[GENTING] YoY Cumulative 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- -14.24%
YoY- -171.51%
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 8,691,905 8,515,985 16,313,520 15,455,528 14,760,956 13,612,751 13,180,935 -6.69%
PBT -1,272,248 -1,818,321 3,463,041 2,289,313 3,406,419 2,710,819 2,719,306 -
Tax -187,614 -411,084 -717,166 -1,079,753 -824,336 -622,327 -734,269 -20.32%
NP -1,459,862 -2,229,405 2,745,875 1,209,560 2,582,083 2,088,492 1,985,037 -
-
NP to SH -1,239,841 -1,049,118 1,467,001 710,420 1,245,175 990,096 1,049,066 -
-
Tax Rate - - 20.71% 47.16% 24.20% 22.96% 27.00% -
Total Cost 10,151,767 10,745,390 13,567,645 14,245,968 12,178,873 11,524,259 11,195,898 -1.61%
-
Net Worth 32,152,511 33,230,678 34,809,423 33,634,896 34,201,909 32,508,391 32,230,342 -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 - 250,289 250,289 326,366 319,468 - - -
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 34,201,909 32,508,391 32,230,342 -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 -3.86% -3.16% 4.21% 2.11% 3.64% 3.05% 3.25% -
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 225.73 221.16 423.66 402.53 392.74 365.98 354.57 -7.24%
EPS -32.20 -27.25 38.10 18.53 33.13 26.62 28.22 -
DPS 0.00 6.50 6.50 8.50 8.50 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 224.20 219.66 420.79 398.66 380.74 351.13 339.99 -6.69%
EPS -31.98 -27.06 37.84 18.32 32.12 25.54 27.06 -
DPS 0.00 6.46 6.46 8.42 8.24 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 2.23 1.44 1.35 1.94 2.43 2.17 2.05 1.41%
P/EPS -15.65 -11.67 15.07 42.21 28.83 29.79 25.76 -
EY -6.39 -8.57 6.64 2.37 3.47 3.36 3.88 -
DY 0.00 2.04 1.13 1.09 0.89 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 2.19 1.92 1.38 1.56 2.33 2.20 2.06 1.02%
P/EPS -15.34 -15.60 15.36 33.94 27.62 30.28 25.87 -
EY -6.52 -6.41 6.51 2.95 3.62 3.30 3.87 -
DY 0.00 1.53 1.11 1.35 0.93 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