[GENTING] YoY Annualized Quarter Result on 30-Sep-2023 [#3]

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Annualized Quarter Result
Revenue	26,468,262	21,362,482	11,589,206	11,354,646	21,751,360	20,607,370	19,681,274	5.05%
YoY %	23.90%	84.33%	2.07%	-47.80%	5.55%	4.71%	-	-
Horiz. %	134.48%	108.54%	58.88%	57.69%	110.52%	104.71%	100.00%	-
PBT	3,601,981	1,527,060	-1,696,330	-2,424,428	4,617,388	3,052,417	4,541,892	-3.78%
YoY %	135.88%	190.02%	30.03%	-152.51%	51.27%	-32.79%	-	-
Horiz. %	79.31%	33.62%	-37.35%	-53.38%	101.66%	67.21%	100.00%	-
Tax	-1,285,053	-1,132,754	-250,152	-548,112	-956,221	-1,439,670	-1,099,114	2.63%
YoY %	-13.45%	-352.83%	54.36%	42.68%	33.58%	-30.98%	-	-
Horiz. %	116.92%	103.06%	22.76%	49.87%	87.00%	130.98%	100.00%	-
NP	2,316,928	394,305	-1,946,482	-2,972,540	3,661,166	1,612,746	3,442,777	-6.38%
YoY %	487.60%	120.26%	34.52%	-181.19%	127.01%	-53.16%	-	-
Horiz. %	67.30%	11.45%	-56.54%	-86.34%	106.34%	46.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,038,802	-174,921	-1,653,121	-1,398,824	1,956,001	947,226	1,660,233	-7.51%
YoY %	693.87%	89.42%	-18.18%	-171.51%	106.50%	-42.95%	-	-
Horiz. %	62.57%	-10.54%	-99.57%	-84.25%	117.81%	57.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	35.68%	74.18%	-	-	20.71%	47.16%	24.20%	-
YoY %	-51.90%	0.00%	-	-	-56.09%	94.88%	-	-
Horiz. %	147.44%	306.53%	-	-	85.58%	194.88%	100.00%	-
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%
YoY %	15.18%	54.91%	-5.52%	-20.80%	-4.76%	16.97%	-	-
Horiz. %	148.73%	129.13%	83.36%	88.23%	111.40%	116.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	3.33%	0.72%	-3.24%	-4.54%	3.49%	-1.66%	-	-
Horiz. %	97.84%	94.68%	94.01%	97.16%	101.78%	98.34%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Dividend
Div	308,048	359,389	-	333,718	333,718	435,154	425,957	-5.25%
YoY %	-14.29%	0.00%	-	0.00%	-23.31%	2.16%	-	-
Horiz. %	72.32%	84.37%	-	78.35%	78.35%	102.16%	100.00%	-
Div Payout %	29.65%	0.00%	-	0.00%	17.06%	45.94%	25.66%	-
YoY %	0.00%	0.00%	-	0.00%	-62.86%	79.03%	-	-
Horiz. %	115.55%	0.00%	-	0.00%	66.48%	179.03%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Equity
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%
YoY %	3.33%	0.72%	-3.24%	-4.54%	3.49%	-1.66%	-	-
Horiz. %	97.84%	94.68%	94.01%	97.16%	101.78%	98.34%	100.00%	-
NOSH	3,876,896	3,876,896	3,876,896	3,876,896	3,876,896	3,876,699	3,758,451	0.51%
YoY %	0.00%	0.00%	0.00%	0.00%	0.01%	3.15%	-	-
Horiz. %	103.15%	103.15%	103.15%	103.15%	103.15%	103.15%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Ratio Analysis
NP Margin	8.75%	1.85%	-16.80%	-26.18%	16.83%	7.83%	17.49%	-
YoY %	372.97%	111.01%	35.83%	-255.56%	114.94%	-55.23%	-	-
Horiz. %	50.03%	10.58%	-96.05%	-149.69%	96.23%	44.77%	100.00%	-
ROE	3.10%	-0.54%	-5.14%	-4.21%	5.62%	2.82%	4.85%	-
YoY %	674.07%	89.49%	-22.09%	-174.91%	99.29%	-41.86%	-	-
Horiz. %	63.92%	-11.13%	-105.98%	-86.80%	115.88%	58.14%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Per Share
RPS	687.38	554.78	300.97	294.88	564.88	536.71	523.65	4.63%
YoY %	23.90%	84.33%	2.07%	-47.80%	5.25%	2.49%	-	-
Horiz. %	131.27%	105.94%	57.48%	56.31%	107.87%	102.49%	100.00%	-
EPS	26.97	-4.55	-42.93	-36.33	50.80	24.71	44.17	-7.88%
YoY %	692.75%	89.40%	-18.17%	-171.52%	105.58%	-44.06%	-	-
Horiz. %	61.06%	-10.30%	-97.19%	-82.25%	115.01%	55.94%	100.00%	-
DPS	8.00	9.33	0.00	8.67	8.67	11.33	11.33	-5.63%
YoY %	-14.26%	0.00%	0.00%	0.00%	-23.48%	0.00%	-	-
Horiz. %	70.61%	82.35%	0.00%	76.52%	76.52%	100.00%	100.00%	-
NAPS	8.69	8.41	8.35	8.63	9.04	8.76	9.10	-0.76%
YoY %	3.33%	0.72%	-3.24%	-4.54%	3.20%	-3.74%	-	-
Horiz. %	95.49%	92.42%	91.76%	94.84%	99.34%	96.26%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Adjusted Per Share Value based on latest NOSH - 3,876,896
RPS	682.72	551.02	298.93	292.88	561.05	531.54	507.66	5.05%
YoY %	23.90%	84.33%	2.07%	-47.80%	5.55%	4.70%	-	-
Horiz. %	134.48%	108.54%	58.88%	57.69%	110.52%	104.70%	100.00%	-
EPS	26.79	-4.51	-42.64	-36.08	50.45	24.43	42.82	-7.51%
YoY %	694.01%	89.42%	-18.18%	-171.52%	106.51%	-42.95%	-	-
Horiz. %	62.56%	-10.53%	-99.58%	-84.26%	117.82%	57.05%	100.00%	-
DPS	7.95	9.27	0.00	8.61	8.61	11.22	10.99	-5.25%
YoY %	-14.24%	0.00%	0.00%	0.00%	-23.26%	2.09%	-	-
Horiz. %	72.34%	84.35%	0.00%	78.34%	78.34%	102.09%	100.00%	-
NAPS	8.6311	8.353	8.2934	8.5715	8.9787	8.6757	8.822	-0.36%
YoY %	3.33%	0.72%	-3.24%	-4.54%	3.49%	-1.66%	-	-
Horiz. %	97.84%	94.68%	94.01%	97.16%	101.78%	98.34%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-24.69%	-51.50%	54.63%	5.88%	-30.14%	-19.78%	-	-
Horiz. %	33.52%	44.51%	91.76%	59.34%	56.04%	80.22%	100.00%	-
P/EPS	15.46	-98.62	-11.74	-8.75	11.30	31.66	21.62	-5.43%
YoY %	115.68%	-740.03%	-34.17%	-177.43%	-64.31%	46.44%	-	-
Horiz. %	71.51%	-456.15%	-54.30%	-40.47%	52.27%	146.44%	100.00%	-
EY	6.47	-1.01	-8.52	-11.42	8.85	3.16	4.63	5.73%
YoY %	740.59%	88.15%	25.39%	-229.04%	180.06%	-31.75%	-	-
Horiz. %	139.74%	-21.81%	-184.02%	-246.65%	191.14%	68.25%	100.00%	-
DY	1.92	2.08	0.00	2.73	1.51	1.45	1.19	8.29%
YoY %	-7.69%	0.00%	0.00%	80.79%	4.14%	21.85%	-	-
Horiz. %	161.34%	174.79%	0.00%	229.41%	126.89%	121.85%	100.00%	-
P/NAPS	0.48	0.53	0.60	0.37	0.63	0.89	1.05	-12.22%
YoY %	-9.43%	-11.67%	62.16%	-41.27%	-29.21%	-15.24%	-	-
Horiz. %	45.71%	50.48%	57.14%	35.24%	60.00%	84.76%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-22.22%	-50.61%	13.89%	38.46%	-11.11%	-33.14%	-	-
Horiz. %	36.00%	46.29%	93.71%	82.29%	59.43%	66.86%	100.00%	-
P/EPS	16.16	-98.62	-11.51	-11.70	11.52	25.46	20.71	-4.04%
YoY %	116.39%	-756.82%	1.62%	-201.56%	-54.75%	22.94%	-	-
Horiz. %	78.03%	-476.20%	-55.58%	-56.49%	55.63%	122.94%	100.00%	-
EY	6.19	-1.01	-8.69	-8.55	8.68	3.93	4.83	4.21%
YoY %	712.87%	88.38%	-1.64%	-198.50%	120.87%	-18.63%	-	-
Horiz. %	128.16%	-20.91%	-179.92%	-177.02%	179.71%	81.37%	100.00%	-
DY	1.83	2.08	0.00	2.04	1.48	1.80	1.24	6.69%
YoY %	-12.02%	0.00%	0.00%	37.84%	-17.78%	45.16%	-	-
Horiz. %	147.58%	167.74%	0.00%	164.52%	119.35%	145.16%	100.00%	-
P/NAPS	0.50	0.53	0.59	0.49	0.65	0.72	1.01	-11.05%
YoY %	-5.66%	-10.17%	20.41%	-24.62%	-9.72%	-28.71%	-	-
Horiz. %	49.50%	52.48%	58.42%	48.51%	64.36%	71.29%	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

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

New IPO: FARM PRICE HOLDINGS BERHAD

MQ Trader

MQ Trading Signals

2024-04-29 16:30:00

EMA 5

10 Mins

SELL

2024-04-29 16:25:00

EMA 5

5 Mins

SELL

2024-04-29 16:15:00

EMA 5

5 Mins

BUY

2024-04-29 16:05:00

EMA 5

5 Mins

SELL

2024-04-29 15:55:00

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 >

TASCO

TASCO BERHAD

1000

OPENSYS

OPENSYS (M) BHD

771

YTLPOWR

YTL POWER INTERNATIONAL BHD

559

MPI

MALAYSIAN PACIFIC INDUSTRIES

525

PTRANS

PERAK TRANSIT BERHAD

521

HLIND

HONG LEONG INDUSTRIES BHD

496

MYEG

MY E.G. SERVICES BHD

480

YTL

YTL CORPORATION BHD

373

CAPITALA

CAPITAL A BERHAD

336

SAPNRG

SAPURA ENERGY BERHAD

255

Daily Stocks

HSI-CVZ

0.175

+0.005

307,435,200

MYEG

0.91

-0.005

214,954,800

HSI-HUS

0.085

-0.005

205,934,100

BPURI

0.075

0.00

98,691,600

TWL

0.03

0.00

93,648,100

TOPGLOV

0.885

+0.055

67,598,900

CAPITALA

0.79

+0.055

66,743,000

YTL

3.20

+0.17

62,847,000

YTLPOWR

4.79

+0.37

56,607,100

HSI-HUQ

0.10

-0.015

54,333,800

More active Stocks

APOLLO

6.99

+0.50

174,100

MPI

30.00

+0.50

78,800

HUMEIND-LA

3.88

+0.38

9,800

YTLPOWR

4.79

+0.37

56,607,100

CHINHIN

5.30

+0.30

239,300

KLK

23.20

+0.20

3,025,900

YTLPOWR-C30

1.76

+0.20

3,000

HSI-CXD

1.27

+0.18

610,000

YTLPOWR-C36

1.00

+0.175

586,200

YTL

3.20

+0.17

62,847,000

More gainer Stocks

HSI-HS6

0.815

-0.395

300,000

DLADY

33.82

-0.38

19,500

NESTLE

126.90

-0.30

131,200

AIRPORT

9.94

-0.26

5,042,300

HSI-HS4

0.245

-0.235

31,200

HSI-HUZ

0.50

-0.22

50,500

KLCC

7.52

-0.19

38,700

HSI-HS3

0.43

-0.175

14,100

MALPAC

0.905

-0.125

5,000

HLFG

16.72

-0.12

105,200

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