[GENTING] QoQ Annualized Quarter Result on 31-Mar-2019 [#1]

Announcement Date
23-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 64.51%
YoY- -6.81%
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 21,616,543 21,751,360 22,037,052 22,291,204 20,852,973 20,607,370 20,148,142 4.78%
PBT 4,582,582 4,617,388 5,017,976 4,716,360 3,418,398 3,052,417 5,115,752 -7.05%
Tax -901,487 -956,221 -961,294 -830,908 -974,529 -1,439,670 -1,233,822 -18.83%
NP 3,681,095 3,661,166 4,056,682 3,885,452 2,443,869 1,612,746 3,881,930 -3.47%
-
NP to SH 1,995,823 1,956,001 2,322,638 2,246,560 1,365,581 947,226 1,972,438 0.78%
-
Tax Rate 19.67% 20.71% 19.16% 17.62% 28.51% 47.16% 24.12% -
Total Cost 17,935,448 18,090,193 17,980,370 18,405,752 18,409,104 18,994,624 16,266,212 6.71%
-
Net Worth 35,348,509 34,809,423 34,770,916 34,110,998 34,270,338 33,634,896 33,564,816 3.50%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 847,132 333,718 500,578 - 827,879 435,154 651,372 19.08%
Div Payout % 42.45% 17.06% 21.55% - 60.62% 45.94% 33.02% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 35,348,509 34,809,423 34,770,916 34,110,998 34,270,338 33,634,896 33,564,816 3.50%
NOSH 3,876,896 3,876,896 3,876,896 3,876,896 3,876,896 3,876,699 3,858,026 0.32%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 17.03% 16.83% 18.41% 17.43% 11.72% 7.83% 19.27% -
ROE 5.65% 5.62% 6.68% 6.59% 3.98% 2.82% 5.88% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 561.38 564.88 572.30 578.99 541.55 536.71 525.84 4.44%
EPS 51.83 50.80 60.32 58.36 35.58 24.71 51.50 0.42%
DPS 22.00 8.67 13.00 0.00 21.50 11.33 17.00 18.69%
NAPS 9.18 9.04 9.03 8.86 8.90 8.76 8.76 3.16%
Adjusted Per Share Value based on latest NOSH - 3,876,896
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 557.57 561.05 568.42 574.98 537.88 531.54 519.70 4.78%
EPS 51.48 50.45 59.91 57.95 35.22 24.43 50.88 0.78%
DPS 21.85 8.61 12.91 0.00 21.35 11.22 16.80 19.09%
NAPS 9.1177 8.9787 8.9688 8.7985 8.8396 8.6757 8.6577 3.50%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 6.05 5.74 6.77 6.64 6.10 7.81 8.41 -
P/RPS 1.08 1.02 1.18 1.15 1.13 1.46 1.60 -22.99%
P/EPS 11.67 11.30 11.22 11.38 17.20 31.66 16.34 -20.05%
EY 8.57 8.85 8.91 8.79 5.81 3.16 6.12 25.08%
DY 3.64 1.51 1.92 0.00 3.52 1.45 2.02 47.92%
P/NAPS 0.66 0.63 0.75 0.75 0.69 0.89 0.96 -22.05%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 28/11/19 29/08/19 23/05/19 27/02/19 30/11/18 29/08/18 -
Price 5.16 5.85 5.90 6.33 7.32 6.28 8.70 -
P/RPS 0.92 1.04 1.03 1.09 1.35 1.17 1.65 -32.18%
P/EPS 9.96 11.52 9.78 10.85 20.64 25.46 16.90 -29.63%
EY 10.04 8.68 10.22 9.22 4.84 3.93 5.92 42.07%
DY 4.26 1.48 2.20 0.00 2.94 1.80 1.95 68.12%
P/NAPS 0.56 0.65 0.65 0.71 0.82 0.72 0.99 -31.53%

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

Post a Comment