[GENTING] YoY Quarter Result on 31-Dec-2022 [#4]

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Quarter Result
Revenue	7,267,363	6,361,852	4,837,629	3,048,075	5,303,023	5,397,445	5,258,638	5.53%
YoY %	14.23%	31.51%	58.71%	-42.52%	-1.75%	2.64%	-	-
Horiz. %	138.20%	120.98%	91.99%	57.96%	100.84%	102.64%	100.00%	-
PBT	865,551	119,769	301,466	291,869	1,119,541	1,129,085	835,302	0.59%
YoY %	622.68%	-60.27%	3.29%	-73.93%	-0.85%	35.17%	-	-
Horiz. %	103.62%	14.34%	36.09%	34.94%	134.03%	135.17%	100.00%	-
Tax	-336,015	-371,077	-254,691	-136,441	-184,321	105,224	-245,024	5.40%
YoY %	9.45%	-45.70%	-86.67%	25.98%	-275.17%	142.94%	-	-
Horiz. %	137.14%	151.45%	103.95%	55.68%	75.23%	-42.94%	100.00%	-
NP	529,536	-251,308	46,775	155,428	935,220	1,234,309	590,278	-1.79%
YoY %	310.71%	-637.27%	-69.91%	-83.38%	-24.23%	109.11%	-	-
Horiz. %	89.71%	-42.57%	7.92%	26.33%	158.44%	209.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	150,099	-168,718	-129,805	24,977	528,822	655,161	133,150	2.01%
YoY %	188.96%	-29.98%	-619.70%	-95.28%	-19.28%	392.05%	-	-
Horiz. %	112.73%	-126.71%	-97.49%	18.76%	397.16%	492.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	38.82%	309.83%	84.48%	46.75%	16.46%	-9.32%	29.33%	-
YoY %	-87.47%	266.75%	80.71%	184.02%	276.61%	-131.78%	-	-
Horiz. %	132.36%	1,056.36%	288.03%	159.39%	56.12%	-31.78%	100.00%	-
Total Cost	6,737,827	6,613,160	4,790,854	2,892,647	4,367,803	4,163,136	4,668,360	6.30%
YoY %	1.89%	38.04%	65.62%	-33.77%	4.92%	-10.82%	-	-
Horiz. %	144.33%	141.66%	102.62%	61.96%	93.56%	89.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	33,692,750	31,690,436	31,805,956	32,961,137	35,348,509	34,270,338	33,777,124	-0.04%
YoY %	6.32%	-0.36%	-3.50%	-6.75%	3.15%	1.46%	-	-
Horiz. %	99.75%	93.82%	94.16%	97.58%	104.65%	101.46%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Dividend
Div	346,554	346,554	423,566	327,301	596,843	500,578	497,284	-5.83%
YoY %	0.00%	-18.18%	29.41%	-45.16%	19.23%	0.66%	-	-
Horiz. %	69.69%	69.69%	85.18%	65.82%	120.02%	100.66%	100.00%	-
Div Payout %	230.88%	0.00%	0.00%	1,310.41%	112.86%	76.41%	373.48%	-
YoY %	0.00%	0.00%	0.00%	1,061.09%	47.70%	-79.54%	-	-
Horiz. %	61.82%	0.00%	0.00%	350.86%	30.22%	20.46%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Equity
Net Worth	33,692,750	31,690,436	31,805,956	32,961,137	35,348,509	34,270,338	33,777,124	-0.04%
YoY %	6.32%	-0.36%	-3.50%	-6.75%	3.15%	1.46%	-	-
Horiz. %	99.75%	93.82%	94.16%	97.58%	104.65%	101.46%	100.00%	-
NOSH	3,876,896	3,876,896	3,876,896	3,876,896	3,876,896	3,876,896	3,851,782	0.10%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.65%	-	-
Horiz. %	100.65%	100.65%	100.65%	100.65%	100.65%	100.65%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Ratio Analysis
NP Margin	7.29%	-3.95%	0.97%	5.10%	17.64%	22.87%	11.22%	-
YoY %	284.56%	-507.22%	-80.98%	-71.09%	-22.87%	103.83%	-	-
Horiz. %	64.97%	-35.20%	8.65%	45.45%	157.22%	203.83%	100.00%	-
ROE	0.45%	-0.53%	-0.41%	0.08%	1.50%	1.91%	0.39%	-
YoY %	184.91%	-29.27%	-612.50%	-94.67%	-21.47%	389.74%	-	-
Horiz. %	115.38%	-135.90%	-105.13%	20.51%	384.62%	489.74%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Per Share
RPS	188.73	165.22	125.63	79.16	137.72	140.17	137.47	5.42%
YoY %	14.23%	31.51%	58.70%	-42.52%	-1.75%	1.96%	-	-
Horiz. %	137.29%	120.19%	91.39%	57.58%	100.18%	101.96%	100.00%	-
EPS	3.90	-4.38	-3.37	0.65	13.73	17.01	3.48	1.91%
YoY %	189.04%	-29.97%	-618.46%	-95.27%	-19.28%	388.79%	-	-
Horiz. %	112.07%	-125.86%	-96.84%	18.68%	394.54%	488.79%	100.00%	-
DPS	9.00	9.00	11.00	8.50	15.50	13.00	13.00	-5.94%
YoY %	0.00%	-18.18%	29.41%	-45.16%	19.23%	0.00%	-	-
Horiz. %	69.23%	69.23%	84.62%	65.38%	119.23%	100.00%	100.00%	-
NAPS	8.75	8.23	8.26	8.56	9.18	8.90	8.83	-0.15%
YoY %	6.32%	-0.36%	-3.50%	-6.75%	3.15%	0.79%	-	-
Horiz. %	99.09%	93.20%	93.54%	96.94%	103.96%	100.79%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Adjusted Per Share Value based on latest NOSH - 3,876,896
RPS	187.45	164.10	124.78	78.62	136.79	139.22	135.64	5.53%
YoY %	14.23%	31.51%	58.71%	-42.53%	-1.75%	2.64%	-	-
Horiz. %	138.20%	120.98%	91.99%	57.96%	100.85%	102.64%	100.00%	-
EPS	3.87	-4.35	-3.35	0.64	13.64	16.90	3.43	2.03%
YoY %	188.97%	-29.85%	-623.44%	-95.31%	-19.29%	392.71%	-	-
Horiz. %	112.83%	-126.82%	-97.67%	18.66%	397.67%	492.71%	100.00%	-
DPS	8.94	8.94	10.93	8.44	15.39	12.91	12.83	-5.84%
YoY %	0.00%	-18.21%	29.50%	-45.16%	19.21%	0.62%	-	-
Horiz. %	69.68%	69.68%	85.19%	65.78%	119.95%	100.62%	100.00%	-
NAPS	8.6907	8.1742	8.204	8.5019	9.1177	8.8396	8.7124	-0.04%
YoY %	6.32%	-0.36%	-3.50%	-6.75%	3.15%	1.46%	-	-
Horiz. %	99.75%	93.82%	94.16%	97.58%	104.65%	101.46%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/23	30/12/22	31/12/21	31/12/20	31/12/19	31/12/18	29/12/17	-
Price	4.62	4.48	4.67	4.46	6.05	6.10	9.20	-
P/RPS	2.45	2.71	3.72	5.63	4.39	4.35	6.69	-15.40%
YoY %	-9.59%	-27.15%	-33.93%	28.25%	0.92%	-34.98%	-	-
Horiz. %	36.62%	40.51%	55.61%	84.16%	65.62%	65.02%	100.00%	-
P/EPS	118.52	-102.25	-138.53	687.58	44.05	35.85	264.31	-12.50%
YoY %	215.91%	26.19%	-120.15%	1,460.91%	22.87%	-86.44%	-	-
Horiz. %	44.84%	-38.69%	-52.41%	260.14%	16.67%	13.56%	100.00%	-
EY	0.84	-0.98	-0.72	0.15	2.27	2.79	0.38	14.12%
YoY %	185.71%	-36.11%	-580.00%	-93.39%	-18.64%	634.21%	-	-
Horiz. %	221.05%	-257.89%	-189.47%	39.47%	597.37%	734.21%	100.00%	-
DY	1.95	2.01	2.36	1.91	2.56	2.13	1.41	5.55%
YoY %	-2.99%	-14.83%	23.56%	-25.39%	20.19%	51.06%	-	-
Horiz. %	138.30%	142.55%	167.38%	135.46%	181.56%	151.06%	100.00%	-
P/NAPS	0.53	0.54	0.57	0.52	0.66	0.69	1.04	-10.62%
YoY %	-1.85%	-5.26%	9.62%	-21.21%	-4.35%	-33.65%	-	-
Horiz. %	50.96%	51.92%	54.81%	50.00%	63.46%	66.35%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Price Multiplier on Announcement Date
Date	29/02/24	23/02/23	24/02/22	25/02/21	27/02/20	27/02/19	27/02/18	-
Price	4.77	4.71	4.50	4.63	5.16	7.32	8.99	-
P/RPS	2.53	2.85	3.58	5.85	3.75	5.22	6.54	-14.63%
YoY %	-11.23%	-20.39%	-38.80%	56.00%	-28.16%	-20.18%	-	-
Horiz. %	38.69%	43.58%	54.74%	89.45%	57.34%	79.82%	100.00%	-
P/EPS	122.37	-107.49	-133.49	713.79	37.57	43.02	258.27	-11.70%
YoY %	213.84%	19.48%	-118.70%	1,799.89%	-12.67%	-83.34%	-	-
Horiz. %	47.38%	-41.62%	-51.69%	276.37%	14.55%	16.66%	100.00%	-
EY	0.82	-0.93	-0.75	0.14	2.66	2.32	0.39	13.17%
YoY %	188.17%	-24.00%	-635.71%	-94.74%	14.66%	494.87%	-	-
Horiz. %	210.26%	-238.46%	-192.31%	35.90%	682.05%	594.87%	100.00%	-
DY	1.89	1.91	2.44	1.84	3.00	1.78	1.45	4.51%
YoY %	-1.05%	-21.72%	32.61%	-38.67%	68.54%	22.76%	-	-
Horiz. %	130.34%	131.72%	168.28%	126.90%	206.90%	122.76%	100.00%	-
P/NAPS	0.55	0.57	0.54	0.54	0.56	0.82	1.02	-9.77%
YoY %	-3.51%	5.56%	0.00%	-3.57%	-31.71%	-19.61%	-	-
Horiz. %	53.92%	55.88%	52.94%	52.94%	54.90%	80.39%	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