[GENTING] YoY Quarter Result on 30-Jun-2020 [#2]

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Quarter Result
Revenue	6,659,151	5,686,447	2,936,692	1,107,938	5,445,725	4,823,315	4,953,177	5.05%
YoY %	17.11%	93.63%	165.06%	-79.65%	12.90%	-2.62%	-	-
Horiz. %	134.44%	114.80%	59.29%	22.37%	109.94%	97.38%	100.00%	-
PBT	742,480	398,425	-507,026	-1,660,160	1,329,898	1,117,416	1,148,694	-7.01%
YoY %	86.35%	178.58%	69.46%	-224.83%	19.02%	-2.72%	-	-
Horiz. %	64.64%	34.69%	-44.14%	-144.53%	115.77%	97.28%	100.00%	-
Tax	-295,047	-288,093	-91,942	195,049	-272,920	-293,892	-265,345	1.78%
YoY %	-2.41%	-213.34%	-147.14%	171.47%	7.14%	-10.76%	-	-
Horiz. %	111.19%	108.57%	34.65%	-73.51%	102.85%	110.76%	100.00%	-
NP	447,433	110,332	-598,968	-1,465,111	1,056,978	823,524	883,349	-10.71%
YoY %	305.53%	118.42%	59.12%	-238.61%	28.35%	-6.77%	-	-
Horiz. %	50.65%	12.49%	-67.81%	-165.86%	119.66%	93.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	160,548	-59,534	-563,529	-786,054	599,679	383,515	456,332	-15.97%
YoY %	369.67%	89.44%	28.31%	-231.08%	56.36%	-15.96%	-	-
Horiz. %	35.18%	-13.05%	-123.49%	-172.25%	131.41%	84.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	39.74%	72.31%	-	-	20.52%	26.30%	23.10%	-
YoY %	-45.04%	0.00%	-	-	-21.98%	13.85%	-	-
Horiz. %	172.03%	313.03%	-	-	88.83%	113.85%	100.00%	-
Total Cost	6,211,718	5,576,115	3,535,660	2,573,049	4,388,747	3,999,791	4,069,828	7.29%
YoY %	11.40%	57.71%	37.41%	-41.37%	9.72%	-1.72%	-	-
Horiz. %	152.63%	137.01%	86.87%	63.22%	107.84%	98.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	33,269,185	31,805,956	32,614,583	34,231,835	34,770,916	33,564,816	34,562,646	-0.63%
YoY %	4.60%	-2.48%	-4.72%	-1.55%	3.59%	-2.89%	-	-
Horiz. %	96.26%	92.02%	94.36%	99.04%	100.60%	97.11%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	231,036	269,542	-	250,289	250,289	325,686	318,982	-5.23%
YoY %	-14.29%	0.00%	-	0.00%	-23.15%	2.10%	-	-
Horiz. %	72.43%	84.50%	-	78.46%	78.46%	102.10%	100.00%	-
Div Payout %	143.90%	0.00%	-	0.00%	41.74%	84.92%	69.90%	-
YoY %	0.00%	0.00%	-	0.00%	-50.85%	21.49%	-	-
Horiz. %	205.87%	0.00%	-	0.00%	59.71%	121.49%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	33,269,185	31,805,956	32,614,583	34,231,835	34,770,916	33,564,816	34,562,646	-0.63%
YoY %	4.60%	-2.48%	-4.72%	-1.55%	3.59%	-2.89%	-	-
Horiz. %	96.26%	92.02%	94.36%	99.04%	100.60%	97.11%	100.00%	-
NOSH	3,876,896	3,876,896	3,876,896	3,876,896	3,876,896	3,858,026	3,752,730	0.54%
YoY %	0.00%	0.00%	0.00%	0.00%	0.49%	2.81%	-	-
Horiz. %	103.31%	103.31%	103.31%	103.31%	103.31%	102.81%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	6.72%	1.94%	-20.40%	-132.24%	19.41%	17.07%	17.83%	-
YoY %	246.39%	109.51%	84.57%	-781.30%	13.71%	-4.26%	-	-
Horiz. %	37.69%	10.88%	-114.41%	-741.67%	108.86%	95.74%	100.00%	-
ROE	0.48%	-0.19%	-1.73%	-2.30%	1.72%	1.14%	1.32%	-
YoY %	352.63%	89.02%	24.78%	-233.72%	50.88%	-13.64%	-	-
Horiz. %	36.36%	-14.39%	-131.06%	-174.24%	130.30%	86.36%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	172.94	147.68	76.27	28.77	141.43	125.88	131.99	4.60%
YoY %	17.10%	93.63%	165.10%	-79.66%	12.35%	-4.63%	-	-
Horiz. %	131.03%	111.89%	57.78%	21.80%	107.15%	95.37%	100.00%	-
EPS	4.17	-1.55	-14.63	-20.41	15.57	10.01	12.16	-16.33%
YoY %	369.03%	89.41%	28.32%	-231.09%	55.54%	-17.68%	-	-
Horiz. %	34.29%	-12.75%	-120.31%	-167.85%	128.04%	82.32%	100.00%	-
DPS	6.00	7.00	0.00	6.50	6.50	8.50	8.50	-5.63%
YoY %	-14.29%	0.00%	0.00%	0.00%	-23.53%	0.00%	-	-
Horiz. %	70.59%	82.35%	0.00%	76.47%	76.47%	100.00%	100.00%	-
NAPS	8.64	8.26	8.47	8.89	9.03	8.76	9.21	-1.05%
YoY %	4.60%	-2.48%	-4.72%	-1.55%	3.08%	-4.89%	-	-
Horiz. %	93.81%	89.69%	91.97%	96.53%	98.05%	95.11%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 3,876,896
RPS	171.77	146.68	75.75	28.58	140.47	124.41	127.76	5.05%
YoY %	17.11%	93.64%	165.05%	-79.65%	12.91%	-2.62%	-	-
Horiz. %	134.45%	114.81%	59.29%	22.37%	109.95%	97.38%	100.00%	-
EPS	4.14	-1.54	-14.54	-20.28	15.47	9.89	11.77	-15.97%
YoY %	368.83%	89.41%	28.30%	-231.09%	56.42%	-15.97%	-	-
Horiz. %	35.17%	-13.08%	-123.53%	-172.30%	131.44%	84.03%	100.00%	-
DPS	5.96	6.95	0.00	6.46	6.46	8.40	8.23	-5.23%
YoY %	-14.24%	0.00%	0.00%	0.00%	-23.10%	2.07%	-	-
Horiz. %	72.42%	84.45%	0.00%	78.49%	78.49%	102.07%	100.00%	-
NAPS	8.5814	8.204	8.4126	8.8297	8.9688	8.6577	8.915	-0.63%
YoY %	4.60%	-2.48%	-4.72%	-1.55%	3.59%	-2.89%	-	-
Horiz. %	96.26%	92.02%	94.36%	99.04%	100.60%	97.11%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	-
Price	4.06	4.54	4.93	4.10	6.77	8.41	9.41	-
P/RPS	2.35	3.07	6.46	14.25	4.79	6.68	7.13	-16.88%
YoY %	-23.45%	-52.48%	-54.67%	197.49%	-28.29%	-6.31%	-	-
Horiz. %	32.96%	43.06%	90.60%	199.86%	67.18%	93.69%	100.00%	-
P/EPS	97.38	-293.64	-33.69	-20.08	43.47	84.02	77.38	3.90%
YoY %	133.16%	-771.59%	-67.78%	-146.19%	-48.26%	8.58%	-	-
Horiz. %	125.85%	-379.48%	-43.54%	-25.95%	56.18%	108.58%	100.00%	-
EY	1.03	-0.34	-2.97	-4.98	2.30	1.19	1.29	-3.68%
YoY %	402.94%	88.55%	40.36%	-316.52%	93.28%	-7.75%	-	-
Horiz. %	79.84%	-26.36%	-230.23%	-386.05%	178.29%	92.25%	100.00%	-
DY	1.48	1.54	0.00	1.59	0.96	1.01	0.90	8.63%
YoY %	-3.90%	0.00%	0.00%	65.63%	-4.95%	12.22%	-	-
Horiz. %	164.44%	171.11%	0.00%	176.67%	106.67%	112.22%	100.00%	-
P/NAPS	0.47	0.55	0.58	0.46	0.75	0.96	1.02	-12.10%
YoY %	-14.55%	-5.17%	26.09%	-38.67%	-21.88%	-5.88%	-	-
Horiz. %	46.08%	53.92%	56.86%	45.10%	73.53%	94.12%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	24/08/23	25/08/22	27/08/21	27/08/20	29/08/19	29/08/18	24/08/17	-
Price	4.41	4.70	4.93	3.54	5.90	8.70	9.79	-
P/RPS	2.55	3.18	6.46	12.30	4.17	6.91	7.42	-16.30%
YoY %	-19.81%	-50.77%	-47.48%	194.96%	-39.65%	-6.87%	-	-
Horiz. %	34.37%	42.86%	87.06%	165.77%	56.20%	93.13%	100.00%	-
P/EPS	105.77	-303.99	-33.69	-17.34	37.88	86.92	80.51	4.65%
YoY %	134.79%	-802.32%	-94.29%	-145.78%	-56.42%	7.96%	-	-
Horiz. %	131.37%	-377.58%	-41.85%	-21.54%	47.05%	107.96%	100.00%	-
EY	0.95	-0.33	-2.97	-5.77	2.64	1.15	1.24	-4.34%
YoY %	387.88%	88.89%	48.53%	-318.56%	129.57%	-7.26%	-	-
Horiz. %	76.61%	-26.61%	-239.52%	-465.32%	212.90%	92.74%	100.00%	-
DY	1.36	1.49	0.00	1.84	1.10	0.98	0.87	7.72%
YoY %	-8.72%	0.00%	0.00%	67.27%	12.24%	12.64%	-	-
Horiz. %	156.32%	171.26%	0.00%	211.49%	126.44%	112.64%	100.00%	-
P/NAPS	0.51	0.57	0.58	0.40	0.65	0.99	1.06	-11.47%
YoY %	-10.53%	-1.72%	45.00%	-38.46%	-34.34%	-6.60%	-	-
Horiz. %	48.11%	53.77%	54.72%	37.74%	61.32%	93.40%	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