[GENTING] QoQ Cumulative Quarter Result on 30-Sep-2017 [#3]

Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 18.13%
YoY- 25.76%
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 10,074,071 5,250,756 20,019,594 14,760,956 9,721,376 4,768,599 18,365,805 -33.06%
PBT 2,557,876 1,440,460 4,312,215 3,406,419 2,587,571 1,513,740 5,459,561 -39.76%
Tax -616,911 -323,019 -1,069,360 -824,336 -541,661 -276,399 -981,731 -26.69%
NP 1,940,965 1,117,441 3,242,855 2,582,083 2,045,910 1,237,341 4,477,830 -42.81%
-
NP to SH 986,219 602,704 1,445,298 1,245,175 1,054,048 668,421 2,120,580 -40.05%
-
Tax Rate 24.12% 22.42% 24.80% 24.20% 20.93% 18.26% 17.98% -
Total Cost 8,133,106 4,133,315 16,776,739 12,178,873 7,675,466 3,531,258 13,887,975 -30.07%
-
Net Worth 33,564,816 33,391,697 33,777,124 34,201,909 34,424,758 33,503,442 33,997,381 -0.85%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 325,686 - 822,432 319,468 317,709 - 465,462 -21.23%
Div Payout % 33.02% - 56.90% 25.66% 30.14% - 21.95% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 33,564,816 33,391,697 33,777,124 34,201,909 34,424,758 33,503,442 33,997,381 -0.85%
NOSH 3,858,026 3,857,826 3,851,782 3,758,451 3,737,758 3,722,604 3,750,021 1.91%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 19.27% 21.28% 16.20% 17.49% 21.05% 25.95% 24.38% -
ROE 2.94% 1.80% 4.28% 3.64% 3.06% 2.00% 6.24% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 262.92 137.12 523.35 392.74 260.09 128.10 493.21 -34.33%
EPS 25.75 15.74 38.28 33.13 28.20 17.95 57.00 -41.21%
DPS 8.50 0.00 21.50 8.50 8.50 0.00 12.50 -22.72%
NAPS 8.76 8.72 8.83 9.10 9.21 9.00 9.13 -2.72%
Adjusted Per Share Value based on latest NOSH - 3,799,741
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 259.85 135.44 516.38 380.74 250.75 123.00 473.72 -33.06%
EPS 25.44 15.55 37.28 32.12 27.19 17.24 54.70 -40.05%
DPS 8.40 0.00 21.21 8.24 8.19 0.00 12.01 -21.25%
NAPS 8.6577 8.613 8.7124 8.822 8.8795 8.6418 8.7692 -0.85%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 8.41 8.73 9.20 9.55 9.41 9.59 8.00 -
P/RPS 3.20 6.37 1.76 2.43 3.62 7.49 1.62 57.62%
P/EPS 32.67 55.47 24.35 28.83 33.37 53.41 14.05 75.78%
EY 3.06 1.80 4.11 3.47 3.00 1.87 7.12 -43.13%
DY 1.01 0.00 2.34 0.89 0.90 0.00 1.56 -25.22%
P/NAPS 0.96 1.00 1.04 1.05 1.02 1.07 0.88 5.98%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 24/05/18 27/02/18 23/11/17 24/08/17 29/05/17 23/02/17 -
Price 8.70 8.44 8.99 9.15 9.79 9.73 9.08 -
P/RPS 3.31 6.16 1.72 2.33 3.76 7.60 1.84 48.07%
P/EPS 33.80 53.62 23.79 27.62 34.72 54.19 15.94 65.27%
EY 2.96 1.86 4.20 3.62 2.88 1.85 6.27 -39.45%
DY 0.98 0.00 2.39 0.93 0.87 0.00 1.38 -20.45%
P/NAPS 0.99 0.97 1.02 1.01 1.06 1.08 0.99 0.00%

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

Post a Comment