[GENTING] QoQ TTM Result on 31-Dec-2022 [#4]

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
TTM Result
Revenue	26,213,049	24,965,067	23,992,363	22,383,714	20,859,491	18,240,081	15,490,326	41.95%
YoY %	5.00%	4.05%	7.19%	7.31%	14.36%	17.75%	-	-
Horiz. %	169.22%	161.17%	154.89%	144.50%	134.66%	117.75%	100.00%	-
PBT	2,821,255	2,164,724	1,820,669	1,265,064	1,446,761	433,987	-471,464	-
YoY %	30.33%	18.90%	43.92%	-12.56%	233.37%	192.05%	-	-
Horiz. %	-598.40%	-459.15%	-386.17%	-268.33%	-306.87%	-92.05%	100.00%	-
Tax	-1,334,867	-1,314,532	-1,307,578	-1,220,643	-1,104,257	-776,856	-580,705	74.08%
YoY %	-1.55%	-0.53%	-7.12%	-10.54%	-42.14%	-33.78%	-	-
Horiz. %	229.87%	226.37%	225.17%	210.20%	190.16%	133.78%	100.00%	-
NP	1,486,388	850,192	513,091	44,421	342,504	-342,869	-1,052,169	-
YoY %	74.83%	65.70%	1,055.06%	-87.03%	199.89%	67.41%	-	-
Horiz. %	-141.27%	-80.80%	-48.77%	-4.22%	-32.55%	32.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	610,384	217,890	-2,192	-299,909	-260,996	-733,573	-1,237,568	-
YoY %	180.13%	10,040.24%	99.27%	-14.91%	64.42%	40.72%	-	-
Horiz. %	-49.32%	-17.61%	0.18%	24.23%	21.09%	59.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	47.31%	60.73%	71.82%	96.49%	76.33%	179.00%	-	-
YoY %	-22.10%	-15.44%	-25.57%	26.41%	-57.36%	0.00%	-	-
Horiz. %	26.43%	33.93%	40.12%	53.91%	42.64%	100.00%	-	-
Total Cost	24,726,661	24,114,875	23,479,272	22,339,293	20,516,987	18,582,950	16,542,495	30.69%
YoY %	2.54%	2.71%	5.10%	8.88%	10.41%	12.33%	-	-
Horiz. %	149.47%	145.78%	141.93%	135.04%	124.03%	112.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	33,461,712	33,269,185	31,767,450	31,690,436	32,383,545	31,805,956	31,805,956	3.43%
YoY %	0.58%	4.73%	0.24%	-2.14%	1.82%	0.00%	-	-
Horiz. %	105.21%	104.60%	99.88%	99.64%	101.82%	100.00%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Dividend
Div	577,590	577,590	616,096	616,096	693,108	693,108	423,566	22.94%
YoY %	0.00%	-6.25%	0.00%	-11.11%	0.00%	63.64%	-	-
Horiz. %	136.36%	136.36%	145.45%	145.45%	163.64%	163.64%	100.00%	-
Div Payout %	94.63%	265.08%	0.00%	0.00%	0.00%	0.00%	0.00%	-
YoY %	-64.30%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	35.70%	100.00%	-	-	-	-	-	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Equity
Net Worth	33,461,712	33,269,185	31,767,450	31,690,436	32,383,545	31,805,956	31,805,956	3.43%
YoY %	0.58%	4.73%	0.24%	-2.14%	1.82%	0.00%	-	-
Horiz. %	105.21%	104.60%	99.88%	99.64%	101.82%	100.00%	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%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Ratio Analysis
NP Margin	5.67%	3.41%	2.14%	0.20%	1.64%	-1.88%	-6.79%	-
YoY %	66.28%	59.35%	970.00%	-87.80%	187.23%	72.31%	-	-
Horiz. %	-83.51%	-50.22%	-31.52%	-2.95%	-24.15%	27.69%	100.00%	-
ROE	1.82%	0.65%	-0.01%	-0.95%	-0.81%	-2.31%	-3.89%	-
YoY %	180.00%	6,600.00%	98.95%	-17.28%	64.94%	40.62%	-	-
Horiz. %	-46.79%	-16.71%	0.26%	24.42%	20.82%	59.38%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Per Share
RPS	680.75	648.34	623.08	581.30	541.72	473.69	402.28	41.96%
YoY %	5.00%	4.05%	7.19%	7.31%	14.36%	17.75%	-	-
Horiz. %	169.22%	161.17%	154.89%	144.50%	134.66%	117.75%	100.00%	-
EPS	15.85	5.66	-0.06	-7.79	-6.78	-19.05	-32.14	-
YoY %	180.04%	9,533.33%	99.23%	-14.90%	64.41%	40.73%	-	-
Horiz. %	-49.32%	-17.61%	0.19%	24.24%	21.10%	59.27%	100.00%	-
DPS	15.00	15.00	16.00	16.00	18.00	18.00	11.00	22.94%
YoY %	0.00%	-6.25%	0.00%	-11.11%	0.00%	63.64%	-	-
Horiz. %	136.36%	136.36%	145.45%	145.45%	163.64%	163.64%	100.00%	-
NAPS	8.69	8.64	8.25	8.23	8.41	8.26	8.26	3.43%
YoY %	0.58%	4.73%	0.24%	-2.14%	1.82%	0.00%	-	-
Horiz. %	105.21%	104.60%	99.88%	99.64%	101.82%	100.00%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Adjusted Per Share Value based on latest NOSH - 3,876,896
RPS	676.13	643.94	618.85	577.36	538.05	470.48	399.55	41.96%
YoY %	5.00%	4.05%	7.19%	7.31%	14.36%	17.75%	-	-
Horiz. %	169.22%	161.17%	154.89%	144.50%	134.66%	117.75%	100.00%	-
EPS	15.74	5.62	-0.06	-7.74	-6.73	-18.92	-31.92	-
YoY %	180.07%	9,466.67%	99.22%	-15.01%	64.43%	40.73%	-	-
Horiz. %	-49.31%	-17.61%	0.19%	24.25%	21.08%	59.27%	100.00%	-
DPS	14.90	14.90	15.89	15.89	17.88	17.88	10.93	22.92%
YoY %	0.00%	-6.23%	0.00%	-11.13%	0.00%	63.59%	-	-
Horiz. %	136.32%	136.32%	145.38%	145.38%	163.59%	163.59%	100.00%	-
NAPS	8.6311	8.5814	8.194	8.1742	8.353	8.204	8.204	3.43%
YoY %	0.58%	4.73%	0.24%	-2.14%	1.82%	0.00%	-	-
Horiz. %	105.21%	104.60%	99.88%	99.64%	101.82%	100.00%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/23	30/06/23	31/03/23	30/12/22	30/09/22	30/06/22	31/03/22	-
Price	4.17	4.06	4.66	4.48	4.48	4.54	4.68	-
P/RPS	0.61	0.63	0.75	0.77	0.83	0.96	1.16	-34.82%
YoY %	-3.17%	-16.00%	-2.60%	-7.23%	-13.54%	-17.24%	-	-
Horiz. %	52.59%	54.31%	64.66%	66.38%	71.55%	82.76%	100.00%	-
P/EPS	26.31	71.75	-8,186.04	-57.52	-66.10	-23.83	-14.56	-
YoY %	-63.33%	100.88%	-14,131.64%	12.98%	-177.38%	-63.67%	-	-
Horiz. %	-180.70%	-492.79%	56,222.80%	395.05%	453.98%	163.67%	100.00%	-
EY	3.80	1.39	-0.01	-1.74	-1.51	-4.20	-6.87	-
YoY %	173.38%	14,000.00%	99.43%	-15.23%	64.05%	38.86%	-	-
Horiz. %	-55.31%	-20.23%	0.15%	25.33%	21.98%	61.14%	100.00%	-
DY	3.60	3.69	3.43	3.57	4.02	3.96	2.35	32.85%
YoY %	-2.44%	7.58%	-3.92%	-11.19%	1.52%	68.51%	-	-
Horiz. %	153.19%	157.02%	145.96%	151.91%	171.06%	168.51%	100.00%	-
P/NAPS	0.48	0.47	0.56	0.54	0.53	0.55	0.57	-10.81%
YoY %	2.13%	-16.07%	3.70%	1.89%	-3.64%	-3.51%	-	-
Horiz. %	84.21%	82.46%	98.25%	94.74%	92.98%	96.49%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Price Multiplier on Announcement Date
Date	23/11/23	24/08/23	25/05/23	23/02/23	24/11/22	25/08/22	26/05/22	-
Price	4.36	4.41	4.33	4.71	4.48	4.70	4.88	-
P/RPS	0.64	0.68	0.69	0.81	0.83	0.99	1.21	-34.57%
YoY %	-5.88%	-1.45%	-14.81%	-2.41%	-16.16%	-18.18%	-	-
Horiz. %	52.89%	56.20%	57.02%	66.94%	68.60%	81.82%	100.00%	-
P/EPS	27.51	77.93	-7,606.34	-60.47	-66.10	-24.67	-15.18	-
YoY %	-64.70%	101.02%	-12,478.70%	8.52%	-167.94%	-62.52%	-	-
Horiz. %	-181.23%	-513.37%	50,107.64%	398.35%	435.44%	162.52%	100.00%	-
EY	3.64	1.28	-0.01	-1.65	-1.51	-4.05	-6.59	-
YoY %	184.38%	12,900.00%	99.39%	-9.27%	62.72%	38.54%	-	-
Horiz. %	-55.24%	-19.42%	0.15%	25.04%	22.91%	61.46%	100.00%	-
DY	3.44	3.40	3.70	3.40	4.02	3.83	2.25	32.67%
YoY %	1.18%	-8.11%	8.82%	-15.42%	4.96%	70.22%	-	-
Horiz. %	152.89%	151.11%	164.44%	151.11%	178.67%	170.22%	100.00%	-
P/NAPS	0.50	0.51	0.52	0.57	0.53	0.57	0.59	-10.43%
YoY %	-1.96%	-1.92%	-8.77%	7.55%	-7.02%	-3.39%	-	-
Horiz. %	84.75%	86.44%	88.14%	96.61%	89.83%	96.61%	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