[GENTING] YoY Annualized Quarter Result on 30-Sep-2020 [#3]

Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 23.84%
YoY- -171.51%
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 11,589,206 11,354,646 21,751,360 20,607,370 19,681,274 18,150,334 17,574,580 -6.69%
PBT -1,696,330 -2,424,428 4,617,388 3,052,417 4,541,892 3,614,425 3,625,741 -
Tax -250,152 -548,112 -956,221 -1,439,670 -1,099,114 -829,769 -979,025 -20.32%
NP -1,946,482 -2,972,540 3,661,166 1,612,746 3,442,777 2,784,656 2,646,716 -
-
NP to SH -1,653,121 -1,398,824 1,956,001 947,226 1,660,233 1,320,128 1,398,754 -
-
Tax Rate - - 20.71% 47.16% 24.20% 22.96% 27.00% -
Total Cost 13,535,689 14,327,186 18,090,193 18,994,624 16,238,497 15,365,678 14,927,864 -1.61%
-
Net Worth 32,152,511 33,230,678 34,809,423 33,634,896 34,201,908 32,508,390 32,230,340 -0.04%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - 333,718 333,718 435,154 425,957 - - -
Div Payout % - 0.00% 17.06% 45.94% 25.66% - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 32,152,511 33,230,678 34,809,423 33,634,896 34,201,908 32,508,390 32,230,340 -0.04%
NOSH 3,876,896 3,876,896 3,876,896 3,876,699 3,758,451 3,719,495 3,717,455 0.70%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin -16.80% -26.18% 16.83% 7.83% 17.49% 15.34% 15.06% -
ROE -5.14% -4.21% 5.62% 2.82% 4.85% 4.06% 4.34% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 300.97 294.88 564.88 536.71 523.65 487.98 472.76 -7.24%
EPS -42.93 -36.33 50.80 24.71 44.17 35.49 37.63 -
DPS 0.00 8.67 8.67 11.33 11.33 0.00 0.00 -
NAPS 8.35 8.63 9.04 8.76 9.10 8.74 8.67 -0.62%
Adjusted Per Share Value based on latest NOSH - 3,876,896
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 298.93 292.88 561.05 531.54 507.66 468.17 453.32 -6.69%
EPS -42.64 -36.08 50.45 24.43 42.82 34.05 36.08 -
DPS 0.00 8.61 8.61 11.22 10.99 0.00 0.00 -
NAPS 8.2934 8.5715 8.9787 8.6757 8.822 8.3852 8.3134 -0.04%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 5.04 3.18 5.74 7.81 9.55 7.93 7.27 -
P/RPS 1.67 1.08 1.02 1.46 1.82 1.63 1.54 1.35%
P/EPS -11.74 -8.75 11.30 31.66 21.62 22.34 19.32 -
EY -8.52 -11.42 8.85 3.16 4.63 4.48 5.18 -
DY 0.00 2.73 1.51 1.45 1.19 0.00 0.00 -
P/NAPS 0.60 0.37 0.63 0.89 1.05 0.91 0.84 -5.44%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 25/11/21 26/11/20 28/11/19 30/11/18 23/11/17 24/11/16 26/11/15 -
Price 4.94 4.25 5.85 6.28 9.15 8.06 7.30 -
P/RPS 1.64 1.44 1.04 1.17 1.75 1.65 1.54 1.05%
P/EPS -11.51 -11.70 11.52 25.46 20.71 22.71 19.40 -
EY -8.69 -8.55 8.68 3.93 4.83 4.40 5.15 -
DY 0.00 2.04 1.48 1.80 1.24 0.00 0.00 -
P/NAPS 0.59 0.49 0.65 0.72 1.01 0.92 0.84 -5.71%

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