[GENTING] QoQ TTM Result on 30-Sep-2023 [#3]

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
TTM Result
Revenue	27,118,560	26,213,049	24,965,067	23,992,363	22,383,714	20,859,491	18,240,081	30.17%
YoY %	3.45%	5.00%	4.05%	7.19%	7.31%	14.36%	-	-
Horiz. %	148.68%	143.71%	136.87%	131.54%	122.72%	114.36%	100.00%	-
PBT	3,567,037	2,821,255	2,164,724	1,820,669	1,265,064	1,446,761	433,987	305.71%
YoY %	26.43%	30.33%	18.90%	43.92%	-12.56%	233.37%	-	-
Horiz. %	821.92%	650.08%	498.80%	419.52%	291.50%	333.37%	100.00%	-
Tax	-1,299,805	-1,334,867	-1,314,532	-1,307,578	-1,220,643	-1,104,257	-776,856	40.80%
YoY %	2.63%	-1.55%	-0.53%	-7.12%	-10.54%	-42.14%	-	-
Horiz. %	167.32%	171.83%	169.21%	168.32%	157.13%	142.14%	100.00%	-
NP	2,267,232	1,486,388	850,192	513,091	44,421	342,504	-342,869	-
YoY %	52.53%	74.83%	65.70%	1,055.06%	-87.03%	199.89%	-	-
Horiz. %	-661.25%	-433.51%	-247.96%	-149.65%	-12.96%	-99.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	929,201	610,384	217,890	-2,192	-299,909	-260,996	-733,573	-
YoY %	52.23%	180.13%	10,040.24%	99.27%	-14.91%	64.42%	-	-
Horiz. %	-126.67%	-83.21%	-29.70%	0.30%	40.88%	35.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	36.44%	47.31%	60.73%	71.82%	96.49%	76.33%	179.00%	-
YoY %	-22.98%	-22.10%	-15.44%	-25.57%	26.41%	-57.36%	-	-
Horiz. %	20.36%	26.43%	33.93%	40.12%	53.91%	42.64%	100.00%	-
Total Cost	24,851,328	24,726,661	24,114,875	23,479,272	22,339,293	20,516,987	18,582,950	21.31%
YoY %	0.50%	2.54%	2.71%	5.10%	8.88%	10.41%	-	-
Horiz. %	133.73%	133.06%	129.77%	126.35%	120.21%	110.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	33,692,750	33,461,712	33,269,185	31,767,450	31,690,436	32,383,545	31,805,956	3.90%
YoY %	0.69%	0.58%	4.73%	0.24%	-2.14%	1.82%	-	-
Horiz. %	105.93%	105.21%	104.60%	99.88%	99.64%	101.82%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Dividend
Div	577,590	577,590	577,590	616,096	616,096	693,108	693,108	-11.41%
YoY %	0.00%	0.00%	-6.25%	0.00%	-11.11%	0.00%	-	-
Horiz. %	83.33%	83.33%	83.33%	88.89%	88.89%	100.00%	100.00%	-
Div Payout %	62.16%	94.63%	265.08%	0.00%	0.00%	0.00%	0.00%	-
YoY %	-34.31%	-64.30%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	23.45%	35.70%	100.00%	-	-	-	-	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Equity
Net Worth	33,692,750	33,461,712	33,269,185	31,767,450	31,690,436	32,383,545	31,805,956	3.90%
YoY %	0.69%	0.58%	4.73%	0.24%	-2.14%	1.82%	-	-
Horiz. %	105.93%	105.21%	104.60%	99.88%	99.64%	101.82%	100.00%	-
NOSH	3,876,896	3,876,896	3,876,896	3,876,896	3,876,896	3,876,896	3,876,896	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Ratio Analysis
NP Margin	8.36%	5.67%	3.41%	2.14%	0.20%	1.64%	-1.88%	-
YoY %	47.44%	66.28%	59.35%	970.00%	-87.80%	187.23%	-	-
Horiz. %	-444.68%	-301.60%	-181.38%	-113.83%	-10.64%	-87.23%	100.00%	-
ROE	2.76%	1.82%	0.65%	-0.01%	-0.95%	-0.81%	-2.31%	-
YoY %	51.65%	180.00%	6,600.00%	98.95%	-17.28%	64.94%	-	-
Horiz. %	-119.48%	-78.79%	-28.14%	0.43%	41.13%	35.06%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Per Share
RPS	704.27	680.75	648.34	623.08	581.30	541.72	473.69	30.17%
YoY %	3.46%	5.00%	4.05%	7.19%	7.31%	14.36%	-	-
Horiz. %	148.68%	143.71%	136.87%	131.54%	122.72%	114.36%	100.00%	-
EPS	24.13	15.85	5.66	-0.06	-7.79	-6.78	-19.05	-
YoY %	52.24%	180.04%	9,533.33%	99.23%	-14.90%	64.41%	-	-
Horiz. %	-126.67%	-83.20%	-29.71%	0.31%	40.89%	35.59%	100.00%	-
DPS	15.00	15.00	15.00	16.00	16.00	18.00	18.00	-11.41%
YoY %	0.00%	0.00%	-6.25%	0.00%	-11.11%	0.00%	-	-
Horiz. %	83.33%	83.33%	83.33%	88.89%	88.89%	100.00%	100.00%	-
NAPS	8.75	8.69	8.64	8.25	8.23	8.41	8.26	3.90%
YoY %	0.69%	0.58%	4.73%	0.24%	-2.14%	1.82%	-	-
Horiz. %	105.93%	105.21%	104.60%	99.88%	99.64%	101.82%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Adjusted Per Share Value based on latest NOSH - 3,876,896
RPS	699.49	676.13	643.94	618.85	577.36	538.05	470.48	30.17%
YoY %	3.45%	5.00%	4.05%	7.19%	7.31%	14.36%	-	-
Horiz. %	148.68%	143.71%	136.87%	131.54%	122.72%	114.36%	100.00%	-
EPS	23.97	15.74	5.62	-0.06	-7.74	-6.73	-18.92	-
YoY %	52.29%	180.07%	9,466.67%	99.22%	-15.01%	64.43%	-	-
Horiz. %	-126.69%	-83.19%	-29.70%	0.32%	40.91%	35.57%	100.00%	-
DPS	14.90	14.90	14.90	15.89	15.89	17.88	17.88	-11.41%
YoY %	0.00%	0.00%	-6.23%	0.00%	-11.13%	0.00%	-	-
Horiz. %	83.33%	83.33%	83.33%	88.87%	88.87%	100.00%	100.00%	-
NAPS	8.6907	8.6311	8.5814	8.194	8.1742	8.353	8.204	3.90%
YoY %	0.69%	0.58%	4.73%	0.24%	-2.14%	1.82%	-	-
Horiz. %	105.93%	105.21%	104.60%	99.88%	99.64%	101.82%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/23	29/09/23	30/06/23	31/03/23	30/12/22	30/09/22	30/06/22	-
Price	4.62	4.17	4.06	4.66	4.48	4.48	4.54	-
P/RPS	0.66	0.61	0.63	0.75	0.77	0.83	0.96	-22.05%
YoY %	8.20%	-3.17%	-16.00%	-2.60%	-7.23%	-13.54%	-	-
Horiz. %	68.75%	63.54%	65.62%	78.12%	80.21%	86.46%	100.00%	-
P/EPS	19.15	26.31	71.75	-8,186.04	-57.52	-66.10	-23.83	-
YoY %	-27.21%	-63.33%	100.88%	-14,131.64%	12.98%	-177.38%	-	-
Horiz. %	-80.36%	-110.41%	-301.09%	34,351.83%	241.38%	277.38%	100.00%	-
EY	5.22	3.80	1.39	-0.01	-1.74	-1.51	-4.20	-
YoY %	37.37%	173.38%	14,000.00%	99.43%	-15.23%	64.05%	-	-
Horiz. %	-124.29%	-90.48%	-33.10%	0.24%	41.43%	35.95%	100.00%	-
DY	3.25	3.60	3.69	3.43	3.57	4.02	3.96	-12.31%
YoY %	-9.72%	-2.44%	7.58%	-3.92%	-11.19%	1.52%	-	-
Horiz. %	82.07%	90.91%	93.18%	86.62%	90.15%	101.52%	100.00%	-
P/NAPS	0.53	0.48	0.47	0.56	0.54	0.53	0.55	-2.43%
YoY %	10.42%	2.13%	-16.07%	3.70%	1.89%	-3.64%	-	-
Horiz. %	96.36%	87.27%	85.45%	101.82%	98.18%	96.36%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Price Multiplier on Announcement Date
Date	29/02/24	23/11/23	24/08/23	25/05/23	23/02/23	24/11/22	25/08/22	-
Price	4.77	4.36	4.41	4.33	4.71	4.48	4.70	-
P/RPS	0.68	0.64	0.68	0.69	0.81	0.83	0.99	-22.09%
YoY %	6.25%	-5.88%	-1.45%	-14.81%	-2.41%	-16.16%	-	-
Horiz. %	68.69%	64.65%	68.69%	69.70%	81.82%	83.84%	100.00%	-
P/EPS	19.77	27.51	77.93	-7,606.34	-60.47	-66.10	-24.67	-
YoY %	-28.14%	-64.70%	101.02%	-12,478.70%	8.52%	-167.94%	-	-
Horiz. %	-80.14%	-111.51%	-315.89%	30,832.35%	245.12%	267.94%	100.00%	-
EY	5.06	3.64	1.28	-0.01	-1.65	-1.51	-4.05	-
YoY %	39.01%	184.38%	12,900.00%	99.39%	-9.27%	62.72%	-	-
Horiz. %	-124.94%	-89.88%	-31.60%	0.25%	40.74%	37.28%	100.00%	-
DY	3.14	3.44	3.40	3.70	3.40	4.02	3.83	-12.37%
YoY %	-8.72%	1.18%	-8.11%	8.82%	-15.42%	4.96%	-	-
Horiz. %	81.98%	89.82%	88.77%	96.61%	88.77%	104.96%	100.00%	-
P/NAPS	0.55	0.50	0.51	0.52	0.57	0.53	0.57	-2.34%
YoY %	10.00%	-1.96%	-1.92%	-8.77%	7.55%	-7.02%	-	-
Horiz. %	96.49%	87.72%	89.47%	91.23%	100.00%	92.98%	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

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 14 May 2024

MQ Trader

MQ Trading Signals

2024-05-15 09:30:00

ADX

30 Mins

SELL

2024-05-15 09:10:00

ADX

10 Mins

SELL

2024-05-15 09:00:00

TURTLE SYSTEM 20

Hourly

SELL

2024-05-15 09:00:00

TURTLE SYSTEM 55

Hourly

SELL

2024-05-15 09:00:00

EMA 5

30 Mins

SELL

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

YTLPOWR

YTL POWER INTERNATIONAL BHD

516

MPI

MALAYSIAN PACIFIC INDUSTRIES

500

TOPGLOV

TOP GLOVE CORPORATION BHD

497

PTRANS

PERAK TRANSIT BERHAD

487

HLIND

HONG LEONG INDUSTRIES BHD

467

GENTING

GENTING BHD

414

SENDAI

EVERSENDAI CORPORATION BERHAD

410

YTL

YTL CORPORATION BHD

341

HARTA

HARTALEGA HOLDINGS BHD

314

Daily Stocks

TOPGLOV

1.18

+0.22

293,421,700

SUPERMX

0.99

+0.125

153,980,500

CAREPLS

0.36

+0.055

133,645,400

SINKUNG

0.135

+0.005

119,144,200

MYEG

1.02

+0.04

84,352,400

TWL

0.03

+0.005

65,990,700

ICONIC

0.115

+0.005

55,526,300

JAKS

0.125

-0.005

47,551,300

NEXGRAM

0.025

-0.005

44,019,200

HARTA

3.67

+0.71

43,572,000

More active Stocks

HARTA

3.67

+0.71

43,572,000

KOSSAN

2.73

+0.35

25,311,100

HARTA-C1W

0.465

+0.285

1,411,200

HEIM

23.96

+0.28

102,700

KOSSAN-C60

0.745

+0.235

55,000

TOPGLOV

1.18

+0.22

293,421,700

F&N

32.48

+0.20

114,400

VITROX

7.63

+0.18

216,500

HARTA-C2A

0.375

+0.17

9,059,100

HARTA-C1X

0.325

+0.16

1,205,900

More gainer Stocks

AJI

16.70

-0.18

185,800

PETDAG

20.84

-0.16

45,600

CITAGLB-PA

1.05

-0.15

800

KUAISHO-C17

0.08

-0.12

58,800

BKAWAN

19.96

-0.12

11,100

KLUANG

5.78

-0.12

9,000

LCTITAN-CP

0.04

-0.11

1,760,000

KAB-CG

0.045

-0.105

66,600

PPB

15.50

-0.10

137,500

SBAGAN

6.51

-0.10

57,800

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