[GENTING] QoQ TTM Result on 31-Dec-2015 [#4]

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
TTM Result
Revenue	18,532,172	18,493,917	18,436,391	18,100,356	17,802,962	17,649,838	17,890,762	2.36%
YoY %	0.21%	0.31%	1.86%	1.67%	0.87%	-1.35%	-	-
Horiz. %	103.59%	103.37%	103.05%	101.17%	99.51%	98.65%	100.00%	-
PBT	3,450,038	3,089,925	2,773,137	3,445,997	3,632,499	3,508,437	4,013,699	-9.57%
YoY %	11.65%	11.42%	-19.53%	-5.13%	3.54%	-12.59%	-	-
Horiz. %	85.96%	76.98%	69.09%	85.86%	90.50%	87.41%	100.00%	-
Tax	-738,990	-802,811	-832,509	-848,320	-978,163	-941,096	-981,331	-17.18%
YoY %	7.95%	3.57%	1.86%	13.27%	-3.94%	4.10%	-	-
Horiz. %	75.30%	81.81%	84.83%	86.45%	99.68%	95.90%	100.00%	-
NP	2,711,048	2,287,114	1,940,628	2,597,677	2,654,336	2,567,341	3,032,368	-7.17%
YoY %	18.54%	17.85%	-25.29%	-2.13%	3.39%	-15.34%	-	-
Horiz. %	89.40%	75.42%	64.00%	85.66%	87.53%	84.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,333,602	1,120,695	898,782	1,388,012	1,322,902	1,314,505	1,618,662	-12.08%
YoY %	19.00%	24.69%	-35.25%	4.92%	0.64%	-18.79%	-	-
Horiz. %	82.39%	69.24%	55.53%	85.75%	81.73%	81.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.42%	25.98%	30.02%	24.62%	26.93%	26.82%	24.45%	-
YoY %	-17.55%	-13.46%	21.93%	-8.58%	0.41%	9.69%	-	-
Horiz. %	87.61%	106.26%	122.78%	100.70%	110.14%	109.69%	100.00%	-
Total Cost	15,821,124	16,206,803	16,495,763	15,502,679	15,148,626	15,082,497	14,858,394	4.26%
YoY %	-2.38%	-1.75%	6.41%	2.34%	0.44%	1.51%	-	-
Horiz. %	106.48%	109.08%	111.02%	104.34%	101.95%	101.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	32,547,195	31,443,463	30,328,772	32,630,984	32,242,131	28,685,057	28,289,308	9.76%
YoY %	3.51%	3.68%	-7.06%	1.21%	12.40%	1.40%	-	-
Horiz. %	115.05%	111.15%	107.21%	115.35%	113.97%	101.40%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Dividend
Div	130,077	130,077	130,077	130,077	111,466	111,466	148,635	-8.48%
YoY %	0.00%	0.00%	0.00%	16.70%	0.00%	-25.01%	-	-
Horiz. %	87.51%	87.51%	87.51%	87.51%	74.99%	74.99%	100.00%	-
Div Payout %	9.75%	11.61%	14.47%	9.37%	8.43%	8.48%	9.18%	-
YoY %	-16.02%	-19.77%	54.43%	11.15%	-0.59%	-7.63%	-	-
Horiz. %	106.21%	126.47%	157.63%	102.07%	91.83%	92.37%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Equity
Net Worth	32,547,195	31,443,463	30,328,772	32,630,984	32,242,131	28,685,057	28,289,308	9.76%
YoY %	3.51%	3.68%	-7.06%	1.21%	12.40%	1.40%	-	-
Horiz. %	115.05%	111.15%	107.21%	115.35%	113.97%	101.40%	100.00%	-
NOSH	3,723,935	3,716,721	3,716,761	3,716,513	3,718,815	3,710,874	3,717,386	0.11%
YoY %	0.19%	-0.00%	0.01%	-0.06%	0.21%	-0.18%	-	-
Horiz. %	100.18%	99.98%	99.98%	99.98%	100.04%	99.82%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Ratio Analysis
NP Margin	14.63%	12.37%	10.53%	14.35%	14.91%	14.55%	16.95%	-
YoY %	18.27%	17.47%	-26.62%	-3.76%	2.47%	-14.16%	-	-
Horiz. %	86.31%	72.98%	62.12%	84.66%	87.96%	85.84%	100.00%	-
ROE	4.10%	3.56%	2.96%	4.25%	4.10%	4.58%	5.72%	-
YoY %	15.17%	20.27%	-30.35%	3.66%	-10.48%	-19.93%	-	-
Horiz. %	71.68%	62.24%	51.75%	74.30%	71.68%	80.07%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Per Share
RPS	497.65	497.59	496.03	487.03	478.73	475.62	481.27	2.25%
YoY %	0.01%	0.31%	1.85%	1.73%	0.65%	-1.17%	-	-
Horiz. %	103.40%	103.39%	103.07%	101.20%	99.47%	98.83%	100.00%	-
EPS	35.81	30.15	24.18	37.35	35.57	35.42	43.54	-12.18%
YoY %	18.77%	24.69%	-35.26%	5.00%	0.42%	-18.65%	-	-
Horiz. %	82.25%	69.25%	55.54%	85.78%	81.69%	81.35%	100.00%	-
DPS	3.50	3.50	3.50	3.50	3.00	3.00	4.00	-8.49%
YoY %	0.00%	0.00%	0.00%	16.67%	0.00%	-25.00%	-	-
Horiz. %	87.50%	87.50%	87.50%	87.50%	75.00%	75.00%	100.00%	-
NAPS	8.74	8.46	8.16	8.78	8.67	7.73	7.61	9.64%
YoY %	3.31%	3.68%	-7.06%	1.27%	12.16%	1.58%	-	-
Horiz. %	114.85%	111.17%	107.23%	115.37%	113.93%	101.58%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Adjusted Per Share Value based on latest NOSH - 3,716,513
RPS	478.02	477.03	475.55	466.88	459.21	455.26	461.47	2.37%
YoY %	0.21%	0.31%	1.86%	1.67%	0.87%	-1.35%	-	-
Horiz. %	103.59%	103.37%	103.05%	101.17%	99.51%	98.65%	100.00%	-
EPS	34.40	28.91	23.18	35.80	34.12	33.91	41.75	-12.07%
YoY %	18.99%	24.72%	-35.25%	4.92%	0.62%	-18.78%	-	-
Horiz. %	82.40%	69.25%	55.52%	85.75%	81.72%	81.22%	100.00%	-
DPS	3.36	3.36	3.36	3.36	2.88	2.88	3.83	-8.33%
YoY %	0.00%	0.00%	0.00%	16.67%	0.00%	-24.80%	-	-
Horiz. %	87.73%	87.73%	87.73%	87.73%	75.20%	75.20%	100.00%	-
NAPS	8.3952	8.1105	7.823	8.4168	8.3165	7.399	7.2969	9.77%
YoY %	3.51%	3.68%	-7.05%	1.21%	12.40%	1.40%	-	-
Horiz. %	115.05%	111.15%	107.21%	115.35%	113.97%	101.40%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	-
Price	7.93	8.20	9.80	7.34	7.27	8.06	9.00	-
P/RPS	1.59	1.65	1.98	1.51	1.52	1.69	1.87	-10.22%
YoY %	-3.64%	-16.67%	31.13%	-0.66%	-10.06%	-9.63%	-	-
Horiz. %	85.03%	88.24%	105.88%	80.75%	81.28%	90.37%	100.00%	-
P/EPS	22.14	27.19	40.53	19.65	20.44	22.75	20.67	4.67%
YoY %	-18.57%	-32.91%	106.26%	-3.86%	-10.15%	10.06%	-	-
Horiz. %	107.11%	131.54%	196.08%	95.07%	98.89%	110.06%	100.00%	-
EY	4.52	3.68	2.47	5.09	4.89	4.39	4.84	-4.44%
YoY %	22.83%	48.99%	-51.47%	4.09%	11.39%	-9.30%	-	-
Horiz. %	93.39%	76.03%	51.03%	105.17%	101.03%	90.70%	100.00%	-
DY	0.44	0.43	0.36	0.48	0.41	0.37	0.44	0.00%
YoY %	2.33%	19.44%	-25.00%	17.07%	10.81%	-15.91%	-	-
Horiz. %	100.00%	97.73%	81.82%	109.09%	93.18%	84.09%	100.00%	-
P/NAPS	0.91	0.97	1.20	0.84	0.84	1.04	1.18	-15.86%
YoY %	-6.19%	-19.17%	42.86%	0.00%	-19.23%	-11.86%	-	-
Horiz. %	77.12%	82.20%	101.69%	71.19%	71.19%	88.14%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Announcement Date
Date	24/11/16	25/08/16	24/05/16	23/02/16	26/11/15	26/08/15	28/05/15	-
Price	8.06	8.21	8.47	8.10	7.30	6.64	8.50	-
P/RPS	1.62	1.65	1.71	1.66	1.52	1.40	1.77	-5.71%
YoY %	-1.82%	-3.51%	3.01%	9.21%	8.57%	-20.90%	-	-
Horiz. %	91.53%	93.22%	96.61%	93.79%	85.88%	79.10%	100.00%	-
P/EPS	22.51	27.23	35.03	21.69	20.52	18.74	19.52	9.93%
YoY %	-17.33%	-22.27%	61.50%	5.70%	9.50%	-4.00%	-	-
Horiz. %	115.32%	139.50%	179.46%	111.12%	105.12%	96.00%	100.00%	-
EY	4.44	3.67	2.86	4.61	4.87	5.33	5.12	-9.03%
YoY %	20.98%	28.32%	-37.96%	-5.34%	-8.63%	4.10%	-	-
Horiz. %	86.72%	71.68%	55.86%	90.04%	95.12%	104.10%	100.00%	-
DY	0.43	0.43	0.41	0.43	0.41	0.45	0.47	-5.74%
YoY %	0.00%	4.88%	-4.65%	4.88%	-8.89%	-4.26%	-	-
Horiz. %	91.49%	91.49%	87.23%	91.49%	87.23%	95.74%	100.00%	-
P/NAPS	0.92	0.97	1.04	0.92	0.84	0.86	1.12	-12.25%
YoY %	-5.15%	-6.73%	13.04%	9.52%	-2.33%	-23.21%	-	-
Horiz. %	82.14%	86.61%	92.86%	82.14%	75.00%	76.79%	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

MQ Market Updates - 03 May 2024

MQ Trader

MQ Trading Signals

2024-05-06 11:30:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-05-06 11:25:00

ADX

5 Mins

SELL

2024-05-06 11:15:00

MACD/RSI

5 Mins

SELL

2024-05-06 11:00:00

EMA 5

30 Mins

SELL

2024-05-06 11:00:00

EMA 5

10 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

PTRANS

PERAK TRANSIT BERHAD

307

MPI

MALAYSIAN PACIFIC INDUSTRIES

306

HLIND

HONG LEONG INDUSTRIES BHD

300

YTLPOWR

YTL POWER INTERNATIONAL BHD

209

MYEG

MY E.G. SERVICES BHD

141

YTL

YTL CORPORATION BHD

134

PBBANK

PUBLIC BANK BHD

125

SNS

SNS NETWORK TECHNOLOGY BERHAD

124

SAPNRG

SAPURA ENERGY BERHAD

119

Daily Stocks

HSI-CXG

0.165

-0.005

235,350,800

SNS

0.48

+0.085

146,020,000

HSI-HUT

0.22

-0.01

131,834,000

ICONIC-WA

0.04

0.00

110,572,400

ICONIC

0.11

+0.005

79,438,100

INGENIEU

0.12

+0.005

49,183,000

DNEX

0.415

+0.015

49,033,100

MYEG

0.91

-0.01

36,230,400

SAPNRG

0.045

0.00

34,306,000

PWRWELL

0.49

+0.03

31,517,900

More active Stocks

SAM

5.62

+0.46

1,534,300

NIKKEI-CF

1.60

+0.30

3,000

HUMEIND-LA

4.40

+0.22

7,600

FRONTKN

4.11

+0.18

2,722,700

VSTECS

2.71

+0.18

1,449,200

F&N

32.18

+0.18

61,000

HUMEIND

3.15

+0.17

2,114,000

CHGP

2.32

+0.16

1,033,600

YTLPOWR-C30

1.83

+0.16

2,100

PBA

2.10

+0.14

2,426,700

More gainer Stocks

NESTLE

128.00

-0.30

2,700

PETDAG

21.68

-0.18

18,600

AJI

20.14

-0.16

358,400

KLK

23.00

-0.14

355,100

HEIM

23.26

-0.14

24,600

PERTAMA

2.36

-0.13

7,245,000

CHINTEK

7.40

-0.13

106,100

TAANN

3.97

-0.12

489,400

KUAISHO-C17

0.08

-0.12

58,800

LPI

12.26

-0.12

29,500

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