[GENTING] YoY Quarter Result on 31-Dec-2018 [#4]

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	CAGR
Quarter Result
Revenue	4,837,629	3,048,075	5,303,023	5,397,445	5,258,638	4,753,054	4,919,421	-0.27%
YoY %	58.71%	-42.52%	-1.75%	2.64%	10.64%	-3.38%	-	-
Horiz. %	98.34%	61.96%	107.80%	109.72%	106.90%	96.62%	100.00%	-
PBT	301,466	291,869	1,119,541	1,129,085	835,302	2,752,335	726,691	-13.62%
YoY %	3.29%	-73.93%	-0.85%	35.17%	-69.65%	278.75%	-	-
Horiz. %	41.48%	40.16%	154.06%	155.37%	114.95%	378.75%	100.00%	-
Tax	-254,691	-136,441	-184,321	105,224	-245,024	-359,404	-114,051	14.31%
YoY %	-86.67%	25.98%	-275.17%	142.94%	31.82%	-215.13%	-	-
Horiz. %	223.31%	119.63%	161.61%	-92.26%	214.84%	315.13%	100.00%	-
NP	46,775	155,428	935,220	1,234,309	590,278	2,392,931	612,640	-34.84%
YoY %	-69.91%	-83.38%	-24.23%	109.11%	-75.33%	290.59%	-	-
Horiz. %	7.63%	25.37%	152.65%	201.47%	96.35%	390.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-129,805	24,977	528,822	655,161	133,150	1,133,898	338,946	-
YoY %	-619.70%	-95.28%	-19.28%	392.05%	-88.26%	234.54%	-	-
Horiz. %	-38.30%	7.37%	156.02%	193.29%	39.28%	334.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	84.48%	46.75%	16.46%	-9.32%	29.33%	13.06%	15.69%	-
YoY %	80.71%	184.02%	276.61%	-131.78%	124.58%	-16.76%	-	-
Horiz. %	538.43%	297.96%	104.91%	-59.40%	186.93%	83.24%	100.00%	-
Total Cost	4,790,854	2,892,647	4,367,803	4,163,136	4,668,360	2,360,123	4,306,781	1.78%
YoY %	65.62%	-33.77%	4.92%	-10.82%	97.80%	-45.20%	-	-
Horiz. %	111.24%	67.16%	101.42%	96.66%	108.40%	54.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	31,805,956	32,961,137	35,348,509	34,270,338	33,777,124	33,997,381	32,630,984	-0.42%
YoY %	-3.50%	-6.75%	3.15%	1.46%	-0.65%	4.19%	-	-
Horiz. %	97.47%	101.01%	108.33%	105.02%	103.51%	104.19%	100.00%	-

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	CAGR
Dividend
Div	423,566	327,301	596,843	500,578	497,284	465,462	130,077	21.72%
YoY %	29.41%	-45.16%	19.23%	0.66%	6.84%	257.84%	-	-
Horiz. %	325.63%	251.62%	458.84%	384.83%	382.30%	357.84%	100.00%	-
Div Payout %	0.00%	1,310.41%	112.86%	76.41%	373.48%	41.05%	38.38%	-
YoY %	0.00%	1,061.09%	47.70%	-79.54%	809.82%	6.96%	-	-
Horiz. %	0.00%	3,414.30%	294.06%	199.09%	973.11%	106.96%	100.00%	-

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	CAGR
Equity
Net Worth	31,805,956	32,961,137	35,348,509	34,270,338	33,777,124	33,997,381	32,630,984	-0.42%
YoY %	-3.50%	-6.75%	3.15%	1.46%	-0.65%	4.19%	-	-
Horiz. %	97.47%	101.01%	108.33%	105.02%	103.51%	104.19%	100.00%	-
NOSH	3,876,896	3,876,896	3,876,896	3,876,896	3,851,782	3,750,021	3,716,513	0.70%
YoY %	0.00%	0.00%	0.00%	0.65%	2.71%	0.90%	-	-
Horiz. %	104.32%	104.32%	104.32%	104.32%	103.64%	100.90%	100.00%	-

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	CAGR
Ratio Analysis
NP Margin	0.97%	5.10%	17.64%	22.87%	11.22%	50.35%	12.45%	-
YoY %	-80.98%	-71.09%	-22.87%	103.83%	-77.72%	304.42%	-	-
Horiz. %	7.79%	40.96%	141.69%	183.69%	90.12%	404.42%	100.00%	-
ROE	-0.41%	0.08%	1.50%	1.91%	0.39%	3.34%	1.04%	-
YoY %	-612.50%	-94.67%	-21.47%	389.74%	-88.32%	221.15%	-	-
Horiz. %	-39.42%	7.69%	144.23%	183.65%	37.50%	321.15%	100.00%	-

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	CAGR
Per Share
RPS	125.63	79.16	137.72	140.17	137.47	127.64	132.37	-0.86%
YoY %	58.70%	-42.52%	-1.75%	1.96%	7.70%	-3.57%	-	-
Horiz. %	94.91%	59.80%	104.04%	105.89%	103.85%	96.43%	100.00%	-
EPS	-3.37	0.65	13.73	17.01	3.48	30.45	9.12	-
YoY %	-618.46%	-95.27%	-19.28%	388.79%	-88.57%	233.88%	-	-
Horiz. %	-36.95%	7.13%	150.55%	186.51%	38.16%	333.88%	100.00%	-
DPS	11.00	8.50	15.50	13.00	13.00	12.50	3.50	21.00%
YoY %	29.41%	-45.16%	19.23%	0.00%	4.00%	257.14%	-	-
Horiz. %	314.29%	242.86%	442.86%	371.43%	371.43%	357.14%	100.00%	-
NAPS	8.26	8.56	9.18	8.90	8.83	9.13	8.78	-1.01%
YoY %	-3.50%	-6.75%	3.15%	0.79%	-3.29%	3.99%	-	-
Horiz. %	94.08%	97.49%	104.56%	101.37%	100.57%	103.99%	100.00%	-

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	CAGR
Adjusted Per Share Value based on latest NOSH - 3,876,896
RPS	124.78	78.62	136.79	139.22	135.64	122.60	126.89	-0.27%
YoY %	58.71%	-42.53%	-1.75%	2.64%	10.64%	-3.38%	-	-
Horiz. %	98.34%	61.96%	107.80%	109.72%	106.90%	96.62%	100.00%	-
EPS	-3.35	0.64	13.64	16.90	3.43	29.25	8.74	-
YoY %	-623.44%	-95.31%	-19.29%	392.71%	-88.27%	234.67%	-	-
Horiz. %	-38.33%	7.32%	156.06%	193.36%	39.24%	334.67%	100.00%	-
DPS	10.93	8.44	15.39	12.91	12.83	12.01	3.36	21.70%
YoY %	29.50%	-45.16%	19.21%	0.62%	6.83%	257.44%	-	-
Horiz. %	325.30%	251.19%	458.04%	384.23%	381.85%	357.44%	100.00%	-
NAPS	8.204	8.5019	9.1177	8.8396	8.7124	8.7692	8.4168	-0.42%
YoY %	-3.50%	-6.75%	3.15%	1.46%	-0.65%	4.19%	-	-
Horiz. %	97.47%	101.01%	108.33%	105.02%	103.51%	104.19%	100.00%	-

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/21	31/12/20	31/12/19	31/12/18	29/12/17	30/12/16	31/12/15	-
Price	4.67	4.46	6.05	6.10	9.20	8.00	7.34	-
P/RPS	3.72	5.63	4.39	4.35	6.69	6.27	5.55	-6.44%
YoY %	-33.93%	28.25%	0.92%	-34.98%	6.70%	12.97%	-	-
Horiz. %	67.03%	101.44%	79.10%	78.38%	120.54%	112.97%	100.00%	-
P/EPS	-138.53	687.58	44.05	35.85	264.31	26.27	80.48	-
YoY %	-120.15%	1,460.91%	22.87%	-86.44%	906.13%	-67.36%	-	-
Horiz. %	-172.13%	854.35%	54.73%	44.55%	328.42%	32.64%	100.00%	-
EY	-0.72	0.15	2.27	2.79	0.38	3.81	1.24	-
YoY %	-580.00%	-93.39%	-18.64%	634.21%	-90.03%	207.26%	-	-
Horiz. %	-58.06%	12.10%	183.06%	225.00%	30.65%	307.26%	100.00%	-
DY	2.36	1.91	2.56	2.13	1.41	1.56	0.48	30.36%
YoY %	23.56%	-25.39%	20.19%	51.06%	-9.62%	225.00%	-	-
Horiz. %	491.67%	397.92%	533.33%	443.75%	293.75%	325.00%	100.00%	-
P/NAPS	0.57	0.52	0.66	0.69	1.04	0.88	0.84	-6.25%
YoY %	9.62%	-21.21%	-4.35%	-33.65%	18.18%	4.76%	-	-
Horiz. %	67.86%	61.90%	78.57%	82.14%	123.81%	104.76%	100.00%	-

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	CAGR
Price Multiplier on Announcement Date
Date	24/02/22	25/02/21	27/02/20	27/02/19	27/02/18	23/02/17	23/02/16	-
Price	4.50	4.63	5.16	7.32	8.99	9.08	8.10	-
P/RPS	3.58	5.85	3.75	5.22	6.54	7.11	6.12	-8.54%
YoY %	-38.80%	56.00%	-28.16%	-20.18%	-8.02%	16.18%	-	-
Horiz. %	58.50%	95.59%	61.27%	85.29%	106.86%	116.18%	100.00%	-
P/EPS	-133.49	713.79	37.57	43.02	258.27	29.82	88.82	-
YoY %	-118.70%	1,799.89%	-12.67%	-83.34%	766.10%	-66.43%	-	-
Horiz. %	-150.29%	803.64%	42.30%	48.44%	290.78%	33.57%	100.00%	-
EY	-0.75	0.14	2.66	2.32	0.39	3.35	1.13	-
YoY %	-635.71%	-94.74%	14.66%	494.87%	-88.36%	196.46%	-	-
Horiz. %	-66.37%	12.39%	235.40%	205.31%	34.51%	296.46%	100.00%	-
DY	2.44	1.84	3.00	1.78	1.45	1.38	0.43	33.51%
YoY %	32.61%	-38.67%	68.54%	22.76%	5.07%	220.93%	-	-
Horiz. %	567.44%	427.91%	697.67%	413.95%	337.21%	320.93%	100.00%	-
P/NAPS	0.54	0.54	0.56	0.82	1.02	0.99	0.92	-8.48%
YoY %	0.00%	-3.57%	-31.71%	-19.61%	3.03%	7.61%	-	-
Horiz. %	58.70%	58.70%	60.87%	89.13%	110.87%	107.61%	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