[GENTING] QoQ Quarter Result on 2022-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 5,822,508 6,361,852 6,121,556 5,686,447 4,213,859 4,837,629 3,502,146 40.38% QoQ % -8.48% 3.93% 7.65% 34.95% -12.89% 38.13% - Horiz. % 166.26% 181.66% 174.79% 162.37% 120.32% 138.13% 100.00%
PBT 568,003 119,769 734,472 398,425 12,398 301,466 -278,302 - QoQ % 374.25% -83.69% 84.34% 3,113.62% -95.89% 208.32% - Horiz. % -204.10% -43.04% -263.91% -143.16% -4.45% -108.32% 100.00%
Tax -272,812 -371,077 -375,596 -288,093 -185,877 -254,691 -48,195 217.96% QoQ % 26.48% 1.20% -30.37% -54.99% 27.02% -428.46% - Horiz. % 566.06% 769.95% 779.33% 597.77% 385.68% 528.46% 100.00%
NP 295,191 -251,308 358,876 110,332 -173,479 46,775 -326,497 - QoQ % 217.46% -170.03% 225.27% 163.60% -470.88% 114.33% - Horiz. % -90.41% 76.97% -109.92% -33.79% 53.13% -14.33% 100.00%
NP to SH 98,036 -168,718 128,024 -59,534 -199,681 -129,805 -344,553 - QoQ % 158.11% -231.79% 315.04% 70.19% -53.83% 62.33% - Horiz. % -28.45% 48.97% -37.16% 17.28% 57.95% 37.67% 100.00%
Tax Rate 48.03 % 309.83 % 51.14 % 72.31 % 1,499.25 % 84.48 % - % - QoQ % -84.50% 505.85% -29.28% -95.18% 1,674.68% 0.00% - Horiz. % 56.85% 366.75% 60.54% 85.59% 1,774.68% 100.00% -
Total Cost 5,527,317 6,613,160 5,762,680 5,576,115 4,387,338 4,790,854 3,828,643 27.76% QoQ % -16.42% 14.76% 3.35% 27.10% -8.42% 25.13% - Horiz. % 144.37% 172.73% 150.51% 145.64% 114.59% 125.13% 100.00%
Net Worth 31,767,450 31,690,436 32,383,545 31,805,956 31,805,956 31,805,956 32,152,511 -0.80% QoQ % 0.24% -2.14% 1.82% 0.00% 0.00% -1.08% - Horiz. % 98.80% 98.56% 100.72% 98.92% 98.92% 98.92% 100.00%
Dividend 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - 346,554 - 269,542 - 423,566 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 81.82% 0.00% 63.64% 0.00% 100.00% -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 31,767,450 31,690,436 32,383,545 31,805,956 31,805,956 31,805,956 32,152,511 -0.80% QoQ % 0.24% -2.14% 1.82% 0.00% 0.00% -1.08% - Horiz. % 98.80% 98.56% 100.72% 98.92% 98.92% 98.92% 100.00%
NOSH 3,850,600 3,850,600 3,850,600 3,850,600 3,850,600 3,850,600 3,850,600 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 5.07 % -3.95 % 5.86 % 1.94 % -4.12 % 0.97 % -9.32 % - QoQ % 228.35% -167.41% 202.06% 147.09% -524.74% 110.41% - Horiz. % -54.40% 42.38% -62.88% -20.82% 44.21% -10.41% 100.00%
ROE 0.31 % -0.53 % 0.40 % -0.19 % -0.63 % -0.41 % -1.07 % - QoQ % 158.49% -232.50% 310.53% 69.84% -53.66% 61.68% - Horiz. % -28.97% 49.53% -37.38% 17.76% 58.88% 38.32% 100.00%
Per Share 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 151.21 165.22 158.98 147.68 109.43 125.63 90.95 40.38% QoQ % -8.48% 3.93% 7.65% 34.95% -12.90% 38.13% - Horiz. % 166.26% 181.66% 174.80% 162.37% 120.32% 138.13% 100.00%
EPS 2.55 -4.38 3.32 -1.55 -5.19 -3.37 -8.95 - QoQ % 158.22% -231.93% 314.19% 70.13% -54.01% 62.35% - Horiz. % -28.49% 48.94% -37.09% 17.32% 57.99% 37.65% 100.00%
DPS 0.00 9.00 0.00 7.00 0.00 11.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 81.82% 0.00% 63.64% 0.00% 100.00% -
NAPS 8.2500 8.2300 8.4100 8.2600 8.2600 8.2600 8.3500 -0.80% QoQ % 0.24% -2.14% 1.82% 0.00% 0.00% -1.08% - Horiz. % 98.80% 98.56% 100.72% 98.92% 98.92% 98.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,876,896 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 150.18 164.10 157.90 146.68 108.69 124.78 90.33 40.39% QoQ % -8.48% 3.93% 7.65% 34.95% -12.89% 38.14% - Horiz. % 166.26% 181.67% 174.80% 162.38% 120.33% 138.14% 100.00%
EPS 2.53 -4.35 3.30 -1.54 -5.15 -3.35 -8.89 - QoQ % 158.16% -231.82% 314.29% 70.10% -53.73% 62.32% - Horiz. % -28.46% 48.93% -37.12% 17.32% 57.93% 37.68% 100.00%
DPS 0.00 8.94 0.00 6.95 0.00 10.93 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 81.79% 0.00% 63.59% 0.00% 100.00% -
NAPS 8.1940 8.1742 8.3530 8.2040 8.2040 8.2040 8.2934 -0.80% QoQ % 0.24% -2.14% 1.82% 0.00% 0.00% -1.08% - Horiz. % 98.80% 98.56% 100.72% 98.92% 98.92% 98.92% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 4.6600 4.4800 4.4800 4.5400 4.6800 4.6700 5.0400 -
P/RPS 3.08 2.71 2.82 3.07 4.28 3.72 5.54 -32.41% QoQ % 13.65% -3.90% -8.14% -28.27% 15.05% -32.85% - Horiz. % 55.60% 48.92% 50.90% 55.42% 77.26% 67.15% 100.00%
P/EPS 183.03 -102.25 134.75 -293.64 -90.25 -138.53 -56.33 - QoQ % 279.00% -175.88% 145.89% -225.36% 34.85% -145.93% - Horiz. % -324.92% 181.52% -239.22% 521.29% 160.22% 245.93% 100.00%
EY 0.55 -0.98 0.74 -0.34 -1.11 -0.72 -1.78 - QoQ % 156.12% -232.43% 317.65% 69.37% -54.17% 59.55% - Horiz. % -30.90% 55.06% -41.57% 19.10% 62.36% 40.45% 100.00%
DY 0.00 2.01 0.00 1.54 0.00 2.36 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 85.17% 0.00% 65.25% 0.00% 100.00% -
P/NAPS 0.56 0.54 0.53 0.55 0.57 0.57 0.60 -4.50% QoQ % 3.70% 1.89% -3.64% -3.51% 0.00% -5.00% - Horiz. % 93.33% 90.00% 88.33% 91.67% 95.00% 95.00% 100.00%
Price Multiplier on Announcement Date 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 25/05/23 - 24/11/22 25/08/22 26/05/22 24/02/22 25/11/21 -
Price 4.3300 4.7100 4.4800 4.7000 4.8800 4.5000 4.9400 -
P/RPS 2.86 2.85 2.82 3.18 4.46 3.58 5.43 -34.81% QoQ % 0.35% 1.06% -11.32% -28.70% 24.58% -34.07% - Horiz. % 52.67% 52.49% 51.93% 58.56% 82.14% 65.93% 100.00%
P/EPS 170.07 -107.49 134.75 -303.99 -94.10 -133.49 -55.21 - QoQ % 258.22% -179.77% 144.33% -223.05% 29.51% -141.79% - Horiz. % -308.04% 194.69% -244.07% 550.61% 170.44% 241.79% 100.00%
EY 0.59 -0.93 0.74 -0.33 -1.06 -0.75 -1.81 - QoQ % 163.44% -225.68% 324.24% 68.87% -41.33% 58.56% - Horiz. % -32.60% 51.38% -40.88% 18.23% 58.56% 41.44% 100.00%
DY 0.00 1.91 0.00 1.49 0.00 2.44 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 78.28% 0.00% 61.07% 0.00% 100.00% -
P/NAPS 0.52 0.57 0.53 0.57 0.59 0.54 0.59 -8.08% QoQ % -8.77% 7.55% -7.02% -3.39% 9.26% -8.47% - Horiz. % 88.14% 96.61% 89.83% 96.61% 100.00% 91.53% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
GENT-2nd Grp Qtrly Rept 2022.pdf 
