[GENM] YoY Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[GENM] GENTING MALAYSIA BERHAD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 78.64%
YoY- -15.7%
Quarter Report
Latest QR
Upcoming QR
GENM's Result
GENM's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 2,764,914 2,283,487 1,721,299 623,350 1,955,868 2,735,580 2,399,498 2.38%
PBT 115,932 41,290 -116,072 -559,676 -446,649 282,632 397,513 -18.55%
Tax -79,243 -86,699 -31,791 58,361 -7,267 -29,486 -55,447 6.12%
NP 36,689 -45,409 -147,863 -501,315 -453,916 253,146 342,066 -31.04%
-
NP to SH 57,783 -27,379 -126,527 -483,591 -417,957 268,289 358,237 -26.19%
-
Tax Rate 68.35% 209.98% - - - 10.43% 13.95% -
Total Cost 2,728,225 2,328,896 1,869,162 1,124,665 2,409,784 2,482,434 2,057,432 4.81%
-
Net Worth 12,695,742 12,237,759 13,118,196 14,246,048 17,864,226 17,882,664 18,888,958 -6.40%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 12,695,742 12,237,759 13,118,196 14,246,048 17,864,226 17,882,664 18,888,958 -6.40%
NOSH 5,938,040 5,938,040 5,938,040 5,938,040 5,938,040 5,938,040 5,938,040 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 1.33% -1.99% -8.59% -80.42% -23.21% 9.25% 14.26% -
ROE 0.46% -0.22% -0.96% -3.39% -2.34% 1.50% 1.90% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 48.78 40.30 30.44 11.03 34.60 48.34 42.43 2.34%
EPS 1.02 -0.48 -2.24 -8.55 -7.39 4.75 6.33 -26.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.24 2.16 2.32 2.52 3.16 3.16 3.34 -6.43%
Adjusted Per Share Value based on latest NOSH - 5,938,040
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 48.77 40.28 30.36 11.00 34.50 48.26 42.33 2.38%
EPS 1.02 -0.48 -2.23 -8.53 -7.37 4.73 6.32 -26.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2395 2.1587 2.3141 2.513 3.1513 3.1545 3.332 -6.40%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 2.72 2.65 2.98 3.07 2.01 3.20 4.90 -
P/RPS 5.58 6.57 9.79 27.84 5.81 6.62 11.55 -11.40%
P/EPS 266.80 -548.37 -133.17 -35.89 -27.19 67.50 77.35 22.89%
EY 0.37 -0.18 -0.75 -2.79 -3.68 1.48 1.29 -18.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.23 1.28 1.22 0.64 1.01 1.47 -3.18%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 30/05/24 25/05/23 26/05/22 25/05/21 21/05/20 23/05/19 24/05/18 -
Price 2.80 2.62 2.98 2.75 2.36 3.13 4.93 -
P/RPS 5.74 6.50 9.79 24.94 6.82 6.48 11.62 -11.08%
P/EPS 274.64 -542.17 -133.17 -32.15 -31.92 66.02 77.83 23.36%
EY 0.36 -0.18 -0.75 -3.11 -3.13 1.51 1.28 -19.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.21 1.28 1.09 0.75 0.99 1.48 -2.77%

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