[GENTING] YoY TTM Result on 30-Sep-2021 [#3]

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
TTM Result
Revenue	26,213,049	20,859,491	11,739,980	13,819,008	21,710,965	20,714,166	19,514,010	5.03%
YoY %	25.66%	77.68%	-15.04%	-36.35%	4.81%	6.15%	-	-
Horiz. %	134.33%	106.89%	60.16%	70.82%	111.26%	106.15%	100.00%	-
PBT	2,821,255	1,446,761	-980,379	-698,780	4,592,126	3,124,615	6,195,099	-12.28%
YoY %	95.00%	247.57%	-40.30%	-115.22%	46.97%	-49.56%	-	-
Horiz. %	45.54%	23.35%	-15.83%	-11.28%	74.13%	50.44%	100.00%	-
Tax	-1,334,867	-1,104,257	-324,055	-595,405	-611,942	-1,324,777	-1,187,968	1.96%
YoY %	-20.88%	-240.76%	45.57%	2.70%	53.81%	-11.52%	-	-
Horiz. %	112.37%	92.95%	27.28%	50.12%	51.51%	111.52%	100.00%	-
NP	1,486,388	342,504	-1,304,434	-1,294,185	3,980,184	1,799,838	5,007,131	-18.31%
YoY %	333.98%	126.26%	-0.79%	-132.52%	121.14%	-64.05%	-	-
Horiz. %	29.69%	6.84%	-26.05%	-25.85%	79.49%	35.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	610,384	-260,996	-1,214,864	-520,296	2,122,162	843,570	2,394,227	-20.36%
YoY %	333.87%	78.52%	-133.49%	-124.52%	151.57%	-64.77%	-	-
Horiz. %	25.49%	-10.90%	-50.74%	-21.73%	88.64%	35.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	47.31%	76.33%	-	-	13.33%	42.40%	19.18%	-
YoY %	-38.02%	0.00%	-	-	-68.56%	121.06%	-	-
Horiz. %	246.66%	397.97%	-	-	69.50%	221.06%	100.00%	-
Total Cost	24,726,661	20,516,987	13,044,414	15,113,193	17,730,781	18,914,328	14,506,879	9.29%
YoY %	20.52%	57.29%	-13.69%	-14.76%	-6.26%	30.38%	-	-
Horiz. %	170.45%	141.43%	89.92%	104.18%	122.22%	130.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	33,461,712	32,383,545	32,152,511	33,230,678	34,809,423	33,634,896	34,577,648	-0.54%
YoY %	3.33%	0.72%	-3.24%	-4.54%	3.49%	-2.73%	-	-
Horiz. %	96.77%	93.65%	92.99%	96.10%	100.67%	97.27%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Dividend
Div	577,590	693,108	327,301	847,132	750,867	822,970	784,444	-4.97%
YoY %	-16.67%	111.76%	-61.36%	12.82%	-8.76%	4.91%	-	-
Horiz. %	73.63%	88.36%	41.72%	107.99%	95.72%	104.91%	100.00%	-
Div Payout %	94.63%	0.00%	0.00%	0.00%	35.38%	97.56%	32.76%	-
YoY %	0.00%	0.00%	0.00%	0.00%	-63.74%	197.80%	-	-
Horiz. %	288.86%	0.00%	0.00%	0.00%	108.00%	297.80%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Equity
Net Worth	33,461,712	32,383,545	32,152,511	33,230,678	34,809,423	33,634,896	34,577,648	-0.54%
YoY %	3.33%	0.72%	-3.24%	-4.54%	3.49%	-2.73%	-	-
Horiz. %	96.77%	93.65%	92.99%	96.10%	100.67%	97.27%	100.00%	-
NOSH	3,876,896	3,876,896	3,876,896	3,876,896	3,876,896	3,876,699	3,799,741	0.33%
YoY %	0.00%	0.00%	0.00%	0.00%	0.01%	2.03%	-	-
Horiz. %	102.03%	102.03%	102.03%	102.03%	102.03%	102.03%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Ratio Analysis
NP Margin	5.67%	1.64%	-11.11%	-9.37%	18.33%	8.69%	25.66%	-
YoY %	245.73%	114.76%	-18.57%	-151.12%	110.93%	-66.13%	-	-
Horiz. %	22.10%	6.39%	-43.30%	-36.52%	71.43%	33.87%	100.00%	-
ROE	1.82%	-0.81%	-3.78%	-1.57%	6.10%	2.51%	6.92%	-
YoY %	324.69%	78.57%	-140.76%	-125.74%	143.03%	-63.73%	-	-
Horiz. %	26.30%	-11.71%	-54.62%	-22.69%	88.15%	36.27%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Per Share
RPS	680.75	541.72	304.89	358.88	563.83	539.49	513.56	4.80%
YoY %	25.66%	77.68%	-15.04%	-36.35%	4.51%	5.05%	-	-
Horiz. %	132.56%	105.48%	59.37%	69.88%	109.79%	105.05%	100.00%	-
EPS	15.85	-6.78	-31.55	-13.51	55.11	21.97	63.01	-20.53%
YoY %	333.78%	78.51%	-133.53%	-124.51%	150.84%	-65.13%	-	-
Horiz. %	25.15%	-10.76%	-50.07%	-21.44%	87.46%	34.87%	100.00%	-
DPS	15.00	18.00	8.50	22.00	19.50	21.50	20.64	-5.17%
YoY %	-16.67%	111.76%	-61.36%	12.82%	-9.30%	4.17%	-	-
Horiz. %	72.67%	87.21%	41.18%	106.59%	94.48%	104.17%	100.00%	-
NAPS	8.69	8.41	8.35	8.63	9.04	8.76	9.10	-0.76%
YoY %	3.33%	0.72%	-3.24%	-4.54%	3.20%	-3.74%	-	-
Horiz. %	95.49%	92.42%	91.76%	94.84%	99.34%	96.26%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Adjusted Per Share Value based on latest NOSH - 3,876,896
RPS	676.13	538.05	302.82	356.45	560.01	534.30	503.34	5.03%
YoY %	25.66%	77.68%	-15.05%	-36.35%	4.81%	6.15%	-	-
Horiz. %	134.33%	106.90%	60.16%	70.82%	111.26%	106.15%	100.00%	-
EPS	15.74	-6.73	-31.34	-13.42	54.74	21.76	61.76	-20.36%
YoY %	333.88%	78.53%	-133.53%	-124.52%	151.56%	-64.77%	-	-
Horiz. %	25.49%	-10.90%	-50.74%	-21.73%	88.63%	35.23%	100.00%	-
DPS	14.90	17.88	8.44	21.85	19.37	21.23	20.23	-4.96%
YoY %	-16.67%	111.85%	-61.37%	12.80%	-8.76%	4.94%	-	-
Horiz. %	73.65%	88.38%	41.72%	108.01%	95.75%	104.94%	100.00%	-
NAPS	8.6311	8.353	8.2934	8.5715	8.9787	8.6757	8.9189	-0.54%
YoY %	3.33%	0.72%	-3.24%	-4.54%	3.49%	-2.73%	-	-
Horiz. %	96.77%	93.66%	92.99%	96.10%	100.67%	97.27%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/23	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	-
Price	4.17	4.48	5.04	3.18	5.74	7.81	9.55	-
P/RPS	0.61	0.83	1.65	0.89	1.02	1.45	1.86	-16.94%
YoY %	-26.51%	-49.70%	85.39%	-12.75%	-29.66%	-22.04%	-	-
Horiz. %	32.80%	44.62%	88.71%	47.85%	54.84%	77.96%	100.00%	-
P/EPS	26.31	-66.10	-15.97	-23.53	10.42	35.55	15.16	9.61%
YoY %	139.80%	-313.90%	32.13%	-325.82%	-70.69%	134.50%	-	-
Horiz. %	173.55%	-436.02%	-105.34%	-155.21%	68.73%	234.50%	100.00%	-
EY	3.80	-1.51	-6.26	-4.25	9.60	2.81	6.60	-8.78%
YoY %	351.66%	75.88%	-47.29%	-144.27%	241.64%	-57.42%	-	-
Horiz. %	57.58%	-22.88%	-94.85%	-64.39%	145.45%	42.58%	100.00%	-
DY	3.60	4.02	1.69	6.92	3.40	2.75	2.16	8.88%
YoY %	-10.45%	137.87%	-75.58%	103.53%	23.64%	27.31%	-	-
Horiz. %	166.67%	186.11%	78.24%	320.37%	157.41%	127.31%	100.00%	-
P/NAPS	0.48	0.53	0.60	0.37	0.63	0.89	1.05	-12.22%
YoY %	-9.43%	-11.67%	62.16%	-41.27%	-29.21%	-15.24%	-	-
Horiz. %	45.71%	50.48%	57.14%	35.24%	60.00%	84.76%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Announcement Date
Date	23/11/23	24/11/22	25/11/21	26/11/20	28/11/19	30/11/18	23/11/17	-
Price	4.36	4.48	4.94	4.25	5.85	6.28	9.15	-
P/RPS	0.64	0.83	1.62	1.18	1.04	1.16	1.78	-15.66%
YoY %	-22.89%	-48.77%	37.29%	13.46%	-10.34%	-34.83%	-	-
Horiz. %	35.96%	46.63%	91.01%	66.29%	58.43%	65.17%	100.00%	-
P/EPS	27.51	-66.10	-15.66	-31.45	10.61	28.58	14.52	11.23%
YoY %	141.62%	-322.09%	50.21%	-396.42%	-62.88%	96.83%	-	-
Horiz. %	189.46%	-455.23%	-107.85%	-216.60%	73.07%	196.83%	100.00%	-
EY	3.64	-1.51	-6.39	-3.18	9.42	3.50	6.89	-10.08%
YoY %	341.06%	76.37%	-100.94%	-133.76%	169.14%	-49.20%	-	-
Horiz. %	52.83%	-21.92%	-92.74%	-46.15%	136.72%	50.80%	100.00%	-
DY	3.44	4.02	1.72	5.18	3.33	3.42	2.26	7.24%
YoY %	-14.43%	133.72%	-66.80%	55.56%	-2.63%	51.33%	-	-
Horiz. %	152.21%	177.88%	76.11%	229.20%	147.35%	151.33%	100.00%	-
P/NAPS	0.50	0.53	0.59	0.49	0.65	0.72	1.01	-11.05%
YoY %	-5.66%	-10.17%	20.41%	-24.62%	-9.72%	-28.71%	-	-
Horiz. %	49.50%	52.48%	58.42%	48.51%	64.36%	71.29%	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