.32	561.38	541.55	523.35	5.07%
YoY %	21.15%	65.44%	17.00%	-46.50%	3.66%	3.48%	-	-
Horiz. %	134.57%	111.07%	67.14%	57.38%	107.27%	103.48%	100.00%	-
EPS	24.13	-7.79	-35.57	-26.60	51.83	35.58	38.28	-7.39%
YoY %	409.76%	78.10%	-33.72%	-151.32%	45.67%	-7.05%	-	-
Horiz. %	63.04%	-20.35%	-92.92%	-69.49%	135.40%	92.95%	100.00%	-
DPS	15.00	16.00	11.00	15.00	22.00	21.50	21.50	-5.82%
YoY %	-6.25%	45.45%	-26.67%	-31.82%	2.33%	0.00%	-	-
Horiz. %	69.77%	74.42%	51.16%	69.77%	102.33%	100.00%	100.00%	-
NAPS	8.75	8.23	8.26	8.56	9.18	8.90	8.83	-0.15%
YoY %	6.32%	-0.36%	-3.50%	-6.75%	3.15%	0.79%	-	-
Horiz. %	99.09%	93.20%	93.54%	96.94%	103.96%	100.79%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Adjusted Per Share Value based on latest NOSH - 3,876,896
RPS	699.49	577.36	348.98	298.28	557.57	537.88	516.38	5.18%
YoY %	21.15%	65.44%	17.00%	-46.50%	3.66%	4.16%	-	-
Horiz. %	135.46%	111.81%	67.58%	57.76%	107.98%	104.16%	100.00%	-
EPS	23.97	-7.74	-35.33	-26.42	51.48	35.22	37.28	-7.09%
YoY %	409.69%	78.09%	-33.72%	-151.32%	46.17%	-5.53%	-	-
Horiz. %	64.30%	-20.76%	-94.77%	-70.87%	138.09%	94.47%	100.00%	-
DPS	14.90	15.89	10.93	14.90	21.85	21.35	21.21	-5.71%
YoY %	-6.23%	45.38%	-26.64%	-31.81%	2.34%	0.66%	-	-
Horiz. %	70.25%	74.92%	51.53%	70.25%	103.02%	100.66%	100.00%	-
NAPS	8.6907	8.1742	8.204	8.5019	9.1177	8.8396	8.7124	-0.04%
YoY %	6.32%	-0.36%	-3.50%	-6.75%	3.15%	1.46%	-	-
Horiz. %	99.75%	93.82%	94.16%	97.58%	104.65%	101.46%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/23	30/12/22	31/12/21	31/12/20	31/12/19	31/12/18	29/12/17	-
Price	4.62	4.48	4.67	4.46	6.05	6.10	9.20	-
P/RPS	0.66	0.77	1.33	1.49	1.08	1.13	1.76	-15.07%
YoY %	-14.29%	-42.11%	-10.74%	37.96%	-4.42%	-35.80%	-	-
Horiz. %	37.50%	43.75%	75.57%	84.66%	61.36%	64.20%	100.00%	-
P/EPS	19.15	-57.52	-13.13	-16.77	11.67	17.20	24.35	-3.92%
YoY %	133.29%	-338.08%	21.71%	-243.70%	-32.15%	-29.36%	-	-
Horiz. %	78.64%	-236.22%	-53.92%	-68.87%	47.93%	70.64%	100.00%	-
EY	5.22	-1.74	-7.62	-5.96	8.57	5.81	4.11	4.06%
YoY %	400.00%	77.17%	-27.85%	-169.54%	47.50%	41.36%	-	-
Horiz. %	127.01%	-42.34%	-185.40%	-145.01%	208.52%	141.36%	100.00%	-
DY	3.25	3.57	2.36	3.36	3.64	3.52	2.34	5.62%
YoY %	-8.96%	51.27%	-29.76%	-7.69%	3.41%	50.43%	-	-
Horiz. %	138.89%	152.56%	100.85%	143.59%	155.56%	150.43%	100.00%	-
P/NAPS	0.53	0.54	0.57	0.52	0.66	0.69	1.04	-10.62%
YoY %	-1.85%	-5.26%	9.62%	-21.21%	-4.35%	-33.65%	-	-
Horiz. %	50.96%	51.92%	54.81%	50.00%	63.46%	66.35%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Price Multiplier on Announcement Date
Date	29/02/24	23/02/23	24/02/22	25/02/21	27/02/20	27/02/19	27/02/18	-
Price	4.77	4.71	4.50	4.63	5.16	7.32	8.99	-
P/RPS	0.68	0.81	1.28	1.54	0.92	1.35	1.72	-14.32%
YoY %	-16.05%	-36.72%	-16.88%	67.39%	-31.85%	-21.51%	-	-
Horiz. %	39.53%	47.09%	74.42%	89.53%	53.49%	78.49%	100.00%	-
P/EPS	19.77	-60.47	-12.65	-17.41	9.96	20.64	23.79	-3.03%
YoY %	132.69%	-378.02%	27.34%	-274.80%	-51.74%	-13.24%	-	-
Horiz. %	83.10%	-254.18%	-53.17%	-73.18%	41.87%	86.76%	100.00%	-
EY	5.06	-1.65	-7.90	-5.74	10.04	4.84	4.20	3.15%
YoY %	406.67%	79.11%	-37.63%	-157.17%	107.44%	15.24%	-	-
Horiz. %	120.48%	-39.29%	-188.10%	-136.67%	239.05%	115.24%	100.00%	-
DY	3.14	3.40	2.44	3.24	4.26	2.94	2.39	4.65%
YoY %	-7.65%	39.34%	-24.69%	-23.94%	44.90%	23.01%	-	-
Horiz. %	131.38%	142.26%	102.09%	135.56%	178.24%	123.01%	100.00%	-
P/NAPS	0.55	0.57	0.54	0.54	0.56	0.82	1.02	-9.77%
YoY %	-3.51%	5.56%	0.00%	-3.57%	-31.71%	-19.61%	-	-
Horiz. %	53.92%	55.88%	52.94%	52.94%	54.90%	80.39%	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