[GENTING] YoY Cumulative Quarter Result on 31-Dec-2018 [#4]

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	CAGR
Cumulative Result
Revenue	13,529,534	11,564,060	21,616,543	20,852,973	20,019,594	18,365,805	18,100,356	-4.73%
YoY %	17.00%	-46.50%	3.66%	4.16%	9.00%	1.47%	-	-
Horiz. %	74.75%	63.89%	119.43%	115.21%	110.60%	101.47%	100.00%	-
PBT	-970,782	-1,526,452	4,582,582	3,418,398	4,312,215	5,459,561	3,445,997	-
YoY %	36.40%	-133.31%	34.06%	-20.73%	-21.02%	58.43%	-	-
Horiz. %	-28.17%	-44.30%	132.98%	99.20%	125.14%	158.43%	100.00%	-
Tax	-442,305	-547,525	-901,487	-974,529	-1,069,360	-981,731	-848,320	-10.27%
YoY %	19.22%	39.26%	7.50%	8.87%	-8.93%	-15.73%	-	-
Horiz. %	52.14%	64.54%	106.27%	114.88%	126.06%	115.73%	100.00%	-
NP	-1,413,087	-2,073,977	3,681,095	2,443,869	3,242,855	4,477,830	2,597,677	-
YoY %	31.87%	-156.34%	50.63%	-24.64%	-27.58%	72.38%	-	-
Horiz. %	-54.40%	-79.84%	141.71%	94.08%	124.84%	172.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-1,369,646	-1,024,141	1,995,823	1,365,581	1,445,298	2,120,580	1,388,012	-
YoY %	-33.74%	-151.31%	46.15%	-5.52%	-31.84%	52.78%	-	-
Horiz. %	-98.68%	-73.78%	143.79%	98.38%	104.13%	152.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	19.67%	28.51%	24.80%	17.98%	24.62%	-
YoY %	-	-	-31.01%	14.96%	37.93%	-26.97%	-	-
Horiz. %	-	-	79.89%	115.80%	100.73%	73.03%	100.00%	-
Total Cost	14,942,621	13,638,037	17,935,448	18,409,104	16,776,739	13,887,975	15,502,679	-0.61%
YoY %	9.57%	-23.96%	-2.57%	9.73%	20.80%	-10.42%	-	-
Horiz. %	96.39%	87.97%	115.69%	118.75%	108.22%	89.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	31,805,956	32,961,137	35,348,509	34,270,338	33,777,124	33,997,381	32,637,238	-0.42%
YoY %	-3.50%	-6.75%	3.15%	1.46%	-0.65%	4.17%	-	-
Horiz. %	97.45%	100.99%	108.31%	105.00%	103.49%	104.17%	100.00%	-

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	CAGR
Dividend
Div	423,566	577,590	847,132	827,879	822,432	465,462	130,102	21.71%
YoY %	-26.67%	-31.82%	2.33%	0.66%	76.69%	257.77%	-	-
Horiz. %	325.56%	443.95%	651.13%	636.33%	632.14%	357.77%	100.00%	-
Div Payout %	0.00%	0.00%	42.45%	60.62%	56.90%	21.95%	9.37%	-
YoY %	0.00%	0.00%	-29.97%	6.54%	159.23%	134.26%	-	-
Horiz. %	0.00%	0.00%	453.04%	646.96%	607.26%	234.26%	100.00%	-

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	CAGR
Equity
Net Worth	31,805,956	32,961,137	35,348,509	34,270,338	33,777,124	33,997,381	32,637,238	-0.42%
YoY %	-3.50%	-6.75%	3.15%	1.46%	-0.65%	4.17%	-	-
Horiz. %	97.45%	100.99%	108.31%	105.00%	103.49%	104.17%	100.00%	-
NOSH	3,876,896	3,876,896	3,876,896	3,876,896	3,851,782	3,750,021	3,717,225	0.70%
YoY %	0.00%	0.00%	0.00%	0.65%	2.71%	0.88%	-	-
Horiz. %	104.30%	104.30%	104.30%	104.30%	103.62%	100.88%	100.00%	-

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	CAGR
Ratio Analysis
NP Margin	-10.44%	-17.93%	17.03%	11.72%	16.20%	24.38%	14.35%	-
YoY %	41.77%	-205.28%	45.31%	-27.65%	-33.55%	69.90%	-	-
Horiz. %	-72.75%	-124.95%	118.68%	81.67%	112.89%	169.90%	100.00%	-
ROE	-4.31%	-3.11%	5.65%	3.98%	4.28%	6.24%	4.25%	-
YoY %	-38.59%	-155.04%	41.96%	-7.01%	-31.41%	46.82%	-	-
Horiz. %	-101.41%	-73.18%	132.94%	93.65%	100.71%	146.82%	100.00%	-

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	CAGR
Per Share
RPS	351.36	300.32	561.38	541.55	523.35	493.21	486.93	-5.28%
YoY %	17.00%	-46.50%	3.66%	3.48%	6.11%	1.29%	-	-
Horiz. %	72.16%	61.68%	115.29%	111.22%	107.48%	101.29%	100.00%	-
EPS	-35.57	-26.60	51.83	35.58	38.28	57.00	37.34	-
YoY %	-33.72%	-151.32%	45.67%	-7.05%	-32.84%	52.65%	-	-
Horiz. %	-95.26%	-71.24%	138.81%	95.29%	102.52%	152.65%	100.00%	-
DPS	11.00	15.00	22.00	21.50	21.50	12.50	3.50	21.00%
YoY %	-26.67%	-31.82%	2.33%	0.00%	72.00%	257.14%	-	-
Horiz. %	314.29%	428.57%	628.57%	614.29%	614.29%	357.14%	100.00%	-
NAPS	8.26	8.56	9.18	8.90	8.83	9.13	8.78	-1.01%
YoY %	-3.50%	-6.75%	3.15%	0.79%	-3.29%	3.99%	-	-
Horiz. %	94.08%	97.49%	104.56%	101.37%	100.57%	103.99%	100.00%	-

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	CAGR
Adjusted Per Share Value based on latest NOSH - 3,876,896
RPS	348.98	298.28	557.57	537.88	516.38	473.72	466.88	-4.73%
YoY %	17.00%	-46.50%	3.66%	4.16%	9.01%	1.47%	-	-
Horiz. %	74.75%	63.89%	119.42%	115.21%	110.60%	101.47%	100.00%	-
EPS	-35.33	-26.42	51.48	35.22	37.28	54.70	35.80	-
YoY %	-33.72%	-151.32%	46.17%	-5.53%	-31.85%	52.79%	-	-
Horiz. %	-98.69%	-73.80%	143.80%	98.38%	104.13%	152.79%	100.00%	-
DPS	10.93	14.90	21.85	21.35	21.21	12.01	3.36	21.70%
YoY %	-26.64%	-31.81%	2.34%	0.66%	76.60%	257.44%	-	-
Horiz. %	325.30%	443.45%	650.30%	635.42%	631.25%	357.44%	100.00%	-
NAPS	8.204	8.5019	9.1177	8.8396	8.7124	8.7692	8.4184	-0.42%
YoY %	-3.50%	-6.75%	3.15%	1.46%	-0.65%	4.17%	-	-
Horiz. %	97.45%	100.99%	108.31%	105.00%	103.49%	104.17%	100.00%	-

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/21	31/12/20	31/12/19	31/12/18	29/12/17	30/12/16	31/12/15	-
Price	4.67	4.46	6.05	6.10	9.20	8.00	7.34	-
P/RPS	1.33	1.49	1.08	1.13	1.76	1.62	1.51	-2.09%
YoY %	-10.74%	37.96%	-4.42%	-35.80%	8.64%	7.28%	-	-
Horiz. %	88.08%	98.68%	71.52%	74.83%	116.56%	107.28%	100.00%	-
P/EPS	-13.13	-16.77	11.67	17.20	24.35	14.05	19.66	-
YoY %	21.71%	-243.70%	-32.15%	-29.36%	73.31%	-28.54%	-	-
Horiz. %	-66.79%	-85.30%	59.36%	87.49%	123.86%	71.46%	100.00%	-
EY	-7.62	-5.96	8.57	5.81	4.11	7.12	5.09	-
YoY %	-27.85%	-169.54%	47.50%	41.36%	-42.28%	39.88%	-	-
Horiz. %	-149.71%	-117.09%	168.37%	114.15%	80.75%	139.88%	100.00%	-
DY	2.36	3.36	3.64	3.52	2.34	1.56	0.48	30.36%
YoY %	-29.76%	-7.69%	3.41%	50.43%	50.00%	225.00%	-	-
Horiz. %	491.67%	700.00%	758.33%	733.33%	487.50%	325.00%	100.00%	-
P/NAPS	0.57	0.52	0.66	0.69	1.04	0.88	0.84	-6.25%
YoY %	9.62%	-21.21%	-4.35%	-33.65%	18.18%	4.76%	-	-
Horiz. %	67.86%	61.90%	78.57%	82.14%	123.81%	104.76%	100.00%	-

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	CAGR
Price Multiplier on Announcement Date
Date	24/02/22	25/02/21	27/02/20	27/02/19	27/02/18	23/02/17	23/02/16	-
Price	4.50	4.63	5.16	7.32	8.99	9.08	8.10	-
P/RPS	1.28	1.54	0.92	1.35	1.72	1.84	1.66	-4.23%
YoY %	-16.88%	67.39%	-31.85%	-21.51%	-6.52%	10.84%	-	-
Horiz. %	77.11%	92.77%	55.42%	81.33%	103.61%	110.84%	100.00%	-
P/EPS	-12.65	-17.41	9.96	20.64	23.79	15.94	21.69	-
YoY %	27.34%	-274.80%	-51.74%	-13.24%	49.25%	-26.51%	-	-
Horiz. %	-58.32%	-80.27%	45.92%	95.16%	109.68%	73.49%	100.00%	-
EY	-7.90	-5.74	10.04	4.84	4.20	6.27	4.61	-
YoY %	-37.63%	-157.17%	107.44%	15.24%	-33.01%	36.01%	-	-
Horiz. %	-171.37%	-124.51%	217.79%	104.99%	91.11%	136.01%	100.00%	-
DY	2.44	3.24	4.26	2.94	2.39	1.38	0.43	33.51%
YoY %	-24.69%	-23.94%	44.90%	23.01%	73.19%	220.93%	-	-
Horiz. %	567.44%	753.49%	990.70%	683.72%	555.81%	320.93%	100.00%	-
P/NAPS	0.54	0.54	0.56	0.82	1.02	0.99	0.92	-8.48%
YoY %	0.00%	-3.57%	-31.71%	-19.61%	3.03%	7.61%	-	-
Horiz. %	58.70%	58.70%	60.87%	89.13%	110.87%	107.61%	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

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

New IPO: KAWAN RENERGY BERHAD

MQ Trader

MQ Trading Signals

2024-05-08 14:40:00

ADX

10 Mins

SELL

2024-05-08 14:30:00

TURTLE SYSTEM 20

30 Mins

SELL

2024-05-08 14:30:00

EMA 5

10 Mins

SELL

2024-05-08 12:25:00

EMA 5

5 Mins

SELL

2024-05-08 12:10:00

ADX

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

YTLPOWR

YTL POWER INTERNATIONAL BHD

390

MPI

MALAYSIAN PACIFIC INDUSTRIES

367

MYEG

MY E.G. SERVICES BHD

364

HLIND

HONG LEONG INDUSTRIES BHD

362

PTRANS

PERAK TRANSIT BERHAD

358

CAPITALA

CAPITAL A BERHAD

304

DNEX

DAGANG NEXCHANGE BERHAD

280

RANHILL

RANHILL UTILITIES BERHAD

276

PBBANK

PUBLIC BANK BHD

259

Daily Stocks

BCMALL

0.02

+0.01

519,128,400

HSI-CXG

0.145

-0.02

288,024,200

MYEG

0.97

+0.05

153,645,500

INIX-OR

0.02

0.00

141,839,900

HSI-HUT

0.23

+0.02

134,597,900

0.11

0.00

93,989,400

TECHNAX

0.01

0.00

90,275,300

CLASSITA

0.04

-0.005

79,064,900

EDUSPEC-OR

0.005

0.00

75,002,700

TWL

0.025

0.00

73,161,200

More active Stocks

MNRB

2.16

+0.36

5,978,500

F&N

32.52

+0.32

155,700

NESTLE

128.60

+0.30

52,700

LPI

12.34

+0.26

64,900

AYER

7.18

+0.17

4,200

MNRB-CA

0.465

+0.165

969,100

XIAOMI-C30

0.26

+0.14

55,500

SIMEPLT

4.61

+0.13

3,787,700

BURSA

7.90

+0.13

2,797,100

SCIENTX

4.38

+0.10

1,300,300

More gainer Stocks

DLADY

33.80

-0.50

20,900

AJI

19.12

-0.42

350,100

PCHEM-C95

0.095

-0.245

19,000

IDEAL

3.40

-0.24

1,400

MPI

31.10

-0.20

11,100

LEBTECH

0.605

-0.185

600

HLFG

17.36

-0.16

119,700

HLIND

10.72

-0.16

4,000

HEIM

23.58

-0.14

32,900

TAKAFUL-CY

0.03

-0.12

200,000

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