[GENTING] QoQ Cumulative Quarter Result on 30-Sep-2018 [#3]

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Cumulative Result
Revenue	11,018,526	5,572,801	20,852,973	15,455,528	10,074,071	5,250,756	20,019,594	-32.91%
YoY %	97.72%	-73.28%	34.92%	53.42%	91.86%	-73.77%	-	-
Horiz. %	55.04%	27.84%	104.16%	77.20%	50.32%	26.23%	100.00%	-
PBT	2,508,988	1,179,090	3,418,398	2,289,313	2,557,876	1,440,460	4,312,215	-30.37%
YoY %	112.79%	-65.51%	49.32%	-10.50%	77.57%	-66.60%	-	-
Horiz. %	58.18%	27.34%	79.27%	53.09%	59.32%	33.40%	100.00%	-
Tax	-480,647	-207,727	-974,529	-1,079,753	-616,911	-323,019	-1,069,360	-41.40%
YoY %	-131.38%	78.68%	9.75%	-75.03%	-90.98%	69.79%	-	-
Horiz. %	44.95%	19.43%	91.13%	100.97%	57.69%	30.21%	100.00%	-
NP	2,028,341	971,363	2,443,869	1,209,560	1,940,965	1,117,441	3,242,855	-26.92%
YoY %	108.81%	-60.25%	102.05%	-37.68%	73.70%	-65.54%	-	-
Horiz. %	62.55%	29.95%	75.36%	37.30%	59.85%	34.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,161,319	561,640	1,365,581	710,420	986,219	602,704	1,445,298	-13.60%
YoY %	106.77%	-58.87%	92.22%	-27.97%	63.63%	-58.30%	-	-
Horiz. %	80.35%	38.86%	94.48%	49.15%	68.24%	41.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.16%	17.62%	28.51%	47.16%	24.12%	22.42%	24.80%	-
YoY %	8.74%	-38.20%	-39.55%	95.52%	7.58%	-9.60%	-	-
Horiz. %	77.26%	71.05%	114.96%	190.16%	97.26%	90.40%	100.00%	-
Total Cost	8,990,185	4,601,438	18,409,104	14,245,968	8,133,106	4,133,315	16,776,739	-34.10%
YoY %	95.38%	-75.00%	29.22%	75.16%	96.77%	-75.36%	-	-
Horiz. %	53.59%	27.43%	109.73%	84.92%	48.48%	24.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	34,770,916	34,110,998	34,270,338	33,634,896	33,564,816	33,391,697	33,777,124	1.95%
YoY %	1.93%	-0.46%	1.89%	0.21%	0.52%	-1.14%	-	-
Horiz. %	102.94%	100.99%	101.46%	99.58%	99.37%	98.86%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Dividend
Div	250,289	-	827,879	326,366	325,686	-	822,432	-54.85%
YoY %	0.00%	-	153.67%	0.21%	0.00%	-	-	-
Horiz. %	30.43%	-	100.66%	39.68%	39.60%	-	100.00%	-
Div Payout %	21.55%	-	60.62%	45.94%	33.02%	-	56.90%	-
YoY %	0.00%	-	31.95%	39.13%	0.00%	-	-	-
Horiz. %	37.87%	-	106.54%	80.74%	58.03%	-	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Equity
Net Worth	34,770,916	34,110,998	34,270,338	33,634,896	33,564,816	33,391,697	33,777,124	1.95%
YoY %	1.93%	-0.46%	1.89%	0.21%	0.52%	-1.14%	-	-
Horiz. %	102.94%	100.99%	101.46%	99.58%	99.37%	98.86%	100.00%	-
NOSH	3,876,896	3,876,896	3,876,896	3,876,699	3,858,026	3,857,826	3,851,782	0.43%
YoY %	0.00%	0.00%	0.01%	0.48%	0.01%	0.16%	-	-
Horiz. %	100.65%	100.65%	100.65%	100.65%	100.16%	100.16%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Ratio Analysis
NP Margin	18.41%	17.43%	11.72%	7.83%	19.27%	21.28%	16.20%	-
YoY %	5.62%	48.72%	49.68%	-59.37%	-9.45%	31.36%	-	-
Horiz. %	113.64%	107.59%	72.35%	48.33%	118.95%	131.36%	100.00%	-
ROE	3.34%	1.65%	3.98%	2.11%	2.94%	1.80%	4.28%	-
YoY %	102.42%	-58.54%	88.63%	-28.23%	63.33%	-57.94%	-	-
Horiz. %	78.04%	38.55%	92.99%	49.30%	68.69%	42.06%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Per Share
RPS	286.15	144.75	541.55	402.53	262.92	137.12	523.35	-33.20%
YoY %	97.69%	-73.27%	34.54%	53.10%	91.74%	-73.80%	-	-
Horiz. %	54.68%	27.66%	103.48%	76.91%	50.24%	26.20%	100.00%	-
EPS	30.16	14.59	35.58	18.53	25.75	15.74	38.28	-14.73%
YoY %	106.72%	-58.99%	92.01%	-28.04%	63.60%	-58.88%	-	-
Horiz. %	78.79%	38.11%	92.95%	48.41%	67.27%	41.12%	100.00%	-
DPS	6.50	0.00	21.50	8.50	8.50	0.00	21.50	-55.05%
YoY %	0.00%	0.00%	152.94%	0.00%	0.00%	0.00%	-	-
Horiz. %	30.23%	0.00%	100.00%	39.53%	39.53%	0.00%	100.00%	-
NAPS	9.03	8.86	8.90	8.76	8.76	8.72	8.83	1.50%
YoY %	1.92%	-0.45%	1.60%	0.00%	0.46%	-1.25%	-	-
Horiz. %	102.27%	100.34%	100.79%	99.21%	99.21%	98.75%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Adjusted Per Share Value based on latest NOSH - 3,876,699
RPS	284.21	143.74	537.88	398.66	259.85	135.44	516.38	-32.91%
YoY %	97.73%	-73.28%	34.92%	53.42%	91.86%	-73.77%	-	-
Horiz. %	55.04%	27.84%	104.16%	77.20%	50.32%	26.23%	100.00%	-
EPS	29.95	14.49	35.22	18.32	25.44	15.55	37.28	-13.61%
YoY %	106.69%	-58.86%	92.25%	-27.99%	63.60%	-58.29%	-	-
Horiz. %	80.34%	38.87%	94.47%	49.14%	68.24%	41.71%	100.00%	-
DPS	6.46	0.00	21.35	8.42	8.40	0.00	21.21	-54.83%
YoY %	0.00%	0.00%	153.56%	0.24%	0.00%	0.00%	-	-
Horiz. %	30.46%	0.00%	100.66%	39.70%	39.60%	0.00%	100.00%	-
NAPS	8.9688	8.7985	8.8396	8.6757	8.6577	8.613	8.7124	1.95%
YoY %	1.94%	-0.46%	1.89%	0.21%	0.52%	-1.14%	-	-
Horiz. %	102.94%	100.99%	101.46%	99.58%	99.37%	98.86%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	-
Price	6.77	6.64	6.10	7.81	8.41	8.73	9.20	-
P/RPS	2.37	4.59	1.13	1.94	3.20	6.37	1.76	22.00%
YoY %	-48.37%	306.19%	-41.75%	-39.38%	-49.76%	261.93%	-	-
Horiz. %	134.66%	260.80%	64.20%	110.23%	181.82%	361.93%	100.00%	-
P/EPS	22.45	45.52	17.20	42.21	32.67	55.47	24.35	-5.28%
YoY %	-50.68%	164.65%	-59.25%	29.20%	-41.10%	127.80%	-	-
Horiz. %	92.20%	186.94%	70.64%	173.35%	134.17%	227.80%	100.00%	-
EY	4.45	2.20	5.81	2.37	3.06	1.80	4.11	5.45%
YoY %	102.27%	-62.13%	145.15%	-22.55%	70.00%	-56.20%	-	-
Horiz. %	108.27%	53.53%	141.36%	57.66%	74.45%	43.80%	100.00%	-
DY	0.96	0.00	3.52	1.09	1.01	0.00	2.34	-44.87%
YoY %	0.00%	0.00%	222.94%	7.92%	0.00%	0.00%	-	-
Horiz. %	41.03%	0.00%	150.43%	46.58%	43.16%	0.00%	100.00%	-
P/NAPS	0.75	0.75	0.69	0.89	0.96	1.00	1.04	-19.63%
YoY %	0.00%	8.70%	-22.47%	-7.29%	-4.00%	-3.85%	-	-
Horiz. %	72.12%	72.12%	66.35%	85.58%	92.31%	96.15%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Price Multiplier on Announcement Date
Date	29/08/19	23/05/19	27/02/19	30/11/18	29/08/18	24/05/18	27/02/18	-
Price	5.90	6.33	7.32	6.28	8.70	8.44	8.99	-
P/RPS	2.06	4.37	1.35	1.56	3.31	6.16	1.72	12.81%
YoY %	-52.86%	223.70%	-13.46%	-52.87%	-46.27%	258.14%	-	-
Horiz. %	119.77%	254.07%	78.49%	90.70%	192.44%	358.14%	100.00%	-
P/EPS	19.56	43.39	20.64	33.94	33.80	53.62	23.79	-12.26%
YoY %	-54.92%	110.22%	-39.19%	0.41%	-36.96%	125.39%	-	-
Horiz. %	82.22%	182.39%	86.76%	142.66%	142.08%	225.39%	100.00%	-
EY	5.11	2.30	4.84	2.95	2.96	1.86	4.20	14.00%
YoY %	122.17%	-52.48%	64.07%	-0.34%	59.14%	-55.71%	-	-
Horiz. %	121.67%	54.76%	115.24%	70.24%	70.48%	44.29%	100.00%	-
DY	1.10	0.00	2.94	1.35	0.98	0.00	2.39	-40.47%
YoY %	0.00%	0.00%	117.78%	37.76%	0.00%	0.00%	-	-
Horiz. %	46.03%	0.00%	123.01%	56.49%	41.00%	0.00%	100.00%	-
P/NAPS	0.65	0.71	0.82	0.72	0.99	0.97	1.02	-26.00%
YoY %	-8.45%	-13.41%	13.89%	-27.27%	2.06%	-4.90%	-	-
Horiz. %	63.73%	69.61%	80.39%	70.59%	97.06%	95.10%	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