[GENTING] YoY TTM Result on 30-Sep-2016 [#3]

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
TTM Result
Revenue	21,710,965	20,714,166	19,514,010	18,532,172	17,802,962	17,998,827	16,949,584	4.21%
YoY %	4.81%	6.15%	5.30%	4.10%	-1.09%	6.19%	-	-
Horiz. %	128.09%	122.21%	115.13%	109.34%	105.03%	106.19%	100.00%	-
PBT	4,592,126	3,124,615	6,195,099	3,450,038	3,632,499	4,451,878	4,548,041	0.16%
YoY %	46.97%	-49.56%	79.57%	-5.02%	-18.41%	-2.11%	-	-
Horiz. %	100.97%	68.70%	136.21%	75.86%	79.87%	97.89%	100.00%	-
Tax	-611,942	-1,324,777	-1,187,968	-738,990	-978,163	-971,394	1,123,098	-
YoY %	53.81%	-11.52%	-60.76%	24.45%	-0.70%	-186.49%	-	-
Horiz. %	-54.49%	-117.96%	-105.78%	-65.80%	-87.10%	-86.49%	100.00%	-
NP	3,980,184	1,799,838	5,007,131	2,711,048	2,654,336	3,480,484	5,671,139	-5.72%
YoY %	121.14%	-64.05%	84.69%	2.14%	-23.74%	-38.63%	-	-
Horiz. %	70.18%	31.74%	88.29%	47.80%	46.80%	61.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,122,162	843,570	2,394,227	1,333,602	1,322,902	1,706,131	3,802,119	-9.25%
YoY %	151.57%	-64.77%	79.53%	0.81%	-22.46%	-55.13%	-	-
Horiz. %	55.82%	22.19%	62.97%	35.08%	34.79%	44.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.33%	42.40%	19.18%	21.42%	26.93%	21.82%	-24.69%	-
YoY %	-68.56%	121.06%	-10.46%	-20.46%	23.42%	188.38%	-	-
Horiz. %	-53.99%	-171.73%	-77.68%	-86.76%	-109.07%	-88.38%	100.00%	-
Total Cost	17,730,781	18,914,328	14,506,879	15,821,124	15,148,626	14,518,343	11,278,445	7.82%
YoY %	-6.26%	30.38%	-8.31%	4.44%	4.34%	28.73%	-	-
Horiz. %	157.21%	167.70%	128.62%	140.28%	134.31%	128.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	34,809,423	33,634,896	34,577,648	32,547,195	32,242,131	25,829,978	23,936,062	6.43%
YoY %	3.49%	-2.73%	6.24%	0.95%	24.82%	7.91%	-	-
Horiz. %	145.43%	140.52%	144.46%	135.98%	134.70%	107.91%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Dividend
Div	750,867	822,970	784,444	130,077	111,466	37,169	2,013,184	-15.15%
YoY %	-8.76%	4.91%	503.06%	16.70%	199.89%	-98.15%	-	-
Horiz. %	37.30%	40.88%	38.97%	6.46%	5.54%	1.85%	100.00%	-
Div Payout %	35.38%	97.56%	32.76%	9.75%	8.43%	2.18%	52.95%	-
YoY %	-63.74%	197.80%	236.00%	15.66%	286.70%	-95.88%	-	-
Horiz. %	66.82%	184.25%	61.87%	18.41%	15.92%	4.12%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Equity
Net Worth	34,809,423	33,634,896	34,577,648	32,547,195	32,242,131	25,829,978	23,936,062	6.43%
YoY %	3.49%	-2.73%	6.24%	0.95%	24.82%	7.91%	-	-
Horiz. %	145.43%	140.52%	144.46%	135.98%	134.70%	107.91%	100.00%	-
NOSH	3,876,896	3,876,699	3,799,741	3,723,935	3,718,815	3,716,543	3,693,836	0.80%
YoY %	0.01%	2.03%	2.04%	0.14%	0.06%	0.61%	-	-
Horiz. %	104.96%	104.95%	102.87%	100.81%	100.68%	100.61%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Ratio Analysis
NP Margin	18.33%	8.69%	25.66%	14.63%	14.91%	19.34%	33.46%	-
YoY %	110.93%	-66.13%	75.39%	-1.88%	-22.91%	-42.20%	-	-
Horiz. %	54.78%	25.97%	76.69%	43.72%	44.56%	57.80%	100.00%	-
ROE	6.10%	2.51%	6.92%	4.10%	4.10%	6.61%	15.88%	-
YoY %	143.03%	-63.73%	68.78%	0.00%	-37.97%	-58.38%	-	-
Horiz. %	38.41%	15.81%	43.58%	25.82%	25.82%	41.62%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Per Share
RPS	563.83	539.49	513.56	497.65	478.73	484.29	458.86	3.49%
YoY %	4.51%	5.05%	3.20%	3.95%	-1.15%	5.54%	-	-
Horiz. %	122.88%	117.57%	111.92%	108.45%	104.33%	105.54%	100.00%	-
EPS	55.11	21.97	63.01	35.81	35.57	45.91	102.93	-9.88%
YoY %	150.84%	-65.13%	75.96%	0.67%	-22.52%	-55.40%	-	-
Horiz. %	53.54%	21.34%	61.22%	34.79%	34.56%	44.60%	100.00%	-
DPS	19.50	21.50	20.64	3.50	3.00	1.00	54.50	-15.73%
YoY %	-9.30%	4.17%	489.71%	16.67%	200.00%	-98.17%	-	-
Horiz. %	35.78%	39.45%	37.87%	6.42%	5.50%	1.83%	100.00%	-
NAPS	9.04	8.76	9.10	8.74	8.67	6.95	6.48	5.70%
YoY %	3.20%	-3.74%	4.12%	0.81%	24.75%	7.25%	-	-
Horiz. %	139.51%	135.19%	140.43%	134.88%	133.80%	107.25%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Adjusted Per Share Value based on latest NOSH - 3,723,935
RPS	560.01	534.30	503.34	478.02	459.21	464.26	437.19	4.21%
YoY %	4.81%	6.15%	5.30%	4.10%	-1.09%	6.19%	-	-
Horiz. %	128.09%	122.21%	115.13%	109.34%	105.04%	106.19%	100.00%	-
EPS	54.74	21.76	61.76	34.40	34.12	44.01	98.07	-9.25%
YoY %	151.56%	-64.77%	79.53%	0.82%	-22.47%	-55.12%	-	-
Horiz. %	55.82%	22.19%	62.98%	35.08%	34.79%	44.88%	100.00%	-
DPS	19.37	21.23	20.23	3.36	2.88	0.96	51.93	-15.15%
YoY %	-8.76%	4.94%	502.08%	16.67%	200.00%	-98.15%	-	-
Horiz. %	37.30%	40.88%	38.96%	6.47%	5.55%	1.85%	100.00%	-
NAPS	8.9787	8.6757	8.9189	8.3952	8.3165	6.6625	6.174	6.43%
YoY %	3.49%	-2.73%	6.24%	0.95%	24.83%	7.91%	-	-
Horiz. %	145.43%	140.52%	144.46%	135.98%	134.70%	107.91%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	-
Price	5.74	7.81	9.55	7.93	7.27	9.49	10.40	-
P/RPS	1.02	1.45	1.86	1.59	1.52	1.96	2.27	-12.47%
YoY %	-29.66%	-22.04%	16.98%	4.61%	-22.45%	-13.66%	-	-
Horiz. %	44.93%	63.88%	81.94%	70.04%	66.96%	86.34%	100.00%	-
P/EPS	10.42	35.55	15.16	22.14	20.44	20.67	10.10	0.52%
YoY %	-70.69%	134.50%	-31.53%	8.32%	-1.11%	104.65%	-	-
Horiz. %	103.17%	351.98%	150.10%	219.21%	202.38%	204.65%	100.00%	-
EY	9.60	2.81	6.60	4.52	4.89	4.84	9.90	-0.51%
YoY %	241.64%	-57.42%	46.02%	-7.57%	1.03%	-51.11%	-	-
Horiz. %	96.97%	28.38%	66.67%	45.66%	49.39%	48.89%	100.00%	-
DY	3.40	2.75	2.16	0.44	0.41	0.11	5.24	-6.95%
YoY %	23.64%	27.31%	390.91%	7.32%	272.73%	-97.90%	-	-
Horiz. %	64.89%	52.48%	41.22%	8.40%	7.82%	2.10%	100.00%	-
P/NAPS	0.63	0.89	1.05	0.91	0.84	1.37	1.60	-14.38%
YoY %	-29.21%	-15.24%	15.38%	8.33%	-38.69%	-14.37%	-	-
Horiz. %	39.38%	55.62%	65.62%	56.88%	52.50%	85.62%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Price Multiplier on Announcement Date
Date	28/11/19	30/11/18	23/11/17	24/11/16	26/11/15	21/11/14	28/11/13	-
Price	5.85	6.28	9.15	8.06	7.30	9.40	10.36	-
P/RPS	1.04	1.16	1.78	1.62	1.52	1.94	2.26	-12.12%
YoY %	-10.34%	-34.83%	9.88%	6.58%	-21.65%	-14.16%	-	-
Horiz. %	46.02%	51.33%	78.76%	71.68%	67.26%	85.84%	100.00%	-
P/EPS	10.61	28.58	14.52	22.51	20.52	20.48	10.06	0.89%
YoY %	-62.88%	96.83%	-35.50%	9.70%	0.20%	103.58%	-	-
Horiz. %	105.47%	284.10%	144.33%	223.76%	203.98%	203.58%	100.00%	-
EY	9.42	3.50	6.89	4.44	4.87	4.88	9.94	-0.89%
YoY %	169.14%	-49.20%	55.18%	-8.83%	-0.20%	-50.91%	-	-
Horiz. %	94.77%	35.21%	69.32%	44.67%	48.99%	49.09%	100.00%	-
DY	3.33	3.42	2.26	0.43	0.41	0.11	5.26	-7.33%
YoY %	-2.63%	51.33%	425.58%	4.88%	272.73%	-97.91%	-	-
Horiz. %	63.31%	65.02%	42.97%	8.17%	7.79%	2.09%	100.00%	-
P/NAPS	0.65	0.72	1.01	0.92	0.84	1.35	1.60	-13.93%
YoY %	-9.72%	-28.71%	9.78%	9.52%	-37.78%	-15.62%	-	-
Horiz. %	40.62%	45.00%	63.12%	57.50%	52.50%	84.38%	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