[GENTING] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 7.68%
YoY- -18.18%
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 26,468,262 21,362,482 11,589,206 11,354,646 21,751,360 20,607,370 19,681,274 5.05%
PBT 3,601,981 1,527,060 -1,696,330 -2,424,428 4,617,388 3,052,417 4,541,892 -3.78%
Tax -1,285,053 -1,132,754 -250,152 -548,112 -956,221 -1,439,670 -1,099,114 2.63%
NP 2,316,928 394,305 -1,946,482 -2,972,540 3,661,166 1,612,746 3,442,777 -6.38%
-
NP to SH 1,038,802 -174,921 -1,653,121 -1,398,824 1,956,001 947,226 1,660,233 -7.51%
-
Tax Rate 35.68% 74.18% - - 20.71% 47.16% 24.20% -
Total Cost 24,151,334 20,968,177 13,535,689 14,327,186 18,090,193 18,994,624 16,238,497 6.83%
-
Net Worth 33,461,712 32,383,545 32,152,511 33,230,678 34,809,423 33,634,896 34,201,908 -0.36%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 308,048 359,389 - 333,718 333,718 435,154 425,957 -5.25%
Div Payout % 29.65% 0.00% - 0.00% 17.06% 45.94% 25.66% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 33,461,712 32,383,545 32,152,511 33,230,678 34,809,423 33,634,896 34,201,908 -0.36%
NOSH 3,876,896 3,876,896 3,876,896 3,876,896 3,876,896 3,876,699 3,758,451 0.51%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 8.75% 1.85% -16.80% -26.18% 16.83% 7.83% 17.49% -
ROE 3.10% -0.54% -5.14% -4.21% 5.62% 2.82% 4.85% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 687.38 554.78 300.97 294.88 564.88 536.71 523.65 4.63%
EPS 26.97 -4.55 -42.93 -36.33 50.80 24.71 44.17 -7.88%
DPS 8.00 9.33 0.00 8.67 8.67 11.33 11.33 -5.63%
NAPS 8.69 8.41 8.35 8.63 9.04 8.76 9.10 -0.76%
Adjusted Per Share Value based on latest NOSH - 3,876,896
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 682.72 551.02 298.93 292.88 561.05 531.54 507.66 5.05%
EPS 26.79 -4.51 -42.64 -36.08 50.45 24.43 42.82 -7.51%
DPS 7.95 9.27 0.00 8.61 8.61 11.22 10.99 -5.25%
NAPS 8.6311 8.353 8.2934 8.5715 8.9787 8.6757 8.822 -0.36%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 4.17 4.48 5.04 3.18 5.74 7.81 9.55 -
P/RPS 0.61 0.81 1.67 1.08 1.02 1.46 1.82 -16.64%
P/EPS 15.46 -98.62 -11.74 -8.75 11.30 31.66 21.62 -5.43%
EY 6.47 -1.01 -8.52 -11.42 8.85 3.16 4.63 5.73%
DY 1.92 2.08 0.00 2.73 1.51 1.45 1.19 8.29%
P/NAPS 0.48 0.53 0.60 0.37 0.63 0.89 1.05 -12.22%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 23/11/23 24/11/22 25/11/21 26/11/20 28/11/19 30/11/18 23/11/17 -
Price 4.36 4.48 4.94 4.25 5.85 6.28 9.15 -
P/RPS 0.63 0.81 1.64 1.44 1.04 1.17 1.75 -15.65%
P/EPS 16.16 -98.62 -11.51 -11.70 11.52 25.46 20.71 -4.04%
EY 6.19 -1.01 -8.69 -8.55 8.68 3.93 4.83 4.21%
DY 1.83 2.08 0.00 2.04 1.48 1.80 1.24 6.69%
P/NAPS 0.50 0.53 0.59 0.49 0.65 0.72 1.01 -11.05%

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