[GENTING] QoQ Quarter Result on 2017-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 5,381,457 4,823,315 5,250,756 5,258,638 5,039,580 4,953,177 4,768,599 8.39% QoQ % 11.57% -8.14% -0.15% 4.35% 1.74% 3.87% - Horiz. % 112.85% 101.15% 110.11% 110.28% 105.68% 103.87% 100.00%
PBT -268,563 1,117,416 1,440,460 835,302 818,848 1,148,694 1,513,740 - QoQ % -124.03% -22.43% 72.45% 2.01% -28.71% -24.12% - Horiz. % -17.74% 73.82% 95.16% 55.18% 54.09% 75.88% 100.00%
Tax -462,842 -293,892 -323,019 -245,024 -282,675 -265,345 -276,399 40.97% QoQ % -57.49% 9.02% -31.83% 13.32% -6.53% 4.00% - Horiz. % 167.45% 106.33% 116.87% 88.65% 102.27% 96.00% 100.00%
NP -731,405 823,524 1,117,441 590,278 536,173 883,349 1,237,341 - QoQ % -188.81% -26.30% 89.31% 10.09% -39.30% -28.61% - Horiz. % -59.11% 66.56% 90.31% 47.71% 43.33% 71.39% 100.00%
NP to SH -275,799 383,515 602,704 133,150 191,127 456,332 668,421 - QoQ % -171.91% -36.37% 352.65% -30.33% -58.12% -31.73% - Horiz. % -41.26% 57.38% 90.17% 19.92% 28.59% 68.27% 100.00%
Tax Rate - % 26.30 % 22.42 % 29.33 % 34.52 % 23.10 % 18.26 % - QoQ % 0.00% 17.31% -23.56% -15.03% 49.44% 26.51% - Horiz. % 0.00% 144.03% 122.78% 160.62% 189.05% 126.51% 100.00%
Total Cost 6,112,862 3,999,791 4,133,315 4,668,360 4,503,407 4,069,828 3,531,258 44.12% QoQ % 52.83% -3.23% -11.46% 3.66% 10.65% 15.25% - Horiz. % 173.11% 113.27% 117.05% 132.20% 127.53% 115.25% 100.00%
Net Worth 33,634,896 33,564,816 33,391,697 33,777,124 34,577,648 34,562,646 33,503,442 0.26% QoQ % 0.21% 0.52% -1.14% -2.32% 0.04% 3.16% - Horiz. % 100.39% 100.18% 99.67% 100.82% 103.21% 103.16% 100.00%
Dividend 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - 325,686 - 497,284 - 318,982 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 102.10% 0.00% 155.90% 0.00% 100.00% -
Div Payout % - % 84.92 % - % 373.48 % - % 69.90 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 121.49% 0.00% 534.31% 0.00% 100.00% -
Equity 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 33,634,896 33,564,816 33,391,697 33,777,124 34,577,648 34,562,646 33,503,442 0.26% QoQ % 0.21% 0.52% -1.14% -2.32% 0.04% 3.16% - Horiz. % 100.39% 100.18% 99.67% 100.82% 103.21% 103.16% 100.00%
NOSH 3,839,600 3,831,600 3,829,323 3,825,269 3,799,741 3,752,730 3,722,604 2.08% QoQ % 0.21% 0.06% 0.11% 0.67% 1.25% 0.81% - Horiz. % 103.14% 102.93% 102.87% 102.76% 102.07% 100.81% 100.00%
Ratio Analysis 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -13.59 % 17.07 % 21.28 % 11.22 % 10.64 % 17.83 % 25.95 % - QoQ % -179.61% -19.78% 89.66% 5.45% -40.33% -31.29% - Horiz. % -52.37% 65.78% 82.00% 43.24% 41.00% 68.71% 100.00%
ROE -0.82 % 1.14 % 1.80 % 0.39 % 0.55 % 1.32 % 2.00 % - QoQ % -171.93% -36.67% 361.54% -29.09% -58.33% -34.00% - Horiz. % -41.00% 57.00% 90.00% 19.50% 27.50% 66.00% 100.00%
Per Share 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 140.16 125.88 137.12 137.47 132.63 131.99 128.10 6.18% QoQ % 11.34% -8.20% -0.25% 3.65% 0.48% 3.04% - Horiz. % 109.41% 98.27% 107.04% 107.31% 103.54% 103.04% 100.00%
EPS -7.18 10.01 15.74 3.48 5.03 12.16 17.95 - QoQ % -171.73% -36.40% 352.30% -30.82% -58.63% -32.26% - Horiz. % -40.00% 55.77% 87.69% 19.39% 28.02% 67.74% 100.00%
DPS 0.00 8.50 0.00 13.00 0.00 8.50 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% 0.00% 152.94% 0.00% 100.00% -
NAPS 8.7600 8.7600 8.7200 8.8300 9.1000 9.2100 9.0000 -1.78% QoQ % 0.00% 0.46% -1.25% -2.97% -1.19% 2.33% - Horiz. % 97.33% 97.33% 96.89% 98.11% 101.11% 102.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,876,896 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 138.81 124.41 135.44 135.64 129.99 127.76 123.00 8.39% QoQ % 11.57% -8.14% -0.15% 4.35% 1.75% 3.87% - Horiz. % 112.85% 101.15% 110.11% 110.28% 105.68% 103.87% 100.00%
EPS -7.11 9.89 15.55 3.43 4.93 11.77 17.24 - QoQ % -171.89% -36.40% 353.35% -30.43% -58.11% -31.73% - Horiz. % -41.24% 57.37% 90.20% 19.90% 28.60% 68.27% 100.00%
DPS 0.00 8.40 0.00 12.83 0.00 8.23 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 102.07% 0.00% 155.89% 0.00% 100.00% -
NAPS 8.6757 8.6577 8.6130 8.7124 8.9189 8.9150 8.6418 0.26% QoQ % 0.21% 0.52% -1.14% -2.32% 0.04% 3.16% - Horiz. % 100.39% 100.18% 99.67% 100.82% 103.21% 103.16% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 7.8100 8.4100 8.7300 9.2000 9.5500 9.4100 9.5900 -
P/RPS 5.57 6.68 6.37 6.69 7.20 7.13 7.49 -17.90% QoQ % -16.62% 4.87% -4.78% -7.08% 0.98% -4.81% - Horiz. % 74.37% 89.19% 85.05% 89.32% 96.13% 95.19% 100.00%
P/EPS -108.73 84.02 55.47 264.31 189.86 77.38 53.41 - QoQ % -229.41% 51.47% -79.01% 39.21% 145.36% 44.88% - Horiz. % -203.58% 157.31% 103.86% 494.87% 355.48% 144.88% 100.00%
EY -0.92 1.19 1.80 0.38 0.53 1.29 1.87 - QoQ % -177.31% -33.89% 373.68% -28.30% -58.91% -31.02% - Horiz. % -49.20% 63.64% 96.26% 20.32% 28.34% 68.98% 100.00%
DY 0.00 1.01 0.00 1.41 0.00 0.90 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 112.22% 0.00% 156.67% 0.00% 100.00% -
P/NAPS 0.89 0.96 1.00 1.04 1.05 1.02 1.07 -11.55% QoQ % -7.29% -4.00% -3.85% -0.95% 2.94% -4.67% - Horiz. % 83.18% 89.72% 93.46% 97.20% 98.13% 95.33% 100.00%
Price Multiplier on Announcement Date 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 30/11/18 29/08/18 24/05/18 27/02/18 23/11/17 24/08/17 29/05/17 -
Price 6.2800 8.7000 8.4400 8.9900 9.1500 9.7900 9.7300 -
P/RPS 4.48 6.91 6.16 6.54 6.90 7.42 7.60 -29.67% QoQ % -35.17% 12.18% -5.81% -5.22% -7.01% -2.37% - Horiz. % 58.95% 90.92% 81.05% 86.05% 90.79% 97.63% 100.00%
P/EPS -87.43 86.92 53.62 258.27 181.91 80.51 54.19 - QoQ % -200.59% 62.10% -79.24% 41.98% 125.95% 48.57% - Horiz. % -161.34% 160.40% 98.95% 476.60% 335.69% 148.57% 100.00%
EY -1.14 1.15 1.86 0.39 0.55 1.24 1.85 - QoQ % -199.13% -38.17% 376.92% -29.09% -55.65% -32.97% - Horiz. % -61.62% 62.16% 100.54% 21.08% 29.73% 67.03% 100.00%
DY 0.00 0.98 0.00 1.45 0.00 0.87 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 112.64% 0.00% 166.67% 0.00% 100.00% -
P/NAPS 0.72 0.99 0.97 1.02 1.01 1.06 1.08 -23.67% QoQ % -27.27% 2.06% -4.90% 0.99% -4.72% -1.85% - Horiz. % 66.67% 91.67% 89.81% 94.44% 93.52% 98.15% 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-4th Grp Qtrly Rept 2017.pdf 
