[GENM] QoQ Quarter Result on 30-Sep-2021 [#3]

Stock
[GENM] GENTING MALAYSIA BERHAD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 16.91%
YoY- 58.95%
Quarter Report
Latest QR
Upcoming QR
GENM's Result
GENM's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 2,175,626 1,721,299 1,889,177 826,269 817,868 623,350 1,041,079 63.67%
PBT 50,620 -116,072 162,275 -379,215 -371,035 -559,676 -285,089 -
Tax -92,896 -31,791 -38,195 72,168 4,319 58,361 26,902 -
NP -42,276 -147,863 124,080 -307,047 -366,716 -501,315 -258,187 -70.16%
-
NP to SH -10,852 -126,527 174,119 -289,247 -348,113 -483,591 -240,848 -87.40%
-
Tax Rate 183.52% - 23.54% - - - - -
Total Cost 2,217,902 1,869,162 1,765,097 1,133,316 1,184,584 1,124,665 1,299,266 42.97%
-
Net Worth 13,199,931 13,118,196 13,793,793 13,624,198 13,906,857 14,246,048 14,924,543 -7.88%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 339,912 - 508,787 - - - 480,525 -20.66%
Div Payout % 0.00% - 292.21% - - - 0.00% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 13,199,931 13,118,196 13,793,793 13,624,198 13,906,857 14,246,048 14,924,543 -7.88%
NOSH 5,938,040 5,938,040 5,938,040 5,938,040 5,938,040 5,938,040 5,938,040 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -1.94% -8.59% 6.57% -37.16% -44.84% -80.42% -24.80% -
ROE -0.08% -0.96% 1.26% -2.12% -2.50% -3.39% -1.61% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 38.40 30.44 33.42 14.62 14.47 11.03 18.42 63.41%
EPS -0.19 -2.24 3.08 -5.12 -6.16 -8.55 -4.26 -87.49%
DPS 6.00 0.00 9.00 0.00 0.00 0.00 8.50 -20.77%
NAPS 2.33 2.32 2.44 2.41 2.46 2.52 2.64 -8.01%
Adjusted Per Share Value based on latest NOSH - 5,938,040
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 38.38 30.36 33.33 14.58 14.43 11.00 18.36 63.70%
EPS -0.19 -2.23 3.07 -5.10 -6.14 -8.53 -4.25 -87.47%
DPS 6.00 0.00 8.98 0.00 0.00 0.00 8.48 -20.64%
NAPS 2.3285 2.3141 2.4332 2.4033 2.4532 2.513 2.6327 -7.88%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 2.84 2.98 2.88 3.00 2.77 3.07 2.69 -
P/RPS 7.40 9.79 8.62 20.53 19.15 27.84 14.61 -36.53%
P/EPS -1,482.60 -133.17 93.51 -58.63 -44.98 -35.89 -63.14 724.75%
EY -0.07 -0.75 1.07 -1.71 -2.22 -2.79 -1.58 -87.55%
DY 2.11 0.00 3.13 0.00 0.00 0.00 3.16 -23.66%
P/NAPS 1.22 1.28 1.18 1.24 1.13 1.22 1.02 12.71%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 26/05/22 24/02/22 25/11/21 26/08/21 25/05/21 25/02/21 -
Price 2.98 2.98 2.84 3.01 2.97 2.75 2.90 -
P/RPS 7.76 9.79 8.50 20.59 20.53 24.94 15.75 -37.69%
P/EPS -1,555.69 -133.17 92.21 -58.83 -48.23 -32.15 -68.07 709.96%
EY -0.06 -0.75 1.08 -1.70 -2.07 -3.11 -1.47 -88.21%
DY 2.01 0.00 3.17 0.00 0.00 0.00 2.93 -22.27%
P/NAPS 1.28 1.28 1.16 1.25 1.21 1.09 1.10 10.66%

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