[GENTING] QoQ Annualized Quarter Result on 30-Jun-2018 [#2]

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Annualized Quarter Result
Revenue	22,291,204	20,852,973	20,607,370	20,148,142	21,003,024	20,019,594	19,681,274	8.66%
YoY %	6.90%	1.19%	2.28%	-4.07%	4.91%	1.72%	-	-
Horiz. %	113.26%	105.95%	104.71%	102.37%	106.72%	101.72%	100.00%	-
PBT	4,716,360	3,418,398	3,052,417	5,115,752	5,761,840	4,312,215	4,541,892	2.54%
YoY %	37.97%	11.99%	-40.33%	-11.21%	33.62%	-5.06%	-	-
Horiz. %	103.84%	75.26%	67.21%	112.63%	126.86%	94.94%	100.00%	-
Tax	-830,908	-974,529	-1,439,670	-1,233,822	-1,292,076	-1,069,360	-1,099,114	-17.02%
YoY %	14.74%	32.31%	-16.68%	4.51%	-20.83%	2.71%	-	-
Horiz. %	75.60%	88.66%	130.98%	112.26%	117.56%	97.29%	100.00%	-
NP	3,885,452	2,443,869	1,612,746	3,881,930	4,469,764	3,242,855	3,442,777	8.40%
YoY %	58.99%	51.53%	-58.46%	-13.15%	37.83%	-5.81%	-	-
Horiz. %	112.86%	70.99%	46.84%	112.76%	129.83%	94.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,246,560	1,365,581	947,226	1,972,438	2,410,816	1,445,298	1,660,233	22.36%
YoY %	64.51%	44.17%	-51.98%	-18.18%	66.80%	-12.95%	-	-
Horiz. %	135.32%	82.25%	57.05%	118.80%	145.21%	87.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.62%	28.51%	47.16%	24.12%	22.42%	24.80%	24.20%	-
YoY %	-38.20%	-39.55%	95.52%	7.58%	-9.60%	2.48%	-	-
Horiz. %	72.81%	117.81%	194.88%	99.67%	92.64%	102.48%	100.00%	-
Total Cost	18,405,752	18,409,104	18,994,624	16,266,212	16,533,260	16,776,739	16,238,497	8.71%
YoY %	-0.02%	-3.08%	16.77%	-1.62%	-1.45%	3.31%	-	-
Horiz. %	113.35%	113.37%	116.97%	100.17%	101.82%	103.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	34,110,998	34,270,338	33,634,896	33,564,816	33,391,697	33,777,124	34,201,908	-0.17%
YoY %	-0.46%	1.89%	0.21%	0.52%	-1.14%	-1.24%	-	-
Horiz. %	99.73%	100.20%	98.34%	98.14%	97.63%	98.76%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Dividend
Div	-	827,879	435,154	651,372	-	822,432	425,957	-
YoY %	-	90.25%	-33.19%	0.00%	-	93.08%	-	-
Horiz. %	-	194.36%	102.16%	152.92%	-	193.08%	100.00%	-
Div Payout %	-	60.62%	45.94%	33.02%	-	56.90%	25.66%	-
YoY %	-	31.95%	39.13%	0.00%	-	121.75%	-	-
Horiz. %	-	236.24%	179.03%	128.68%	-	221.75%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Equity
Net Worth	34,110,998	34,270,338	33,634,896	33,564,816	33,391,697	33,777,124	34,201,908	-0.17%
YoY %	-0.46%	1.89%	0.21%	0.52%	-1.14%	-1.24%	-	-
Horiz. %	99.73%	100.20%	98.34%	98.14%	97.63%	98.76%	100.00%	-
NOSH	3,876,896	3,876,896	3,876,699	3,858,026	3,857,826	3,851,782	3,758,451	2.09%
YoY %	0.00%	0.01%	0.48%	0.01%	0.16%	2.48%	-	-
Horiz. %	103.15%	103.15%	103.15%	102.65%	102.64%	102.48%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Ratio Analysis
NP Margin	17.43%	11.72%	7.83%	19.27%	21.28%	16.20%	17.49%	-
YoY %	48.72%	49.68%	-59.37%	-9.45%	31.36%	-7.38%	-	-
Horiz. %	99.66%	67.01%	44.77%	110.18%	121.67%	92.62%	100.00%	-
ROE	6.59%	3.98%	2.82%	5.88%	7.22%	4.28%	4.85%	-
YoY %	65.58%	41.13%	-52.04%	-18.56%	68.69%	-11.75%	-	-
Horiz. %	135.88%	82.06%	58.14%	121.24%	148.87%	88.25%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Per Share
RPS	578.99	541.55	536.71	525.84	548.48	523.35	523.65	6.93%
YoY %	6.91%	0.90%	2.07%	-4.13%	4.80%	-0.06%	-	-
Horiz. %	110.57%	103.42%	102.49%	100.42%	104.74%	99.94%	100.00%	-
EPS	58.36	35.58	24.71	51.50	62.96	38.28	44.17	20.42%
YoY %	64.02%	43.99%	-52.02%	-18.20%	64.47%	-13.33%	-	-
Horiz. %	132.13%	80.55%	55.94%	116.59%	142.54%	86.67%	100.00%	-
DPS	0.00	21.50	11.33	17.00	0.00	21.50	11.33	-
YoY %	0.00%	89.76%	-33.35%	0.00%	0.00%	89.76%	-	-
Horiz. %	0.00%	189.76%	100.00%	150.04%	0.00%	189.76%	100.00%	-
NAPS	8.86	8.90	8.76	8.76	8.72	8.83	9.10	-1.76%
YoY %	-0.45%	1.60%	0.00%	0.46%	-1.25%	-2.97%	-	-
Horiz. %	97.36%	97.80%	96.26%	96.26%	95.82%	97.03%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Adjusted Per Share Value based on latest NOSH - 3,858,026
RPS	574.98	537.88	531.54	519.70	541.75	516.38	507.66	8.66%
YoY %	6.90%	1.19%	2.28%	-4.07%	4.91%	1.72%	-	-
Horiz. %	113.26%	105.95%	104.70%	102.37%	106.72%	101.72%	100.00%	-
EPS	57.95	35.22	24.43	50.88	62.18	37.28	42.82	22.37%
YoY %	64.54%	44.17%	-51.99%	-18.17%	66.79%	-12.94%	-	-
Horiz. %	135.33%	82.25%	57.05%	118.82%	145.21%	87.06%	100.00%	-
DPS	0.00	21.35	11.22	16.80	0.00	21.21	10.99	-
YoY %	0.00%	90.29%	-33.21%	0.00%	0.00%	92.99%	-	-
Horiz. %	0.00%	194.27%	102.09%	152.87%	0.00%	192.99%	100.00%	-
NAPS	8.7985	8.8396	8.6757	8.6577	8.613	8.7124	8.822	-0.17%
YoY %	-0.46%	1.89%	0.21%	0.52%	-1.14%	-1.24%	-	-
Horiz. %	99.73%	100.20%	98.34%	98.14%	97.63%	98.76%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	-
Price	6.64	6.10	7.81	8.41	8.73	9.20	9.55	-
P/RPS	1.15	1.13	1.46	1.60	1.59	1.76	1.82	-26.38%
YoY %	1.77%	-22.60%	-8.75%	0.63%	-9.66%	-3.30%	-	-
Horiz. %	63.19%	62.09%	80.22%	87.91%	87.36%	96.70%	100.00%	-
P/EPS	11.38	17.20	31.66	16.34	13.87	24.35	21.62	-34.83%
YoY %	-33.84%	-45.67%	93.76%	17.81%	-43.04%	12.63%	-	-
Horiz. %	52.64%	79.56%	146.44%	75.58%	64.15%	112.63%	100.00%	-
EY	8.79	5.81	3.16	6.12	7.21	4.11	4.63	53.38%
YoY %	51.29%	83.86%	-48.37%	-15.12%	75.43%	-11.23%	-	-
Horiz. %	189.85%	125.49%	68.25%	132.18%	155.72%	88.77%	100.00%	-
DY	0.00	3.52	1.45	2.02	0.00	2.34	1.19	-
YoY %	0.00%	142.76%	-28.22%	0.00%	0.00%	96.64%	-	-
Horiz. %	0.00%	295.80%	121.85%	169.75%	0.00%	196.64%	100.00%	-
P/NAPS	0.75	0.69	0.89	0.96	1.00	1.04	1.05	-20.11%
YoY %	8.70%	-22.47%	-7.29%	-4.00%	-3.85%	-0.95%	-	-
Horiz. %	71.43%	65.71%	84.76%	91.43%	95.24%	99.05%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Price Multiplier on Announcement Date
Date	23/05/19	27/02/19	30/11/18	29/08/18	24/05/18	27/02/18	23/11/17	-
Price	6.33	7.32	6.28	8.70	8.44	8.99	9.15	-
P/RPS	1.09	1.35	1.17	1.65	1.54	1.72	1.75	-27.08%
YoY %	-19.26%	15.38%	-29.09%	7.14%	-10.47%	-1.71%	-	-
Horiz. %	62.29%	77.14%	66.86%	94.29%	88.00%	98.29%	100.00%	-
P/EPS	10.85	20.64	25.46	16.90	13.41	23.79	20.71	-35.03%
YoY %	-47.43%	-18.93%	50.65%	26.03%	-43.63%	14.87%	-	-
Horiz. %	52.39%	99.66%	122.94%	81.60%	64.75%	114.87%	100.00%	-
EY	9.22	4.84	3.93	5.92	7.46	4.20	4.83	53.94%
YoY %	90.50%	23.16%	-33.61%	-20.64%	77.62%	-13.04%	-	-
Horiz. %	190.89%	100.21%	81.37%	122.57%	154.45%	86.96%	100.00%	-
DY	0.00	2.94	1.80	1.95	0.00	2.39	1.24	-
YoY %	0.00%	63.33%	-7.69%	0.00%	0.00%	92.74%	-	-
Horiz. %	0.00%	237.10%	145.16%	157.26%	0.00%	192.74%	100.00%	-
P/NAPS	0.71	0.82	0.72	0.99	0.97	1.02	1.01	-20.95%
YoY %	-13.41%	13.89%	-27.27%	2.06%	-4.90%	0.99%	-	-
Horiz. %	70.30%	81.19%	71.29%	98.02%	96.04%	100.99%	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

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 03 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

306

MPI

MALAYSIAN PACIFIC INDUSTRIES

303

HLIND

HONG LEONG INDUSTRIES BHD

302

YTLPOWR

YTL POWER INTERNATIONAL BHD

145

SAPNRG

SAPURA ENERGY BERHAD

106

PBBANK

PUBLIC BANK BHD

104

MYEG

MY E.G. SERVICES BHD

104

GENTING

GENTING BHD

INARI

INARI AMERTRON BERHAD

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

ICONIC

0.11

+0.005

55,443,300

ICONIC-WA

0.045

+0.005

53,383,200

INGENIEU

0.115

0.00

40,168,300

SNS

0.435

+0.04

34,066,400

HSI-CXG

0.165

-0.005

22,466,700

DNEX

0.405

+0.005

14,569,400

BSLCORP-OR

0.005

0.00

12,469,600

More active Stocks

F&N

32.42

+0.42

7,000

AJI

20.54

+0.24

100,000

DLADY

34.46

+0.24

1,400

SAM

5.33

+0.17

108,000

GESHEN

4.26

+0.17

64,500

TENAGA

12.44

+0.12

298,200

PBA

2.07

+0.11

884,800

DUFU

2.30

+0.10

1,613,800

CHINAETF-MYR

4.80

+0.10

3,400

KESM

6.15

+0.10

1,000

More gainer Stocks

NESTLE

128.00

-0.30

1,000

KUAISHO-C17

0.08

-0.12

58,800

ANNJOO-C2

0.06

-0.09

350,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

LPI

12.30

-0.08

2,600

MPI

30.92

-0.08

1,500

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More