[GENTING] QoQ TTM Result on 30-Sep-2017 [#3]

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
TTM Result
Revenue	20,372,289	20,502,151	20,019,594	19,514,010	19,158,125	18,430,738	18,365,805	7.17%
YoY %	-0.63%	2.41%	2.59%	1.86%	3.95%	0.35%	-	-
Horiz. %	110.93%	111.63%	109.00%	106.25%	104.31%	100.35%	100.00%	-
PBT	4,212,026	4,243,304	4,258,674	6,195,099	6,828,273	6,446,694	5,475,682	-16.08%
YoY %	-0.74%	-0.36%	-31.26%	-9.27%	5.92%	17.73%	-	-
Horiz. %	76.92%	77.49%	77.77%	113.14%	124.70%	117.73%	100.00%	-
Tax	-1,144,610	-1,116,063	-1,073,675	-1,187,968	-1,156,559	-1,022,626	-984,343	10.60%
YoY %	-2.56%	-3.95%	9.62%	-2.72%	-13.10%	-3.89%	-	-
Horiz. %	116.28%	113.38%	109.08%	120.69%	117.50%	103.89%	100.00%	-
NP	3,067,416	3,127,241	3,184,999	5,007,131	5,671,714	5,424,068	4,491,339	-22.50%
YoY %	-1.91%	-1.81%	-36.39%	-11.72%	4.57%	20.77%	-	-
Horiz. %	68.30%	69.63%	70.91%	111.48%	126.28%	120.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,310,496	1,383,313	1,383,671	2,394,227	2,780,310	2,666,145	2,128,554	-27.69%
YoY %	-5.26%	-0.03%	-42.21%	-13.89%	4.28%	25.26%	-	-
Horiz. %	61.57%	64.99%	65.01%	112.48%	130.62%	125.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.17%	26.30%	25.21%	19.18%	16.94%	15.86%	17.98%	-
YoY %	3.31%	4.32%	31.44%	13.22%	6.81%	-11.79%	-	-
Horiz. %	151.11%	146.27%	140.21%	106.67%	94.22%	88.21%	100.00%	-
Total Cost	17,304,873	17,374,910	16,834,595	14,506,879	13,486,411	13,006,670	13,874,466	15.91%
YoY %	-0.40%	3.21%	16.05%	7.57%	3.69%	-6.25%	-	-
Horiz. %	124.72%	125.23%	121.34%	104.56%	97.20%	93.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	33,564,816	33,391,697	33,777,124	34,577,648	34,562,646	33,503,442	33,997,381	-0.85%
YoY %	0.52%	-1.14%	-2.32%	0.04%	3.16%	-1.45%	-	-
Horiz. %	98.73%	98.22%	99.35%	101.71%	101.66%	98.55%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Dividend
Div	822,970	816,267	816,267	784,444	784,444	465,462	465,462	46.37%
YoY %	0.82%	0.00%	4.06%	0.00%	68.53%	0.00%	-	-
Horiz. %	176.81%	175.37%	175.37%	168.53%	168.53%	100.00%	100.00%	-
Div Payout %	62.80%	59.01%	58.99%	32.76%	28.21%	17.46%	21.87%	-
YoY %	6.42%	0.03%	80.07%	16.13%	61.57%	-20.16%	-	-
Horiz. %	287.15%	269.82%	269.73%	149.79%	128.99%	79.84%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Equity
Net Worth	33,564,816	33,391,697	33,777,124	34,577,648	34,562,646	33,503,442	33,997,381	-0.85%
YoY %	0.52%	-1.14%	-2.32%	0.04%	3.16%	-1.45%	-	-
Horiz. %	98.73%	98.22%	99.35%	101.71%	101.66%	98.55%	100.00%	-
NOSH	3,858,026	3,857,826	3,851,782	3,799,741	3,752,730	3,722,604	3,723,700	2.39%
YoY %	0.01%	0.16%	1.37%	1.25%	0.81%	-0.03%	-	-
Horiz. %	103.61%	103.60%	103.44%	102.04%	100.78%	99.97%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Ratio Analysis
NP Margin	15.06%	15.25%	15.91%	25.66%	29.60%	29.43%	24.45%	-
YoY %	-1.25%	-4.15%	-38.00%	-13.31%	0.58%	20.37%	-	-
Horiz. %	61.60%	62.37%	65.07%	104.95%	121.06%	120.37%	100.00%	-
ROE	3.90%	4.14%	4.10%	6.92%	8.04%	7.96%	6.26%	-
YoY %	-5.80%	0.98%	-40.75%	-13.93%	1.01%	27.16%	-	-
Horiz. %	62.30%	66.13%	65.50%	110.54%	128.43%	127.16%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Per Share
RPS	531.69	535.40	523.35	513.56	510.51	495.10	493.21	5.15%
YoY %	-0.69%	2.30%	1.91%	0.60%	3.11%	0.38%	-	-
Horiz. %	107.80%	108.55%	106.11%	104.13%	103.51%	100.38%	100.00%	-
EPS	34.20	36.12	36.17	63.01	74.09	71.62	57.16	-29.06%
YoY %	-5.32%	-0.14%	-42.60%	-14.95%	3.45%	25.30%	-	-
Horiz. %	59.83%	63.19%	63.28%	110.23%	129.62%	125.30%	100.00%	-
DPS	21.50	21.32	21.34	20.64	21.00	12.50	12.50	43.69%
YoY %	0.84%	-0.09%	3.39%	-1.71%	68.00%	0.00%	-	-
Horiz. %	172.00%	170.56%	170.72%	165.12%	168.00%	100.00%	100.00%	-
NAPS	8.76	8.72	8.83	9.10	9.21	9.00	9.13	-2.72%
YoY %	0.46%	-1.25%	-2.97%	-1.19%	2.33%	-1.42%	-	-
Horiz. %	95.95%	95.51%	96.71%	99.67%	100.88%	98.58%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Adjusted Per Share Value based on latest NOSH - 3,799,741
RPS	525.48	528.83	516.38	503.34	494.16	475.40	473.72	7.17%
YoY %	-0.63%	2.41%	2.59%	1.86%	3.95%	0.35%	-	-
Horiz. %	110.93%	111.63%	109.01%	106.25%	104.31%	100.35%	100.00%	-
EPS	33.80	35.68	35.69	61.76	71.71	68.77	54.90	-27.69%
YoY %	-5.27%	-0.03%	-42.21%	-13.88%	4.28%	25.26%	-	-
Horiz. %	61.57%	64.99%	65.01%	112.50%	130.62%	125.26%	100.00%	-
DPS	21.23	21.05	21.05	20.23	20.23	12.01	12.01	46.34%
YoY %	0.86%	0.00%	4.05%	0.00%	68.44%	0.00%	-	-
Horiz. %	176.77%	175.27%	175.27%	168.44%	168.44%	100.00%	100.00%	-
NAPS	8.6577	8.613	8.7124	8.9189	8.915	8.6418	8.7692	-0.85%
YoY %	0.52%	-1.14%	-2.32%	0.04%	3.16%	-1.45%	-	-
Horiz. %	98.73%	98.22%	99.35%	101.71%	101.66%	98.55%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	-
Price	8.41	8.73	9.20	9.55	9.41	9.59	8.00	-
P/RPS	1.58	1.63	1.76	1.86	1.84	1.94	1.62	-1.65%
YoY %	-3.07%	-7.39%	-5.38%	1.09%	-5.15%	19.75%	-	-
Horiz. %	97.53%	100.62%	108.64%	114.81%	113.58%	119.75%	100.00%	-
P/EPS	24.59	24.17	25.43	15.16	12.70	13.39	14.00	45.72%
YoY %	1.74%	-4.95%	67.74%	19.37%	-5.15%	-4.36%	-	-
Horiz. %	175.64%	172.64%	181.64%	108.29%	90.71%	95.64%	100.00%	-
EY	4.07	4.14	3.93	6.60	7.87	7.47	7.15	-31.38%
YoY %	-1.69%	5.34%	-40.45%	-16.14%	5.35%	4.48%	-	-
Horiz. %	56.92%	57.90%	54.97%	92.31%	110.07%	104.48%	100.00%	-
DY	2.56	2.44	2.32	2.16	2.23	1.30	1.56	39.25%
YoY %	4.92%	5.17%	7.41%	-3.14%	71.54%	-16.67%	-	-
Horiz. %	164.10%	156.41%	148.72%	138.46%	142.95%	83.33%	100.00%	-
P/NAPS	0.96	1.00	1.04	1.05	1.02	1.07	0.88	5.98%
YoY %	-4.00%	-3.85%	-0.95%	2.94%	-4.67%	21.59%	-	-
Horiz. %	109.09%	113.64%	118.18%	119.32%	115.91%	121.59%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Price Multiplier on Announcement Date
Date	29/08/18	24/05/18	27/02/18	23/11/17	24/08/17	29/05/17	23/02/17	-
Price	8.70	8.44	8.99	9.15	9.79	9.73	9.08	-
P/RPS	1.64	1.58	1.72	1.78	1.92	1.97	1.84	-7.40%
YoY %	3.80%	-8.14%	-3.37%	-7.29%	-2.54%	7.07%	-	-
Horiz. %	89.13%	85.87%	93.48%	96.74%	104.35%	107.07%	100.00%	-
P/EPS	25.44	23.36	24.85	14.52	13.21	13.59	15.88	37.03%
YoY %	8.90%	-6.00%	71.14%	9.92%	-2.80%	-14.42%	-	-
Horiz. %	160.20%	147.10%	156.49%	91.44%	83.19%	85.58%	100.00%	-
EY	3.93	4.28	4.02	6.89	7.57	7.36	6.30	-27.05%
YoY %	-8.18%	6.47%	-41.65%	-8.98%	2.85%	16.83%	-	-
Horiz. %	62.38%	67.94%	63.81%	109.37%	120.16%	116.83%	100.00%	-
DY	2.47	2.53	2.37	2.26	2.15	1.28	1.38	47.57%
YoY %	-2.37%	6.75%	4.87%	5.12%	67.97%	-7.25%	-	-
Horiz. %	178.99%	183.33%	171.74%	163.77%	155.80%	92.75%	100.00%	-
P/NAPS	0.99	0.97	1.02	1.01	1.06	1.08	0.99	0.00%
YoY %	2.06%	-4.90%	0.99%	-4.72%	-1.85%	9.09%	-	-
Horiz. %	100.00%	97.98%	103.03%	102.02%	107.07%	109.09%	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