[GENTING] QoQ TTM Result on 31-Mar-2016 [#1]

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
TTM Result
Revenue	18,365,805	18,532,172	18,493,917	18,436,391	18,100,356	17,802,962	17,649,838	2.67%
YoY %	-0.90%	0.21%	0.31%	1.86%	1.67%	0.87%	-	-
Horiz. %	104.06%	105.00%	104.78%	104.46%	102.55%	100.87%	100.00%	-
PBT	5,475,682	3,450,038	3,089,925	2,773,137	3,445,997	3,632,499	3,508,437	34.36%
YoY %	58.71%	11.65%	11.42%	-19.53%	-5.13%	3.54%	-	-
Horiz. %	156.07%	98.34%	88.07%	79.04%	98.22%	103.54%	100.00%	-
Tax	-984,343	-738,990	-802,811	-832,509	-848,320	-978,163	-941,096	3.02%
YoY %	-33.20%	7.95%	3.57%	1.86%	13.27%	-3.94%	-	-
Horiz. %	104.60%	78.52%	85.31%	88.46%	90.14%	103.94%	100.00%	-
NP	4,491,339	2,711,048	2,287,114	1,940,628	2,597,677	2,654,336	2,567,341	44.94%
YoY %	65.67%	18.54%	17.85%	-25.29%	-2.13%	3.39%	-	-
Horiz. %	174.94%	105.60%	89.08%	75.59%	101.18%	103.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,128,554	1,333,602	1,120,695	898,782	1,388,012	1,322,902	1,314,505	37.69%
YoY %	59.61%	19.00%	24.69%	-35.25%	4.92%	0.64%	-	-
Horiz. %	161.93%	101.45%	85.26%	68.37%	105.59%	100.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.98%	21.42%	25.98%	30.02%	24.62%	26.93%	26.82%	-
YoY %	-16.06%	-17.55%	-13.46%	21.93%	-8.58%	0.41%	-	-
Horiz. %	67.04%	79.87%	96.87%	111.93%	91.80%	100.41%	100.00%	-
Total Cost	13,874,466	15,821,124	16,206,803	16,495,763	15,502,679	15,148,626	15,082,497	-5.38%
YoY %	-12.30%	-2.38%	-1.75%	6.41%	2.34%	0.44%	-	-
Horiz. %	91.99%	104.90%	107.45%	109.37%	102.79%	100.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	33,997,381	32,547,195	31,443,463	30,328,772	32,630,984	32,242,131	28,685,057	11.93%
YoY %	4.46%	3.51%	3.68%	-7.06%	1.21%	12.40%	-	-
Horiz. %	118.52%	113.46%	109.62%	105.73%	113.76%	112.40%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Dividend
Div	465,462	130,077	130,077	130,077	130,077	111,466	111,466	158.19%
YoY %	257.84%	0.00%	0.00%	0.00%	16.70%	0.00%	-	-
Horiz. %	417.58%	116.70%	116.70%	116.70%	116.70%	100.00%	100.00%	-
Div Payout %	21.87%	9.75%	11.61%	14.47%	9.37%	8.43%	8.48%	-
YoY %	124.31%	-16.02%	-19.77%	54.43%	11.15%	-0.59%	-	-
Horiz. %	257.90%	114.98%	136.91%	170.64%	110.50%	99.41%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Equity
Net Worth	33,997,381	32,547,195	31,443,463	30,328,772	32,630,984	32,242,131	28,685,057	11.93%
YoY %	4.46%	3.51%	3.68%	-7.06%	1.21%	12.40%	-	-
Horiz. %	118.52%	113.46%	109.62%	105.73%	113.76%	112.40%	100.00%	-
NOSH	3,723,700	3,723,935	3,716,721	3,716,761	3,716,513	3,718,815	3,710,874	0.22%
YoY %	-0.01%	0.19%	-0.00%	0.01%	-0.06%	0.21%	-	-
Horiz. %	100.35%	100.35%	100.16%	100.16%	100.15%	100.21%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Ratio Analysis
NP Margin	24.45%	14.63%	12.37%	10.53%	14.35%	14.91%	14.55%	-
YoY %	67.12%	18.27%	17.47%	-26.62%	-3.76%	2.47%	-	-
Horiz. %	168.04%	100.55%	85.02%	72.37%	98.63%	102.47%	100.00%	-
ROE	6.26%	4.10%	3.56%	2.96%	4.25%	4.10%	4.58%	-
YoY %	52.68%	15.17%	20.27%	-30.35%	3.66%	-10.48%	-	-
Horiz. %	136.68%	89.52%	77.73%	64.63%	92.79%	89.52%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Per Share
RPS	493.21	497.65	497.59	496.03	487.03	478.73	475.62	2.43%
YoY %	-0.89%	0.01%	0.31%	1.85%	1.73%	0.65%	-	-
Horiz. %	103.70%	104.63%	104.62%	104.29%	102.40%	100.65%	100.00%	-
EPS	57.16	35.81	30.15	24.18	37.35	35.57	35.42	37.38%
YoY %	59.62%	18.77%	24.69%	-35.26%	5.00%	0.42%	-	-
Horiz. %	161.38%	101.10%	85.12%	68.27%	105.45%	100.42%	100.00%	-
DPS	12.50	3.50	3.50	3.50	3.50	3.00	3.00	157.81%
YoY %	257.14%	0.00%	0.00%	0.00%	16.67%	0.00%	-	-
Horiz. %	416.67%	116.67%	116.67%	116.67%	116.67%	100.00%	100.00%	-
NAPS	9.13	8.74	8.46	8.16	8.78	8.67	7.73	11.67%
YoY %	4.46%	3.31%	3.68%	-7.06%	1.27%	12.16%	-	-
Horiz. %	118.11%	113.07%	109.44%	105.56%	113.58%	112.16%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 3,716,761
RPS	473.72	478.02	477.03	475.55	466.88	459.21	455.26	2.67%
YoY %	-0.90%	0.21%	0.31%	1.86%	1.67%	0.87%	-	-
Horiz. %	104.05%	105.00%	104.78%	104.46%	102.55%	100.87%	100.00%	-
EPS	54.90	34.40	28.91	23.18	35.80	34.12	33.91	37.67%
YoY %	59.59%	18.99%	24.72%	-35.25%	4.92%	0.62%	-	-
Horiz. %	161.90%	101.45%	85.26%	68.36%	105.57%	100.62%	100.00%	-
DPS	12.01	3.36	3.36	3.36	3.36	2.88	2.88	157.96%
YoY %	257.44%	0.00%	0.00%	0.00%	16.67%	0.00%	-	-
Horiz. %	417.01%	116.67%	116.67%	116.67%	116.67%	100.00%	100.00%	-
NAPS	8.7692	8.3952	8.1105	7.823	8.4168	8.3165	7.399	11.93%
YoY %	4.45%	3.51%	3.68%	-7.05%	1.21%	12.40%	-	-
Horiz. %	118.52%	113.46%	109.62%	105.73%	113.76%	112.40%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	-
Price	8.00	7.93	8.20	9.80	7.34	7.27	8.06	-
P/RPS	1.62	1.59	1.65	1.98	1.51	1.52	1.69	-2.76%
YoY %	1.89%	-3.64%	-16.67%	31.13%	-0.66%	-10.06%	-	-
Horiz. %	95.86%	94.08%	97.63%	117.16%	89.35%	89.94%	100.00%	-
P/EPS	14.00	22.14	27.19	40.53	19.65	20.44	22.75	-27.54%
YoY %	-36.77%	-18.57%	-32.91%	106.26%	-3.86%	-10.15%	-	-
Horiz. %	61.54%	97.32%	119.52%	178.15%	86.37%	89.85%	100.00%	-
EY	7.15	4.52	3.68	2.47	5.09	4.89	4.39	38.22%
YoY %	58.19%	22.83%	48.99%	-51.47%	4.09%	11.39%	-	-
Horiz. %	162.87%	102.96%	83.83%	56.26%	115.95%	111.39%	100.00%	-
DY	1.56	0.44	0.43	0.36	0.48	0.41	0.37	159.84%
YoY %	254.55%	2.33%	19.44%	-25.00%	17.07%	10.81%	-	-
Horiz. %	421.62%	118.92%	116.22%	97.30%	129.73%	110.81%	100.00%	-
P/NAPS	0.88	0.91	0.97	1.20	0.84	0.84	1.04	-10.49%
YoY %	-3.30%	-6.19%	-19.17%	42.86%	0.00%	-19.23%	-	-
Horiz. %	84.62%	87.50%	93.27%	115.38%	80.77%	80.77%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	23/02/17	24/11/16	25/08/16	24/05/16	23/02/16	26/11/15	26/08/15	-
Price	9.08	8.06	8.21	8.47	8.10	7.30	6.64	-
P/RPS	1.84	1.62	1.65	1.71	1.66	1.52	1.40	19.88%
YoY %	13.58%	-1.82%	-3.51%	3.01%	9.21%	8.57%	-	-
Horiz. %	131.43%	115.71%	117.86%	122.14%	118.57%	108.57%	100.00%	-
P/EPS	15.88	22.51	27.23	35.03	21.69	20.52	18.74	-10.40%
YoY %	-29.45%	-17.33%	-22.27%	61.50%	5.70%	9.50%	-	-
Horiz. %	84.74%	120.12%	145.30%	186.93%	115.74%	109.50%	100.00%	-
EY	6.30	4.44	3.67	2.86	4.61	4.87	5.33	11.73%
YoY %	41.89%	20.98%	28.32%	-37.96%	-5.34%	-8.63%	-	-
Horiz. %	118.20%	83.30%	68.86%	53.66%	86.49%	91.37%	100.00%	-
DY	1.38	0.43	0.43	0.41	0.43	0.41	0.45	110.36%
YoY %	220.93%	0.00%	4.88%	-4.65%	4.88%	-8.89%	-	-
Horiz. %	306.67%	95.56%	95.56%	91.11%	95.56%	91.11%	100.00%	-
P/NAPS	0.99	0.92	0.97	1.04	0.92	0.84	0.86	9.79%
YoY %	7.61%	-5.15%	-6.73%	13.04%	9.52%	-2.33%	-	-
Horiz. %	115.12%	106.98%	112.79%	120.93%	106.98%	97.67%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 5 July 2024

MQ Trader

MQ Trading Signals

2024-07-05 16:50:00

EMA 5

10 Mins

BUY

2024-07-05 16:50:00

ADX

5 Mins

BUY

2024-07-05 16:50:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-07-05 16:40:00

ADX

5 Mins

SELL

2024-07-05 16:35:00

EMA 5

5 Mins

BUY

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 >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

975

HLIND

HONG LEONG INDUSTRIES BHD

965

DNEX

DAGANG NEXCHANGE BERHAD

861

JCY

JCY INTERNATIONAL BERHAD

773

SALCON

SALCON BHD

764

YTLPOWR

YTL POWER INTERNATIONAL BHD

698

MAYBANK

MALAYAN BANKING BHD

677

TOPGLOV

TOP GLOVE CORPORATION BHD

654

WCT

WCT HOLDINGS BERHAD

615

Daily Stocks

HSI-CXV

0.10

-0.02

145,068,200

INIX-OR

0.02

0.00

141,839,900

NOVAMSC

0.265

+0.035

98,192,300

HSI-CV4

0.065

-0.025

95,321,800

HSI-HWE

0.135

+0.02

92,508,000

HSI-HWW

0.245

+0.03

91,583,600

HSI-CXN

0.18

-0.03

90,430,200

SNS

0.91

+0.025

81,019,000

MUIIND

0.085

-0.005

75,068,300

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

NESTLE

122.50

+0.50

26,600

NPC

1.88

+0.23

3,000

SUNCON

4.35

+0.22

3,776,400

PETDAG

17.46

+0.22

524,700

KOBAY

2.35

+0.17

10,345,100

IJM-C76

0.725

+0.165

96,000

YBS

0.94

+0.155

33,444,200

AIRPORT

10.14

+0.14

1,646,500

KLK

20.22

+0.14

600,000

KESM

7.14

+0.14

117,000

More gainer Stocks

MPI

39.40

-0.30

282,900

DLADY

35.42

-0.26

6,800

ORIENT

6.97

-0.18

1,220,900

TOYOVEN

0.89

-0.17

12,566,500

MRDIY-C28

0.085

-0.165

113,000

HEIM

22.04

-0.14

94,600

KUAISHO-C17

0.08

-0.12

58,800

APOLLO

6.68

-0.12

6,000

SALUTE

0.57

-0.11

25,910,000

THETA

1.78

-0.11

4,552,900

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