[GENTING] YoY Quarter Result on 31-Mar-2024 [#1]

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Quarter Result
Revenue	7,431,337	5,822,508	4,213,859	2,253,067	4,109,218	5,572,801	5,250,756	5.95%
YoY %	27.63%	38.18%	87.03%	-45.17%	-26.26%	6.13%	-	-
Horiz. %	141.53%	110.89%	80.25%	42.91%	78.26%	106.13%	100.00%	-
PBT	1,380,447	568,003	12,398	-486,920	-218,205	1,179,090	1,440,460	-0.70%
YoY %	143.04%	4,481.41%	102.55%	-123.15%	-118.51%	-18.14%	-	-
Horiz. %	95.83%	39.43%	0.86%	-33.80%	-15.15%	81.86%	100.00%	-
Tax	-381,835	-272,812	-185,877	-47,477	-124,738	-207,727	-323,019	2.82%
YoY %	-39.96%	-46.77%	-291.51%	61.94%	39.95%	35.69%	-	-
Horiz. %	118.21%	84.46%	57.54%	14.70%	38.62%	64.31%	100.00%	-
NP	998,612	295,191	-173,479	-534,397	-342,943	971,363	1,117,441	-1.85%
YoY %	238.29%	270.16%	67.54%	-55.83%	-135.31%	-13.07%	-	-
Horiz. %	89.37%	26.42%	-15.52%	-47.82%	-30.69%	86.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	588,866	98,036	-199,681	-331,759	-132,318	561,640	602,704	-0.38%
YoY %	500.66%	149.10%	39.81%	-150.73%	-123.56%	-6.81%	-	-
Horiz. %	97.70%	16.27%	-33.13%	-55.05%	-21.95%	93.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.66%	48.03%	1,499.25%	-	-	17.62%	22.42%	-
YoY %	-42.41%	-96.80%	0.00%	-	-	-21.41%	-	-
Horiz. %	123.37%	214.23%	6,687.11%	-	-	78.59%	100.00%	-
Total Cost	6,432,725	5,527,317	4,387,338	2,787,464	4,452,161	4,601,438	4,133,315	7.64%
YoY %	16.38%	25.98%	57.40%	-37.39%	-3.24%	11.33%	-	-
Horiz. %	155.63%	133.73%	106.15%	67.44%	107.71%	111.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	34,578,386	31,767,450	31,805,956	33,076,654	35,040,461	34,110,998	33,391,697	0.58%
YoY %	8.85%	-0.12%	-3.84%	-5.60%	2.72%	2.15%	-	-
Horiz. %	103.55%	95.14%	95.25%	99.06%	104.94%	102.15%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Equity
Net Worth	34,578,386	31,767,450	31,805,956	33,076,654	35,040,461	34,110,998	33,391,697	0.58%
YoY %	8.85%	-0.12%	-3.84%	-5.60%	2.72%	2.15%	-	-
Horiz. %	103.55%	95.14%	95.25%	99.06%	104.94%	102.15%	100.00%	-
NOSH	3,876,896	3,876,896	3,876,896	3,876,896	3,876,896	3,876,896	3,857,826	0.08%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.49%	-	-
Horiz. %	100.49%	100.49%	100.49%	100.49%	100.49%	100.49%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Ratio Analysis
NP Margin	13.44%	5.07%	-4.12%	-23.72%	-8.35%	17.43%	21.28%	-
YoY %	165.09%	223.06%	82.63%	-184.07%	-147.91%	-18.09%	-	-
Horiz. %	63.16%	23.83%	-19.36%	-111.47%	-39.24%	81.91%	100.00%	-
ROE	1.70%	0.31%	-0.63%	-1.00%	-0.38%	1.65%	1.80%	-
YoY %	448.39%	149.21%	37.00%	-163.16%	-123.03%	-8.33%	-	-
Horiz. %	94.44%	17.22%	-35.00%	-55.56%	-21.11%	91.67%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Per Share
RPS	192.99	151.21	109.43	58.51	106.72	144.75	137.12	5.85%
YoY %	27.63%	38.18%	87.03%	-45.17%	-26.27%	5.56%	-	-
Horiz. %	140.75%	110.28%	79.81%	42.67%	77.83%	105.56%	100.00%	-
EPS	15.29	2.55	-5.19	-8.62	-3.44	14.59	15.74	-0.48%
YoY %	499.61%	149.13%	39.79%	-150.58%	-123.58%	-7.31%	-	-
Horiz. %	97.14%	16.20%	-32.97%	-54.76%	-21.86%	92.69%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	8.98	8.25	8.26	8.59	9.10	8.86	8.72	0.49%
YoY %	8.85%	-0.12%	-3.84%	-5.60%	2.71%	1.61%	-	-
Horiz. %	102.98%	94.61%	94.72%	98.51%	104.36%	101.61%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Adjusted Per Share Value based on latest NOSH - 3,876,896
RPS	191.68	150.18	108.69	58.12	105.99	143.74	135.44	5.95%
YoY %	27.63%	38.17%	87.01%	-45.16%	-26.26%	6.13%	-	-
Horiz. %	141.52%	110.88%	80.25%	42.91%	78.26%	106.13%	100.00%	-
EPS	15.19	2.53	-5.15	-8.56	-3.41	14.49	15.55	-0.38%
YoY %	500.40%	149.13%	39.84%	-151.03%	-123.53%	-6.82%	-	-
Horiz. %	97.68%	16.27%	-33.12%	-55.05%	-21.93%	93.18%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	8.9191	8.194	8.204	8.5317	9.0383	8.7985	8.613	0.58%
YoY %	8.85%	-0.12%	-3.84%	-5.61%	2.73%	2.15%	-	-
Horiz. %	103.55%	95.14%	95.25%	99.06%	104.94%	102.15%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/24	31/03/23	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	-
Price	4.70	4.66	4.68	5.03	3.75	6.64	8.73	-
P/RPS	2.44	3.08	4.28	8.60	3.51	4.59	6.37	-14.76%
YoY %	-20.78%	-28.04%	-50.23%	145.01%	-23.53%	-27.94%	-	-
Horiz. %	38.30%	48.35%	67.19%	135.01%	55.10%	72.06%	100.00%	-
P/EPS	30.73	183.03	-90.25	-58.38	-109.13	45.52	55.47	-9.36%
YoY %	-83.21%	302.80%	-54.59%	46.50%	-339.74%	-17.94%	-	-
Horiz. %	55.40%	329.96%	-162.70%	-105.25%	-196.74%	82.06%	100.00%	-
EY	3.25	0.55	-1.11	-1.71	-0.92	2.20	1.80	10.33%
YoY %	490.91%	149.55%	35.09%	-85.87%	-141.82%	22.22%	-	-
Horiz. %	180.56%	30.56%	-61.67%	-95.00%	-51.11%	122.22%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.52	0.56	0.57	0.59	0.41	0.75	1.00	-10.31%
YoY %	-7.14%	-1.75%	-3.39%	43.90%	-45.33%	-25.00%	-	-
Horiz. %	52.00%	56.00%	57.00%	59.00%	41.00%	75.00%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Price Multiplier on Announcement Date
Date	30/05/24	25/05/23	26/05/22	25/05/21	21/05/20	23/05/19	24/05/18	-
Price	4.85	4.33	4.88	4.91	4.08	6.33	8.44	-
P/RPS	2.51	2.86	4.46	8.39	3.82	4.37	6.16	-13.88%
YoY %	-12.24%	-35.87%	-46.84%	119.63%	-12.59%	-29.06%	-	-
Horiz. %	40.75%	46.43%	72.40%	136.20%	62.01%	70.94%	100.00%	-
P/EPS	31.71	170.07	-94.10	-56.99	-118.73	43.39	53.62	-8.37%
YoY %	-81.35%	280.73%	-65.12%	52.00%	-373.63%	-19.08%	-	-
Horiz. %	59.14%	317.18%	-175.49%	-106.28%	-221.43%	80.92%	100.00%	-
EY	3.15	0.59	-1.06	-1.75	-0.84	2.30	1.86	9.16%
YoY %	433.90%	155.66%	39.43%	-108.33%	-136.52%	23.66%	-	-
Horiz. %	169.35%	31.72%	-56.99%	-94.09%	-45.16%	123.66%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.54	0.52	0.59	0.57	0.45	0.71	0.97	-9.29%
YoY %	3.85%	-11.86%	3.51%	26.67%	-36.62%	-26.80%	-	-
Horiz. %	55.67%	53.61%	60.82%	58.76%	46.39%	73.20%	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