[GENTING] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Annualized Quarter Result
Revenue	19,681,274	19,442,752	19,074,396	18,365,805	18,150,334	17,858,112	18,814,664	3.04%
YoY %	1.23%	1.93%	3.86%	1.19%	1.64%	-5.08%	-	-
Horiz. %	104.61%	103.34%	101.38%	97.61%	96.47%	94.92%	100.00%	-
PBT	4,541,892	5,175,142	6,054,960	5,459,561	3,614,425	2,545,424	2,170,912	63.50%
YoY %	-12.24%	-14.53%	10.91%	51.05%	42.00%	17.25%	-	-
Horiz. %	209.22%	238.39%	278.91%	251.49%	166.49%	117.25%	100.00%	-
Tax	-1,099,114	-1,083,322	-1,105,596	-981,731	-829,769	-750,518	-952,464	10.00%
YoY %	-1.46%	2.01%	-12.62%	-18.31%	-10.56%	21.20%	-	-
Horiz. %	115.40%	113.74%	116.08%	103.07%	87.12%	78.80%	100.00%	-
NP	3,442,777	4,091,820	4,949,364	4,477,830	2,784,656	1,794,906	1,218,448	99.73%
YoY %	-15.86%	-17.33%	10.53%	60.80%	55.14%	47.31%	-	-
Horiz. %	282.55%	335.82%	406.20%	367.50%	228.54%	147.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,660,233	2,108,096	2,673,684	2,120,580	1,320,128	832,184	523,320	115.75%
YoY %	-21.24%	-21.15%	26.08%	60.63%	58.63%	59.02%	-	-
Horiz. %	317.25%	402.83%	510.91%	405.22%	252.26%	159.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.20%	20.93%	18.26%	17.98%	22.96%	29.48%	43.87%	-
YoY %	15.62%	14.62%	1.56%	-21.69%	-22.12%	-32.80%	-	-
Horiz. %	55.16%	47.71%	41.62%	40.98%	52.34%	67.20%	100.00%	-
Total Cost	16,238,497	15,350,932	14,125,032	13,887,975	15,365,678	16,063,206	17,596,216	-5.20%
YoY %	5.78%	8.68%	1.71%	-9.62%	-4.34%	-8.71%	-	-
Horiz. %	92.28%	87.24%	80.27%	78.93%	87.32%	91.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	34,201,908	34,424,758	33,503,442	33,997,381	32,508,390	31,443,567	30,328,772	8.33%
YoY %	-0.65%	2.75%	-1.45%	4.58%	3.39%	3.68%	-	-
Horiz. %	112.77%	113.51%	110.47%	112.10%	107.19%	103.68%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Dividend
Div	425,957	635,418	-	465,462	-	-	-	-
YoY %	-32.96%	0.00%	-	0.00%	-	-	-	-
Horiz. %	91.51%	136.51%	-	100.00%	-	-	-	-
Div Payout %	25.66%	30.14%	-	21.95%	-	-	-	-
YoY %	-14.86%	0.00%	-	0.00%	-	-	-	-
Horiz. %	116.90%	137.31%	-	100.00%	-	-	-	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Equity
Net Worth	34,201,908	34,424,758	33,503,442	33,997,381	32,508,390	31,443,567	30,328,772	8.33%
YoY %	-0.65%	2.75%	-1.45%	4.58%	3.39%	3.68%	-	-
Horiz. %	112.77%	113.51%	110.47%	112.10%	107.19%	103.68%	100.00%	-
NOSH	3,758,451	3,737,758	3,722,604	3,750,021	3,719,495	3,716,733	3,716,761	0.74%
YoY %	0.55%	0.41%	-0.73%	0.82%	0.07%	-0.00%	-	-
Horiz. %	101.12%	100.56%	100.16%	100.89%	100.07%	100.00%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Ratio Analysis
NP Margin	17.49%	21.05%	25.95%	24.38%	15.34%	10.05%	6.48%	-
YoY %	-16.91%	-18.88%	6.44%	58.93%	52.64%	55.09%	-	-
Horiz. %	269.91%	324.85%	400.46%	376.23%	236.73%	155.09%	100.00%	-
ROE	4.85%	6.12%	7.98%	6.24%	4.06%	2.65%	1.73%	-
YoY %	-20.75%	-23.31%	27.88%	53.69%	53.21%	53.18%	-	-
Horiz. %	280.35%	353.76%	461.27%	360.69%	234.68%	153.18%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Per Share
RPS	523.65	520.17	512.39	493.21	487.98	480.48	506.21	2.28%
YoY %	0.67%	1.52%	3.89%	1.07%	1.56%	-5.08%	-	-
Horiz. %	103.45%	102.76%	101.22%	97.43%	96.40%	94.92%	100.00%	-
EPS	44.17	56.40	71.80	57.00	35.49	22.38	14.08	114.14%
YoY %	-21.68%	-21.45%	25.96%	60.61%	58.58%	58.95%	-	-
Horiz. %	313.71%	400.57%	509.94%	404.83%	252.06%	158.95%	100.00%	-
DPS	11.33	17.00	0.00	12.50	0.00	0.00	0.00	-
YoY %	-33.35%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	90.64%	136.00%	0.00%	100.00%	-	-	-	-
NAPS	9.10	9.21	9.00	9.13	8.74	8.46	8.16	7.53%
YoY %	-1.19%	2.33%	-1.42%	4.46%	3.31%	3.68%	-	-
Horiz. %	111.52%	112.87%	110.29%	111.89%	107.11%	103.68%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 3,750,021
RPS	507.66	501.50	492.00	473.72	468.17	460.63	485.30	3.04%
YoY %	1.23%	1.93%	3.86%	1.19%	1.64%	-5.08%	-	-
Horiz. %	104.61%	103.34%	101.38%	97.61%	96.47%	94.92%	100.00%	-
EPS	42.82	54.38	68.96	54.70	34.05	21.47	13.50	115.72%
YoY %	-21.26%	-21.14%	26.07%	60.65%	58.59%	59.04%	-	-
Horiz. %	317.19%	402.81%	510.81%	405.19%	252.22%	159.04%	100.00%	-
DPS	10.99	16.39	0.00	12.01	0.00	0.00	0.00	-
YoY %	-32.95%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	91.51%	136.47%	0.00%	100.00%	-	-	-	-
NAPS	8.822	8.8795	8.6418	8.7692	8.3852	8.1105	7.823	8.33%
YoY %	-0.65%	2.75%	-1.45%	4.58%	3.39%	3.68%	-	-
Horiz. %	112.77%	113.51%	110.47%	112.10%	107.19%	103.68%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	-
Price	9.55	9.41	9.59	8.00	7.93	8.20	9.80	-
P/RPS	1.82	1.81	1.87	1.62	1.63	1.71	1.94	-4.16%
YoY %	0.55%	-3.21%	15.43%	-0.61%	-4.68%	-11.86%	-	-
Horiz. %	93.81%	93.30%	96.39%	83.51%	84.02%	88.14%	100.00%	-
P/EPS	21.62	16.68	13.35	14.05	22.34	36.62	69.60	-54.10%
YoY %	29.62%	24.94%	-4.98%	-37.11%	-39.00%	-47.39%	-	-
Horiz. %	31.06%	23.97%	19.18%	20.19%	32.10%	52.61%	100.00%	-
EY	4.63	5.99	7.49	7.12	4.48	2.73	1.44	117.68%
YoY %	-22.70%	-20.03%	5.20%	58.93%	64.10%	89.58%	-	-
Horiz. %	321.53%	415.97%	520.14%	494.44%	311.11%	189.58%	100.00%	-
DY	1.19	1.81	0.00	1.56	0.00	0.00	0.00	-
YoY %	-34.25%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	76.28%	116.03%	0.00%	100.00%	-	-	-	-
P/NAPS	1.05	1.02	1.07	0.88	0.91	0.97	1.20	-8.50%
YoY %	2.94%	-4.67%	21.59%	-3.30%	-6.19%	-19.17%	-	-
Horiz. %	87.50%	85.00%	89.17%	73.33%	75.83%	80.83%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	23/11/17	24/08/17	29/05/17	23/02/17	24/11/16	25/08/16	24/05/16	-
Price	9.15	9.79	9.73	9.08	8.06	8.21	8.47	-
P/RPS	1.75	1.88	1.90	1.84	1.65	1.71	1.67	3.16%
YoY %	-6.91%	-1.05%	3.26%	11.52%	-3.51%	2.40%	-	-
Horiz. %	104.79%	112.57%	113.77%	110.18%	98.80%	102.40%	100.00%	-
P/EPS	20.71	17.36	13.55	15.94	22.71	36.67	60.16	-50.84%
YoY %	19.30%	28.12%	-14.99%	-29.81%	-38.07%	-39.05%	-	-
Horiz. %	34.42%	28.86%	22.52%	26.50%	37.75%	60.95%	100.00%	-
EY	4.83	5.76	7.38	6.27	4.40	2.73	1.66	103.67%
YoY %	-16.15%	-21.95%	17.70%	42.50%	61.17%	64.46%	-	-
Horiz. %	290.96%	346.99%	444.58%	377.71%	265.06%	164.46%	100.00%	-
DY	1.24	1.74	0.00	1.38	0.00	0.00	0.00	-
YoY %	-28.74%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	89.86%	126.09%	0.00%	100.00%	-	-	-	-
P/NAPS	1.01	1.06	1.08	0.99	0.92	0.97	1.04	-1.93%
YoY %	-4.72%	-1.85%	9.09%	7.61%	-5.15%	-6.73%	-	-
Horiz. %	97.12%	101.92%	103.85%	95.19%	88.46%	93.27%	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