[GENTING] YoY TTM Result on 30-Sep-2015 [#3]

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
TTM Result
Revenue	20,714,166	19,514,010	18,532,172	17,802,962	17,998,827	16,949,584	17,590,451	2.76%
YoY %	6.15%	5.30%	4.10%	-1.09%	6.19%	-3.64%	-	-
Horiz. %	117.76%	110.94%	105.35%	101.21%	102.32%	96.36%	100.00%	-
PBT	3,124,615	6,195,099	3,450,038	3,632,499	4,451,878	4,548,041	5,246,350	-8.27%
YoY %	-49.56%	79.57%	-5.02%	-18.41%	-2.11%	-13.31%	-	-
Horiz. %	59.56%	118.08%	65.76%	69.24%	84.86%	86.69%	100.00%	-
Tax	-1,324,777	-1,187,968	-738,990	-978,163	-971,394	1,123,098	-1,013,739	4.55%
YoY %	-11.52%	-60.76%	24.45%	-0.70%	-186.49%	210.79%	-	-
Horiz. %	130.68%	117.19%	72.90%	96.49%	95.82%	-110.79%	100.00%	-
NP	1,799,838	5,007,131	2,711,048	2,654,336	3,480,484	5,671,139	4,232,611	-13.27%
YoY %	-64.05%	84.69%	2.14%	-23.74%	-38.63%	33.99%	-	-
Horiz. %	42.52%	118.30%	64.05%	62.71%	82.23%	133.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	843,570	2,394,227	1,333,602	1,322,902	1,706,131	3,802,119	2,280,510	-15.26%
YoY %	-64.77%	79.53%	0.81%	-22.46%	-55.13%	66.72%	-	-
Horiz. %	36.99%	104.99%	58.48%	58.01%	74.81%	166.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	42.40%	19.18%	21.42%	26.93%	21.82%	-24.69%	19.32%	-
YoY %	121.06%	-10.46%	-20.46%	23.42%	188.38%	-227.80%	-	-
Horiz. %	219.46%	99.28%	110.87%	139.39%	112.94%	-127.80%	100.00%	-
Total Cost	18,914,328	14,506,879	15,821,124	15,148,626	14,518,343	11,278,445	13,357,840	5.96%
YoY %	30.38%	-8.31%	4.44%	4.34%	28.73%	-15.57%	-	-
Horiz. %	141.60%	108.60%	118.44%	113.41%	108.69%	84.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	33,634,896	34,577,648	32,547,195	32,242,131	25,829,978	23,936,062	19,182,130	9.80%
YoY %	-2.73%	6.24%	0.95%	24.82%	7.91%	24.78%	-	-
Horiz. %	175.34%	180.26%	169.67%	168.08%	134.66%	124.78%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Dividend
Div	822,970	784,444	130,077	111,466	37,169	2,013,184	295,395	18.61%
YoY %	4.91%	503.06%	16.70%	199.89%	-98.15%	581.52%	-	-
Horiz. %	278.60%	265.56%	44.03%	37.73%	12.58%	681.52%	100.00%	-
Div Payout %	97.56%	32.76%	9.75%	8.43%	2.18%	52.95%	12.95%	-
YoY %	197.80%	236.00%	15.66%	286.70%	-95.88%	308.88%	-	-
Horiz. %	753.36%	252.97%	75.29%	65.10%	16.83%	408.88%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Equity
Net Worth	33,634,896	34,577,648	32,547,195	32,242,131	25,829,978	23,936,062	19,182,130	9.80%
YoY %	-2.73%	6.24%	0.95%	24.82%	7.91%	24.78%	-	-
Horiz. %	175.34%	180.26%	169.67%	168.08%	134.66%	124.78%	100.00%	-
NOSH	3,876,699	3,799,741	3,723,935	3,718,815	3,716,543	3,693,836	3,695,978	0.79%
YoY %	2.03%	2.04%	0.14%	0.06%	0.61%	-0.06%	-	-
Horiz. %	104.89%	102.81%	100.76%	100.62%	100.56%	99.94%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Ratio Analysis
NP Margin	8.69%	25.66%	14.63%	14.91%	19.34%	33.46%	24.06%	-
YoY %	-66.13%	75.39%	-1.88%	-22.91%	-42.20%	39.07%	-	-
Horiz. %	36.12%	106.65%	60.81%	61.97%	80.38%	139.07%	100.00%	-
ROE	2.51%	6.92%	4.10%	4.10%	6.61%	15.88%	11.89%	-
YoY %	-63.73%	68.78%	0.00%	-37.97%	-58.38%	33.56%	-	-
Horiz. %	21.11%	58.20%	34.48%	34.48%	55.59%	133.56%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Per Share
RPS	539.49	513.56	497.65	478.73	484.29	458.86	475.93	2.11%
YoY %	5.05%	3.20%	3.95%	-1.15%	5.54%	-3.59%	-	-
Horiz. %	113.35%	107.91%	104.56%	100.59%	101.76%	96.41%	100.00%	-
EPS	21.97	63.01	35.81	35.57	45.91	102.93	61.70	-15.80%
YoY %	-65.13%	75.96%	0.67%	-22.52%	-55.40%	66.82%	-	-
Horiz. %	35.61%	102.12%	58.04%	57.65%	74.41%	166.82%	100.00%	-
DPS	21.50	20.64	3.50	3.00	1.00	54.50	8.00	17.90%
YoY %	4.17%	489.71%	16.67%	200.00%	-98.17%	581.25%	-	-
Horiz. %	268.75%	258.00%	43.75%	37.50%	12.50%	681.25%	100.00%	-
NAPS	8.76	9.10	8.74	8.67	6.95	6.48	5.19	9.11%
YoY %	-3.74%	4.12%	0.81%	24.75%	7.25%	24.86%	-	-
Horiz. %	168.79%	175.34%	168.40%	167.05%	133.91%	124.86%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Adjusted Per Share Value based on latest NOSH - 3,718,815
RPS	534.30	503.34	478.02	459.21	464.26	437.19	453.73	2.76%
YoY %	6.15%	5.30%	4.10%	-1.09%	6.19%	-3.65%	-	-
Horiz. %	117.76%	110.93%	105.35%	101.21%	102.32%	96.35%	100.00%	-
EPS	21.76	61.76	34.40	34.12	44.01	98.07	58.82	-15.26%
YoY %	-64.77%	79.53%	0.82%	-22.47%	-55.12%	66.73%	-	-
Horiz. %	36.99%	105.00%	58.48%	58.01%	74.82%	166.73%	100.00%	-
DPS	21.23	20.23	3.36	2.88	0.96	51.93	7.62	18.61%
YoY %	4.94%	502.08%	16.67%	200.00%	-98.15%	581.50%	-	-
Horiz. %	278.61%	265.49%	44.09%	37.80%	12.60%	681.50%	100.00%	-
NAPS	8.6757	8.9189	8.3952	8.3165	6.6625	6.174	4.9478	9.80%
YoY %	-2.73%	6.24%	0.95%	24.83%	7.91%	24.78%	-	-
Horiz. %	175.34%	180.26%	169.68%	168.08%	134.66%	124.78%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	-
Price	7.81	9.55	7.93	7.27	9.49	10.40	8.71	-
P/RPS	1.45	1.86	1.59	1.52	1.96	2.27	1.83	-3.80%
YoY %	-22.04%	16.98%	4.61%	-22.45%	-13.66%	24.04%	-	-
Horiz. %	79.23%	101.64%	86.89%	83.06%	107.10%	124.04%	100.00%	-
P/EPS	35.55	15.16	22.14	20.44	20.67	10.10	14.12	16.62%
YoY %	134.50%	-31.53%	8.32%	-1.11%	104.65%	-28.47%	-	-
Horiz. %	251.77%	107.37%	156.80%	144.76%	146.39%	71.53%	100.00%	-
EY	2.81	6.60	4.52	4.89	4.84	9.90	7.08	-14.26%
YoY %	-57.42%	46.02%	-7.57%	1.03%	-51.11%	39.83%	-	-
Horiz. %	39.69%	93.22%	63.84%	69.07%	68.36%	139.83%	100.00%	-
DY	2.75	2.16	0.44	0.41	0.11	5.24	0.92	20.01%
YoY %	27.31%	390.91%	7.32%	272.73%	-97.90%	469.57%	-	-
Horiz. %	298.91%	234.78%	47.83%	44.57%	11.96%	569.57%	100.00%	-
P/NAPS	0.89	1.05	0.91	0.84	1.37	1.60	1.68	-10.04%
YoY %	-15.24%	15.38%	8.33%	-38.69%	-14.37%	-4.76%	-	-
Horiz. %	52.98%	62.50%	54.17%	50.00%	81.55%	95.24%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Announcement Date
Date	30/11/18	23/11/17	24/11/16	26/11/15	21/11/14	28/11/13	29/11/12	-
Price	6.28	9.15	8.06	7.30	9.40	10.36	8.82	-
P/RPS	1.16	1.78	1.62	1.52	1.94	2.26	1.85	-7.48%
YoY %	-34.83%	9.88%	6.58%	-21.65%	-14.16%	22.16%	-	-
Horiz. %	62.70%	96.22%	87.57%	82.16%	104.86%	122.16%	100.00%	-
P/EPS	28.58	14.52	22.51	20.52	20.48	10.06	14.29	12.24%
YoY %	96.83%	-35.50%	9.70%	0.20%	103.58%	-29.60%	-	-
Horiz. %	200.00%	101.61%	157.52%	143.60%	143.32%	70.40%	100.00%	-
EY	3.50	6.89	4.44	4.87	4.88	9.94	7.00	-10.90%
YoY %	-49.20%	55.18%	-8.83%	-0.20%	-50.91%	42.00%	-	-
Horiz. %	50.00%	98.43%	63.43%	69.57%	69.71%	142.00%	100.00%	-
DY	3.42	2.26	0.43	0.41	0.11	5.26	0.91	24.67%
YoY %	51.33%	425.58%	4.88%	272.73%	-97.91%	478.02%	-	-
Horiz. %	375.82%	248.35%	47.25%	45.05%	12.09%	578.02%	100.00%	-
P/NAPS	0.72	1.01	0.92	0.84	1.35	1.60	1.70	-13.33%
YoY %	-28.71%	9.78%	9.52%	-37.78%	-15.62%	-5.88%	-	-
Horiz. %	42.35%	59.41%	54.12%	49.41%	79.41%	94.12%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Moomoo MY

One App To Trade Malaysia & US Stock With 0* Commission

Latest Videos

MQ Market Updates - 23 April 2024

MQ Trader

MQ Trading Signals

2024-04-24 12:10:00

EMA 5

5 Mins

SELL

2024-04-24 12:05:00

EMA 5

5 Mins

BUY

2024-04-24 11:45:00

EMA 5

5 Mins

SELL

2024-04-24 10:20:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-04-24 10:20:00

TURTLE SYSTEM 55

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

OPENSYS

OPENSYS (M) BHD

1000

SAPNRG

SAPURA ENERGY BERHAD

445

MPI

MALAYSIAN PACIFIC INDUSTRIES

382

HLIND

HONG LEONG INDUSTRIES BHD

381

PTRANS

PERAK TRANSIT BERHAD

379

DNEX

DAGANG NEXCHANGE BERHAD

269

YTLPOWR

YTL POWER INTERNATIONAL BHD

268

GENTING

GENTING BHD

228

MAYBANK

MALAYAN BANKING BHD

226

MRCB

MALAYSIAN RESOURCES CORPORATION BERHAD

213

Daily Stocks

HSI-HUS

0.145

-0.025

188,154,500

TALAMT

0.01

0.00

182,888,500

HSI-CVM

0.235

+0.035

153,830,700

INIX-OR

0.02

0.00

141,839,900

TWL

0.03

0.00

103,307,000

BPURI

0.075

0.00

84,540,100

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HSW

0.055

-0.02

57,183,000

E&O-LR

0.055

+0.01

56,261,700

HSI-HSY

0.015

-0.025

47,282,900

More active Stocks

DIN045801028

104.75

+0.75

100

MPI

30.50

+0.52

67,800

NVIDIA-C1

4.26

+0.30

20,500

AJI

19.40

+0.24

13,200

UTDPLT

25.98

+0.22

220,700

CHINAETF-MYR

4.50

+0.20

60,300

PETDAG

21.80

+0.20

31,400

SCOMNET-WA

0.84

+0.19

517,600

HSI-CVK

0.72

+0.185

2,000

SCOMNET

1.50

+0.18

9,913,800

More gainer Stocks

ALLIANZ

21.10

-0.34

10,600

HSI-HS7

0.12

-0.275

1,910,000

KOMARK-WD

0.02

-0.19

2,000

APOLLO

6.41

-0.14

27,200

KUAISHO-C17

0.08

-0.12

58,800

HSI-HS5

0.69

-0.11

26,500

EKOVEST-C54

0.045

-0.105

24,200

NIKKEI-HC

0.715

-0.10

78,000

NESTLE

126.30

-0.10

55,300

KHIND

2.65

-0.10

100

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More