[GENM] YoY Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock
[GENM] GENTING MALAYSIA BERHAD
Announcement Date
29-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 110.46%
YoY- 45.85%
Quarter Report
Latest QR
Upcoming QR
GENM's Result
GENM's Financial Summary
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 1,441,218 2,070,778 5,337,082 4,821,624 4,515,401 4,448,959 4,076,341 -15.89%
PBT -930,711 -1,491,140 758,876 862,641 591,114 774,170 746,431 -
Tax 62,680 114,046 -102,614 -142,309 -122,652 -164,774 -164,878 -
NP -868,031 -1,377,094 656,262 720,332 468,462 609,396 581,553 -
-
NP to SH -831,704 -1,318,378 684,771 753,943 516,938 638,011 593,022 -
-
Tax Rate - - 13.52% 16.50% 20.75% 21.28% 22.09% -
Total Cost 2,309,249 3,447,872 4,680,820 4,101,292 4,046,939 3,839,563 3,494,788 -6.66%
-
Net Worth 13,906,857 16,507,449 18,055,071 19,069,225 19,311,222 18,212,725 17,461,832 -3.71%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - 339,194 339,593 339,511 226,524 169,683 158,743 -
Div Payout % - 0.00% 49.59% 45.03% 43.82% 26.60% 26.77% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 13,906,857 16,507,449 18,055,071 19,069,225 19,311,222 18,212,725 17,461,832 -3.71%
NOSH 5,938,040 5,938,040 5,938,040 5,938,040 5,938,040 5,656,126 5,669,426 0.77%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin -60.23% -66.50% 12.30% 14.94% 10.37% 13.70% 14.27% -
ROE -5.98% -7.99% 3.79% 3.95% 2.68% 3.50% 3.40% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 25.49 36.63 94.30 85.21 79.73 78.66 71.90 -15.85%
EPS -14.71 -23.32 12.11 13.33 9.13 11.28 10.46 -
DPS 0.00 6.00 6.00 6.00 4.00 3.00 2.80 -
NAPS 2.46 2.92 3.19 3.37 3.41 3.22 3.08 -3.67%
Adjusted Per Share Value based on latest NOSH - 5,938,040
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 25.42 36.53 94.15 85.05 79.65 78.48 71.91 -15.89%
EPS -14.67 -23.26 12.08 13.30 9.12 11.25 10.46 -
DPS 0.00 5.98 5.99 5.99 4.00 2.99 2.80 -
NAPS 2.4532 2.9119 3.1849 3.3638 3.4065 3.2127 3.0803 -3.71%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 2.77 2.53 3.24 4.88 5.50 4.45 4.20 -
P/RPS 10.87 6.91 3.44 5.73 6.90 5.66 5.84 10.89%
P/EPS -18.83 -10.85 26.78 36.63 60.25 39.45 40.15 -
EY -5.31 -9.22 3.73 2.73 1.66 2.53 2.49 -
DY 0.00 2.37 1.85 1.23 0.73 0.67 0.67 -
P/NAPS 1.13 0.87 1.02 1.45 1.61 1.38 1.36 -3.03%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 26/08/21 27/08/20 29/08/19 29/08/18 24/08/17 25/08/16 26/08/15 -
Price 2.97 2.23 3.12 5.16 6.05 4.30 3.91 -
P/RPS 11.65 6.09 3.31 6.06 7.59 5.47 5.44 13.51%
P/EPS -20.19 -9.56 25.79 38.73 66.28 38.12 37.38 -
EY -4.95 -10.46 3.88 2.58 1.51 2.62 2.68 -
DY 0.00 2.69 1.92 1.16 0.66 0.70 0.72 -
P/NAPS 1.21 0.76 0.98 1.53 1.77 1.34 1.27 -0.80%

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