[GENTING] QoQ TTM Result on 31-Dec-2020 [#4]

Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -96.84%
YoY- -151.31%
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 11,739,980 11,536,663 9,707,909 11,564,060 13,819,008 15,815,173 20,152,960 -30.22%
PBT -980,379 -642,033 -1,795,167 -1,526,452 -698,780 195,229 3,185,287 -
Tax -324,055 -757,255 -470,264 -547,525 -595,405 -350,529 -818,498 -46.05%
NP -1,304,434 -1,399,288 -2,265,431 -2,073,977 -1,294,185 -155,300 2,366,789 -
-
NP to SH -1,214,864 -1,001,057 -1,223,582 -1,024,141 -520,296 -83,868 1,301,865 -
-
Tax Rate - - - - - 179.55% 25.70% -
Total Cost 13,044,414 12,935,951 11,973,340 13,638,037 15,113,193 15,970,473 17,786,171 -18.65%
-
Net Worth 32,152,511 32,614,583 33,076,654 32,961,137 33,230,678 34,231,835 35,040,461 -5.56%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 327,301 327,301 577,590 577,590 847,132 847,132 847,132 -46.92%
Div Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 65.07% -
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 32,152,511 32,614,583 33,076,654 32,961,137 33,230,678 34,231,835 35,040,461 -5.56%
NOSH 3,876,896 3,876,896 3,876,896 3,876,896 3,876,896 3,876,896 3,876,896 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 -11.11% -12.13% -23.34% -17.93% -9.37% -0.98% 11.74% -
ROE -3.78% -3.07% -3.70% -3.11% -1.57% -0.25% 3.72% -
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 304.89 299.61 252.11 300.32 358.88 410.72 523.37 -30.22%
EPS -31.55 -26.00 -31.78 -26.60 -13.51 -2.18 33.81 -
DPS 8.50 8.50 15.00 15.00 22.00 22.00 22.00 -46.92%
NAPS 8.35 8.47 8.59 8.56 8.63 8.89 9.10 -5.56%
Adjusted Per Share Value based on latest NOSH - 3,876,896
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 302.82 297.57 250.40 298.28 356.45 407.93 519.82 -30.22%
EPS -31.34 -25.82 -31.56 -26.42 -13.42 -2.16 33.58 -
DPS 8.44 8.44 14.90 14.90 21.85 21.85 21.85 -46.93%
NAPS 8.2934 8.4126 8.5317 8.5019 8.5715 8.8297 9.0383 -5.56%
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 5.04 4.93 5.03 4.46 3.18 4.10 3.75 -
P/RPS 1.65 1.65 2.00 1.49 0.89 1.00 0.72 73.73%
P/EPS -15.97 -18.96 -15.83 -16.77 -23.53 -188.24 11.09 -
EY -6.26 -5.27 -6.32 -5.96 -4.25 -0.53 9.02 -
DY 1.69 1.72 2.98 3.36 6.92 5.37 5.87 -56.36%
P/NAPS 0.60 0.58 0.59 0.52 0.37 0.46 0.41 28.86%
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 27/08/21 25/05/21 25/02/21 26/11/20 27/08/20 21/05/20 -
Price 4.94 4.93 4.91 4.63 4.25 3.54 4.08 -
P/RPS 1.62 1.65 1.95 1.54 1.18 0.86 0.78 62.71%
P/EPS -15.66 -18.96 -15.45 -17.41 -31.45 -162.53 12.07 -
EY -6.39 -5.27 -6.47 -5.74 -3.18 -0.62 8.29 -
DY 1.72 1.72 3.05 3.24 5.18 6.21 5.39 -53.27%
P/NAPS 0.59 0.58 0.57 0.54 0.49 0.40 0.45 19.77%

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