[GENTING] QoQ TTM Result on 30-Jun-2018 [#2]

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
TTM Result
Revenue	21,175,018	20,852,973	20,714,166	20,372,289	20,502,151	20,019,594	19,514,010	5.60%
YoY %	1.54%	0.67%	1.68%	-0.63%	2.41%	2.59%	-	-
Horiz. %	108.51%	106.86%	106.15%	104.40%	105.06%	102.59%	100.00%	-
PBT	3,157,028	3,418,398	3,124,615	4,212,026	4,243,304	4,258,674	6,195,099	-36.22%
YoY %	-7.65%	9.40%	-25.82%	-0.74%	-0.36%	-31.26%	-	-
Horiz. %	50.96%	55.18%	50.44%	67.99%	68.49%	68.74%	100.00%	-
Tax	-859,237	-974,529	-1,324,777	-1,144,610	-1,116,063	-1,073,675	-1,187,968	-19.43%
YoY %	11.83%	26.44%	-15.74%	-2.56%	-3.95%	9.62%	-	-
Horiz. %	72.33%	82.03%	111.52%	96.35%	93.95%	90.38%	100.00%	-
NP	2,297,791	2,443,869	1,799,838	3,067,416	3,127,241	3,184,999	5,007,131	-40.53%
YoY %	-5.98%	35.78%	-41.32%	-1.91%	-1.81%	-36.39%	-	-
Horiz. %	45.89%	48.81%	35.95%	61.26%	62.46%	63.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,324,517	1,365,581	843,570	1,310,496	1,383,313	1,383,671	2,394,227	-32.63%
YoY %	-3.01%	61.88%	-35.63%	-5.26%	-0.03%	-42.21%	-	-
Horiz. %	55.32%	57.04%	35.23%	54.74%	57.78%	57.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.22%	28.51%	42.40%	27.17%	26.30%	25.21%	19.18%	-
YoY %	-4.52%	-32.76%	56.05%	3.31%	4.32%	31.44%	-	-
Horiz. %	141.92%	148.64%	221.06%	141.66%	137.12%	131.44%	100.00%	-
Total Cost	18,877,227	18,409,104	18,914,328	17,304,873	17,374,910	16,834,595	14,506,879	19.20%
YoY %	2.54%	-2.67%	9.30%	-0.40%	3.21%	16.05%	-	-
Horiz. %	130.13%	126.90%	130.38%	119.29%	119.77%	116.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	34,110,998	34,270,338	33,634,896	33,564,816	33,391,697	33,777,124	34,577,648	-0.90%
YoY %	-0.46%	1.89%	0.21%	0.52%	-1.14%	-2.32%	-	-
Horiz. %	98.65%	99.11%	97.27%	97.07%	96.57%	97.68%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Dividend
Div	826,264	826,264	822,970	822,970	816,267	816,267	784,444	3.52%
YoY %	0.00%	0.40%	0.00%	0.82%	0.00%	4.06%	-	-
Horiz. %	105.33%	105.33%	104.91%	104.91%	104.06%	104.06%	100.00%	-
Div Payout %	62.38%	60.51%	97.56%	62.80%	59.01%	58.99%	32.76%	-
YoY %	3.09%	-37.98%	55.35%	6.42%	0.03%	80.07%	-	-
Horiz. %	190.42%	184.71%	297.80%	191.70%	180.13%	180.07%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Equity
Net Worth	34,110,998	34,270,338	33,634,896	33,564,816	33,391,697	33,777,124	34,577,648	-0.90%
YoY %	-0.46%	1.89%	0.21%	0.52%	-1.14%	-2.32%	-	-
Horiz. %	98.65%	99.11%	97.27%	97.07%	96.57%	97.68%	100.00%	-
NOSH	3,876,896	3,876,896	3,876,699	3,858,026	3,857,826	3,851,782	3,799,741	1.35%
YoY %	0.00%	0.01%	0.48%	0.01%	0.16%	1.37%	-	-
Horiz. %	102.03%	102.03%	102.03%	101.53%	101.53%	101.37%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Ratio Analysis
NP Margin	10.85%	11.72%	8.69%	15.06%	15.25%	15.91%	25.66%	-
YoY %	-7.42%	34.87%	-42.30%	-1.25%	-4.15%	-38.00%	-	-
Horiz. %	42.28%	45.67%	33.87%	58.69%	59.43%	62.00%	100.00%	-
ROE	3.88%	3.98%	2.51%	3.90%	4.14%	4.10%	6.92%	-
YoY %	-2.51%	58.57%	-35.64%	-5.80%	0.98%	-40.75%	-	-
Horiz. %	56.07%	57.51%	36.27%	56.36%	59.83%	59.25%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Per Share
RPS	550.00	541.55	539.49	531.69	535.40	523.35	513.56	4.68%
YoY %	1.56%	0.38%	1.47%	-0.69%	2.30%	1.91%	-	-
Horiz. %	107.10%	105.45%	105.05%	103.53%	104.25%	101.91%	100.00%	-
EPS	34.40	35.46	21.97	34.20	36.12	36.17	63.01	-33.22%
YoY %	-2.99%	61.40%	-35.76%	-5.32%	-0.14%	-42.60%	-	-
Horiz. %	54.59%	56.28%	34.87%	54.28%	57.32%	57.40%	100.00%	-
DPS	21.50	21.50	21.50	21.50	21.32	21.34	20.64	2.76%
YoY %	0.00%	0.00%	0.00%	0.84%	-0.09%	3.39%	-	-
Horiz. %	104.17%	104.17%	104.17%	104.17%	103.29%	103.39%	100.00%	-
NAPS	8.86	8.90	8.76	8.76	8.72	8.83	9.10	-1.76%
YoY %	-0.45%	1.60%	0.00%	0.46%	-1.25%	-2.97%	-	-
Horiz. %	97.36%	97.80%	96.26%	96.26%	95.82%	97.03%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Adjusted Per Share Value based on latest NOSH - 3,858,026
RPS	546.18	537.88	534.30	525.48	528.83	516.38	503.34	5.60%
YoY %	1.54%	0.67%	1.68%	-0.63%	2.41%	2.59%	-	-
Horiz. %	108.51%	106.86%	106.15%	104.40%	105.06%	102.59%	100.00%	-
EPS	34.16	35.22	21.76	33.80	35.68	35.69	61.76	-32.64%
YoY %	-3.01%	61.86%	-35.62%	-5.27%	-0.03%	-42.21%	-	-
Horiz. %	55.31%	57.03%	35.23%	54.73%	57.77%	57.79%	100.00%	-
DPS	21.31	21.31	21.23	21.23	21.05	21.05	20.23	3.53%
YoY %	0.00%	0.38%	0.00%	0.86%	0.00%	4.05%	-	-
Horiz. %	105.34%	105.34%	104.94%	104.94%	104.05%	104.05%	100.00%	-
NAPS	8.7985	8.8396	8.6757	8.6577	8.613	8.7124	8.9189	-0.90%
YoY %	-0.46%	1.89%	0.21%	0.52%	-1.14%	-2.32%	-	-
Horiz. %	98.65%	99.11%	97.27%	97.07%	96.57%	97.68%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	-
Price	6.64	6.10	7.81	8.41	8.73	9.20	9.55	-
P/RPS	1.21	1.13	1.45	1.58	1.63	1.76	1.86	-24.94%
YoY %	7.08%	-22.07%	-8.23%	-3.07%	-7.39%	-5.38%	-	-
Horiz. %	65.05%	60.75%	77.96%	84.95%	87.63%	94.62%	100.00%	-
P/EPS	19.30	17.20	35.55	24.59	24.17	25.43	15.16	17.48%
YoY %	12.21%	-51.62%	44.57%	1.74%	-4.95%	67.74%	-	-
Horiz. %	127.31%	113.46%	234.50%	162.20%	159.43%	167.74%	100.00%	-
EY	5.18	5.81	2.81	4.07	4.14	3.93	6.60	-14.92%
YoY %	-10.84%	106.76%	-30.96%	-1.69%	5.34%	-40.45%	-	-
Horiz. %	78.48%	88.03%	42.58%	61.67%	62.73%	59.55%	100.00%	-
DY	3.24	3.52	2.75	2.56	2.44	2.32	2.16	31.06%
YoY %	-7.95%	28.00%	7.42%	4.92%	5.17%	7.41%	-	-
Horiz. %	150.00%	162.96%	127.31%	118.52%	112.96%	107.41%	100.00%	-
P/NAPS	0.75	0.69	0.89	0.96	1.00	1.04	1.05	-20.11%
YoY %	8.70%	-22.47%	-7.29%	-4.00%	-3.85%	-0.95%	-	-
Horiz. %	71.43%	65.71%	84.76%	91.43%	95.24%	99.05%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Price Multiplier on Announcement Date
Date	23/05/19	27/02/19	30/11/18	29/08/18	24/05/18	27/02/18	23/11/17	-
Price	6.33	7.32	6.28	8.70	8.44	8.99	9.15	-
P/RPS	1.15	1.35	1.16	1.64	1.58	1.72	1.78	-25.28%
YoY %	-14.81%	16.38%	-29.27%	3.80%	-8.14%	-3.37%	-	-
Horiz. %	64.61%	75.84%	65.17%	92.13%	88.76%	96.63%	100.00%	-
P/EPS	18.40	20.64	28.58	25.44	23.36	24.85	14.52	17.11%
YoY %	-10.85%	-27.78%	12.34%	8.90%	-6.00%	71.14%	-	-
Horiz. %	126.72%	142.15%	196.83%	175.21%	160.88%	171.14%	100.00%	-
EY	5.43	4.84	3.50	3.93	4.28	4.02	6.89	-14.69%
YoY %	12.19%	38.29%	-10.94%	-8.18%	6.47%	-41.65%	-	-
Horiz. %	78.81%	70.25%	50.80%	57.04%	62.12%	58.35%	100.00%	-
DY	3.40	2.94	3.42	2.47	2.53	2.37	2.26	31.32%
YoY %	15.65%	-14.04%	38.46%	-2.37%	6.75%	4.87%	-	-
Horiz. %	150.44%	130.09%	151.33%	109.29%	111.95%	104.87%	100.00%	-
P/NAPS	0.71	0.82	0.72	0.99	0.97	1.02	1.01	-20.95%
YoY %	-13.41%	13.89%	-27.27%	2.06%	-4.90%	0.99%	-	-
Horiz. %	70.30%	81.19%	71.29%	98.02%	96.04%	100.99%	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

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

New IPO: FARM PRICE HOLDINGS BERHAD

MQ Trader

MQ Trading Signals

2024-04-29 14:45:00

TURTLE SYSTEM 55

5 Mins

BUY

2024-04-29 14:40:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-04-29 14:40:00

TURTLE SYSTEM 55

10 Mins

BUY

2024-04-29 14:30:00

TURTLE SYSTEM 20

30 Mins

BUY

2024-04-29 12:00:00

EMA 5

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 >

TASCO

TASCO BERHAD

1000

OPENSYS

OPENSYS (M) BHD

857

PTRANS

PERAK TRANSIT BERHAD

555

MPI

MALAYSIAN PACIFIC INDUSTRIES

554

YTLPOWR

YTL POWER INTERNATIONAL BHD

541

HLIND

HONG LEONG INDUSTRIES BHD

526

MYEG

MY E.G. SERVICES BHD

433

YTL

YTL CORPORATION BHD

359

CAPITALA

CAPITAL A BERHAD

320

SAPNRG

SAPURA ENERGY BERHAD

255

Daily Stocks

HSI-CVZ

0.17

0.00

275,175,400

HSI-HUS

0.09

0.00

201,781,900

MYEG

0.91

-0.005

166,390,500

TWL

0.03

0.00

93,375,700

BPURI

0.075

0.00

91,592,600

CAPITALA

0.78

+0.045

58,313,500

TOPGLOV

0.88

+0.05

48,698,800

YTL

3.21

+0.18

43,232,800

0.12

+0.01

43,069,700

YTLPOWR

4.83

+0.41

42,281,300

More active Stocks

MPI

29.92

+0.42

16,400

YTLPOWR

4.83

+0.41

42,281,300

HUMEIND-LA

3.90

+0.40

8,700

APOLLO

6.87

+0.38

140,800

CHINHIN

5.22

+0.22

162,300

YTLPOWR-C36

1.03

+0.205

559,200

YTLPOWR-C30

1.76

+0.20

3,000

YTL

3.21

+0.18

43,232,800

HSI-CXD

1.27

+0.18

610,000

SYNERGY

1.49

+0.16

3,967,800

More gainer Stocks

DLADY

33.80

-0.40

15,500

HSI-HS4

0.24

-0.24

26,100

HSI-HUZ

0.50

-0.22

50,500

AIRPORT

10.00

-0.20

2,241,600

UTDPLT

24.70

-0.20

392,600

NESTLE

127.00

-0.20

46,700

HSI-HS3

0.425

-0.18

8,800

KLCC

7.54

-0.17

29,400

PETDAG

21.70

-0.14

53,200

MALPAC

0.905

-0.125

5,000

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