[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 Chat

New Update. Discover investment communities that resonate with your ideas

Moomoo MY

One App To Trade Malaysia & US Stock With 0* Commission

Latest Videos

MQ Market Updates - 25 April 2024

MQ Trader

MQ Trading Signals

2024-04-26 14:55:00

ADX

5 Mins

SELL

2024-04-26 14:40:00

EMA 5

10 Mins

SELL

2024-04-26 14:40:00

EMA 5

5 Mins

SELL

2024-04-26 14:40:00

MACD/RSI

5 Mins

SELL

2024-04-26 11:30:00

ADX

30 Mins

BUY

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 >

OPENSYS

OPENSYS (M) BHD

1000

MYEG

MY E.G. SERVICES BHD

378

YTLPOWR

YTL POWER INTERNATIONAL BHD

378

MPI

MALAYSIAN PACIFIC INDUSTRIES

372

PTRANS

PERAK TRANSIT BERHAD

354

HLIND

HONG LEONG INDUSTRIES BHD

354

DNEX

DAGANG NEXCHANGE BERHAD

258

YTL

YTL CORPORATION BHD

242

SAPNRG

SAPURA ENERGY BERHAD

232

CAPITALA

CAPITAL A BERHAD

224

Daily Stocks

MYEG

0.915

+0.105

405,399,300

HSI-CVZ

0.17

+0.035

265,998,800

BSLCORP

0.03

0.00

205,201,900

HSI-HUS

0.09

-0.035

71,241,900

CAPITALA

0.735

+0.035

66,394,700

HSI-HSZ

0.21

-0.07

60,636,200

YTL

3.03

+0.26

59,253,700

HONGSENG

0.01

0.00

53,883,200

BPURI

0.075

0.00

53,737,600

YTLPOWR

4.42

+0.30

53,339,100

More active Stocks

DLADY

34.20

+0.76

86,500

AIRPORT

10.20

+0.31

5,732,700

YTLPOWR

4.42

+0.30

53,339,100

QUALITY

1.19

+0.295

63,900

YTL

3.03

+0.26

59,253,700

NVIDIA-C1

4.30

+0.21

9,200

NESTLE

127.20

+0.20

127,200

HUMEIND

2.75

+0.19

900,500

EUPE

1.62

+0.18

7,848,100

CHINTEK

7.67

+0.17

41,400

More gainer Stocks

MPI

29.50

-0.44

77,200

UTDPLT

24.90

-0.38

592,400

VITROX

7.40

-0.22

5,295,900

HEIM

23.14

-0.22

58,200

HLBANK

19.26

-0.20

579,200

LPI

11.80

-0.16

202,100

NIO-C9

0.02

-0.13

2,050,000

PIE

5.73

-0.13

1,309,700

HSI-HS5

0.505

-0.12

420,000

KUAISHO-C17

0.08

-0.12

58,800

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