[GENM] QoQ Quarter Result on 31-Dec-2020 [#4]

Stock
[GENM] GENTING MALAYSIA BERHAD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 65.82%
YoY- -180.35%
Quarter Report
Latest QR
Upcoming QR
GENM's Result
GENM's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 826,269 817,868 623,350 1,041,079 1,416,923 114,910 1,955,868 -43.66%
PBT -379,215 -371,035 -559,676 -285,089 -361,283 -1,044,491 -446,649 -10.32%
Tax 72,168 4,319 58,361 26,902 -364,962 121,313 -7,267 -
NP -307,047 -366,716 -501,315 -258,187 -726,245 -923,178 -453,916 -22.92%
-
NP to SH -289,247 -348,113 -483,591 -240,848 -704,636 -900,421 -417,957 -21.74%
-
Tax Rate - - - - - - - -
Total Cost 1,133,316 1,184,584 1,124,665 1,299,266 2,143,168 1,038,088 2,409,784 -39.49%
-
Net Worth 13,624,198 13,906,857 14,246,048 14,924,543 15,320,269 16,507,449 17,864,226 -16.51%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - 480,525 - 339,194 - -
Div Payout % - - - 0.00% - 0.00% - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 13,624,198 13,906,857 14,246,048 14,924,543 15,320,269 16,507,449 17,864,226 -16.51%
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
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -37.16% -44.84% -80.42% -24.80% -51.26% -803.39% -23.21% -
ROE -2.12% -2.50% -3.39% -1.61% -4.60% -5.45% -2.34% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 14.62 14.47 11.03 18.42 25.06 2.03 34.60 -43.66%
EPS -5.12 -6.16 -8.55 -4.26 -12.46 -15.93 -7.39 -21.68%
DPS 0.00 0.00 0.00 8.50 0.00 6.00 0.00 -
NAPS 2.41 2.46 2.52 2.64 2.71 2.92 3.16 -16.51%
Adjusted Per Share Value based on latest NOSH - 5,938,040
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 13.91 13.77 10.50 17.53 23.86 1.94 32.94 -43.68%
EPS -4.87 -5.86 -8.14 -4.06 -11.87 -15.16 -7.04 -21.76%
DPS 0.00 0.00 0.00 8.09 0.00 5.71 0.00 -
NAPS 2.2944 2.342 2.3991 2.5134 2.58 2.7799 3.0084 -16.51%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 3.00 2.77 3.07 2.69 2.08 2.53 2.01 -
P/RPS 20.53 19.15 27.84 14.61 8.30 124.47 5.81 131.81%
P/EPS -58.63 -44.98 -35.89 -63.14 -16.69 -15.88 -27.19 66.82%
EY -1.71 -2.22 -2.79 -1.58 -5.99 -6.30 -3.68 -39.97%
DY 0.00 0.00 0.00 3.16 0.00 2.37 0.00 -
P/NAPS 1.24 1.13 1.22 1.02 0.77 0.87 0.64 55.35%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 26/08/21 25/05/21 25/02/21 26/11/20 27/08/20 21/05/20 -
Price 3.01 2.97 2.75 2.90 2.60 2.23 2.36 -
P/RPS 20.59 20.53 24.94 15.75 10.37 109.71 6.82 108.74%
P/EPS -58.83 -48.23 -32.15 -68.07 -20.86 -14.00 -31.92 50.26%
EY -1.70 -2.07 -3.11 -1.47 -4.79 -7.14 -3.13 -33.40%
DY 0.00 0.00 0.00 2.93 0.00 2.69 0.00 -
P/NAPS 1.25 1.21 1.09 1.10 0.96 0.76 0.75 40.52%

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