[GENTING] YoY Annualized Quarter Result on 31-Mar-2021 [#1]

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Annualized Quarter Result
Revenue	29,725,348	23,290,032	16,855,436	9,012,268	16,436,872	22,291,204	21,003,024	5.95%
YoY %	27.63%	38.18%	87.03%	-45.17%	-26.26%	6.13%	-	-
Horiz. %	141.53%	110.89%	80.25%	42.91%	78.26%	106.13%	100.00%	-
PBT	5,521,788	2,272,012	49,592	-1,947,680	-872,820	4,716,360	5,761,840	-0.70%
YoY %	143.04%	4,481.41%	102.55%	-123.15%	-118.51%	-18.14%	-	-
Horiz. %	95.83%	39.43%	0.86%	-33.80%	-15.15%	81.86%	100.00%	-
Tax	-1,527,340	-1,091,248	-743,508	-189,908	-498,952	-830,908	-1,292,076	2.82%
YoY %	-39.96%	-46.77%	-291.51%	61.94%	39.95%	35.69%	-	-
Horiz. %	118.21%	84.46%	57.54%	14.70%	38.62%	64.31%	100.00%	-
NP	3,994,448	1,180,764	-693,916	-2,137,588	-1,371,772	3,885,452	4,469,764	-1.85%
YoY %	238.29%	270.16%	67.54%	-55.83%	-135.31%	-13.07%	-	-
Horiz. %	89.37%	26.42%	-15.52%	-47.82%	-30.69%	86.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,355,464	392,144	-798,724	-1,327,036	-529,272	2,246,560	2,410,816	-0.38%
YoY %	500.66%	149.10%	39.81%	-150.73%	-123.56%	-6.81%	-	-
Horiz. %	97.70%	16.27%	-33.13%	-55.05%	-21.95%	93.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.66%	48.03%	1,499.25%	-	-	17.62%	22.42%	-
YoY %	-42.41%	-96.80%	0.00%	-	-	-21.41%	-	-
Horiz. %	123.37%	214.23%	6,687.11%	-	-	78.59%	100.00%	-
Total Cost	25,730,900	22,109,268	17,549,352	11,149,856	17,808,644	18,405,752	16,533,260	7.64%
YoY %	16.38%	25.98%	57.40%	-37.39%	-3.24%	11.33%	-	-
Horiz. %	155.63%	133.73%	106.15%	67.44%	107.71%	111.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	34,578,386	31,767,450	31,805,956	33,076,654	35,040,461	34,110,998	33,391,697	0.58%
YoY %	8.85%	-0.12%	-3.84%	-5.60%	2.72%	2.15%	-	-
Horiz. %	103.55%	95.14%	95.25%	99.06%	104.94%	102.15%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Equity
Net Worth	34,578,386	31,767,450	31,805,956	33,076,654	35,040,461	34,110,998	33,391,697	0.58%
YoY %	8.85%	-0.12%	-3.84%	-5.60%	2.72%	2.15%	-	-
Horiz. %	103.55%	95.14%	95.25%	99.06%	104.94%	102.15%	100.00%	-
NOSH	3,876,896	3,876,896	3,876,896	3,876,896	3,876,896	3,876,896	3,857,826	0.08%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.49%	-	-
Horiz. %	100.49%	100.49%	100.49%	100.49%	100.49%	100.49%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Ratio Analysis
NP Margin	13.44%	5.07%	-4.12%	-23.72%	-8.35%	17.43%	21.28%	-
YoY %	165.09%	223.06%	82.63%	-184.07%	-147.91%	-18.09%	-	-
Horiz. %	63.16%	23.83%	-19.36%	-111.47%	-39.24%	81.91%	100.00%	-
ROE	6.81%	1.23%	-2.51%	-4.01%	-1.51%	6.59%	7.22%	-
YoY %	453.66%	149.00%	37.41%	-165.56%	-122.91%	-8.73%	-	-
Horiz. %	94.32%	17.04%	-34.76%	-55.54%	-20.91%	91.27%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Per Share
RPS	771.97	604.84	437.74	234.05	426.87	578.99	548.48	5.85%
YoY %	27.63%	38.17%	87.03%	-45.17%	-26.27%	5.56%	-	-
Horiz. %	140.75%	110.28%	79.81%	42.67%	77.83%	105.56%	100.00%	-
EPS	61.16	10.20	-20.76	-34.48	-13.76	58.36	62.96	-0.48%
YoY %	499.61%	149.13%	39.79%	-150.58%	-123.58%	-7.31%	-	-
Horiz. %	97.14%	16.20%	-32.97%	-54.76%	-21.86%	92.69%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	8.98	8.25	8.26	8.59	9.10	8.86	8.72	0.49%
YoY %	8.85%	-0.12%	-3.84%	-5.60%	2.71%	1.61%	-	-
Horiz. %	102.98%	94.61%	94.72%	98.51%	104.36%	101.61%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Adjusted Per Share Value based on latest NOSH - 3,876,896
RPS	766.73	600.74	434.77	232.46	423.97	574.98	541.75	5.95%
YoY %	27.63%	38.17%	87.03%	-45.17%	-26.26%	6.13%	-	-
Horiz. %	141.53%	110.89%	80.25%	42.91%	78.26%	106.13%	100.00%	-
EPS	60.76	10.11	-20.60	-34.23	-13.65	57.95	62.18	-0.38%
YoY %	500.99%	149.08%	39.82%	-150.77%	-123.55%	-6.80%	-	-
Horiz. %	97.72%	16.26%	-33.13%	-55.05%	-21.95%	93.20%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	8.9191	8.194	8.204	8.5317	9.0383	8.7985	8.613	0.58%
YoY %	8.85%	-0.12%	-3.84%	-5.61%	2.73%	2.15%	-	-
Horiz. %	103.55%	95.14%	95.25%	99.06%	104.94%	102.15%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/24	31/03/23	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	-
Price	4.70	4.66	4.68	5.03	3.75	6.64	8.73	-
P/RPS	0.61	0.77	1.07	2.15	0.88	1.15	1.59	-14.74%
YoY %	-20.78%	-28.04%	-50.23%	144.32%	-23.48%	-27.67%	-	-
Horiz. %	38.36%	48.43%	67.30%	135.22%	55.35%	72.33%	100.00%	-
P/EPS	7.68	45.76	-22.56	-14.60	-27.28	11.38	13.87	-9.37%
YoY %	-83.22%	302.84%	-54.52%	46.48%	-339.72%	-17.95%	-	-
Horiz. %	55.37%	329.92%	-162.65%	-105.26%	-196.68%	82.05%	100.00%	-
EY	13.02	2.19	-4.43	-6.85	-3.67	8.79	7.21	10.34%
YoY %	494.52%	149.44%	35.33%	-86.65%	-141.75%	21.91%	-	-
Horiz. %	180.58%	30.37%	-61.44%	-95.01%	-50.90%	121.91%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.52	0.56	0.57	0.59	0.41	0.75	1.00	-10.31%
YoY %	-7.14%	-1.75%	-3.39%	43.90%	-45.33%	-25.00%	-	-
Horiz. %	52.00%	56.00%	57.00%	59.00%	41.00%	75.00%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Price Multiplier on Announcement Date
Date	30/05/24	25/05/23	26/05/22	25/05/21	21/05/20	23/05/19	24/05/18	-
Price	4.85	4.33	4.88	4.91	4.08	6.33	8.44	-
P/RPS	0.63	0.72	1.11	2.10	0.96	1.09	1.54	-13.82%
YoY %	-12.50%	-35.14%	-47.14%	118.75%	-11.93%	-29.22%	-	-
Horiz. %	40.91%	46.75%	72.08%	136.36%	62.34%	70.78%	100.00%	-
P/EPS	7.93	42.52	-23.53	-14.25	-29.68	10.85	13.41	-8.37%
YoY %	-81.35%	280.71%	-65.12%	51.99%	-373.55%	-19.09%	-	-
Horiz. %	59.13%	317.08%	-175.47%	-106.26%	-221.33%	80.91%	100.00%	-
EY	12.61	2.35	-4.25	-7.02	-3.37	9.22	7.46	9.13%
YoY %	436.60%	155.29%	39.46%	-108.31%	-136.55%	23.59%	-	-
Horiz. %	169.03%	31.50%	-56.97%	-94.10%	-45.17%	123.59%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.54	0.52	0.59	0.57	0.45	0.71	0.97	-9.29%
YoY %	3.85%	-11.86%	3.51%	26.67%	-36.62%	-26.80%	-	-
Horiz. %	55.67%	53.61%	60.82%	58.76%	46.39%	73.20%	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