[GENTING] QoQ Quarter Result on 2018-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 5,294,994 5,445,725 5,572,801 5,397,445 5,381,457 4,823,315 5,250,756 0.56% QoQ % -2.77% -2.28% 3.25% 0.30% 11.57% -8.14% - Horiz. % 100.84% 103.71% 106.13% 102.79% 102.49% 91.86% 100.00%
PBT 954,053 1,329,898 1,179,090 1,129,085 -268,563 1,117,416 1,440,460 -24.00% QoQ % -28.26% 12.79% 4.43% 520.42% -124.03% -22.43% - Horiz. % 66.23% 92.32% 81.86% 78.38% -18.64% 77.57% 100.00%
Tax -236,519 -272,920 -207,727 105,224 -462,842 -293,892 -323,019 -18.75% QoQ % 13.34% -31.38% -297.41% 122.73% -57.49% 9.02% - Horiz. % 73.22% 84.49% 64.31% -32.58% 143.29% 90.98% 100.00%
NP 717,534 1,056,978 971,363 1,234,309 -731,405 823,524 1,117,441 -25.55% QoQ % -32.11% 8.81% -21.30% 268.76% -188.81% -26.30% - Horiz. % 64.21% 94.59% 86.93% 110.46% -65.45% 73.70% 100.00%
NP to SH 305,682 599,679 561,640 655,161 -275,799 383,515 602,704 -36.38% QoQ % -49.03% 6.77% -14.27% 337.55% -171.91% -36.37% - Horiz. % 50.72% 99.50% 93.19% 108.70% -45.76% 63.63% 100.00%
Tax Rate 24.79 % 20.52 % 17.62 % -9.32 % - % 26.30 % 22.42 % 6.92% QoQ % 20.81% 16.46% 289.06% 0.00% 0.00% 17.31% - Horiz. % 110.57% 91.53% 78.59% -41.57% 0.00% 117.31% 100.00%
Total Cost 4,577,460 4,388,747 4,601,438 4,163,136 6,112,862 3,999,791 4,133,315 7.03% QoQ % 4.30% -4.62% 10.53% -31.90% 52.83% -3.23% - Horiz. % 110.75% 106.18% 111.33% 100.72% 147.89% 96.77% 100.00%
Net Worth 34,809,423 34,770,916 34,110,998 34,270,338 33,634,896 33,564,816 33,391,697 2.81% QoQ % 0.11% 1.93% -0.46% 1.89% 0.21% 0.52% - Horiz. % 104.25% 104.13% 102.15% 102.63% 100.73% 100.52% 100.00%
Dividend 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - 250,289 - 500,578 - 325,686 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 76.85% 0.00% 153.70% 0.00% 100.00% -
Div Payout % - % 41.74 % - % 76.41 % - % 84.92 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 49.15% 0.00% 89.98% 0.00% 100.00% -
Equity 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 34,809,423 34,770,916 34,110,998 34,270,338 33,634,896 33,564,816 33,391,697 2.81% QoQ % 0.11% 1.93% -0.46% 1.89% 0.21% 0.52% - Horiz. % 104.25% 104.13% 102.15% 102.63% 100.73% 100.52% 100.00%
NOSH 3,850,600 3,850,600 3,850,000 3,850,600 3,839,600 3,831,600 3,829,323 0.37% QoQ % 0.00% 0.02% -0.02% 0.29% 0.21% 0.06% - Horiz. % 100.56% 100.56% 100.54% 100.56% 100.27% 100.06% 100.00%
Ratio Analysis 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 13.55 % 19.41 % 17.43 % 22.87 % -13.59 % 17.07 % 21.28 % -25.97% QoQ % -30.19% 11.36% -23.79% 268.29% -179.61% -19.78% - Horiz. % 63.67% 91.21% 81.91% 107.47% -63.86% 80.22% 100.00%
ROE 0.88 % 1.72 % 1.65 % 1.91 % -0.82 % 1.14 % 1.80 % -37.91% QoQ % -48.84% 4.24% -13.61% 332.93% -171.93% -36.67% - Horiz. % 48.89% 95.56% 91.67% 106.11% -45.56% 63.33% 100.00%
Per Share 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 137.51 141.43 144.75 140.17 140.16 125.88 137.12 0.19% QoQ % -2.77% -2.29% 3.27% 0.01% 11.34% -8.20% - Horiz. % 100.28% 103.14% 105.56% 102.22% 102.22% 91.80% 100.00%
EPS 7.94 15.57 14.59 17.01 -7.18 10.01 15.74 -36.60% QoQ % -49.00% 6.72% -14.23% 336.91% -171.73% -36.40% - Horiz. % 50.44% 98.92% 92.69% 108.07% -45.62% 63.60% 100.00%
DPS 0.00 6.50 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% 76.47% 0.00% 152.94% 0.00% 100.00% -
NAPS 9.0400 9.0300 8.8600 8.9000 8.7600 8.7600 8.7200 2.43% QoQ % 0.11% 1.92% -0.45% 1.60% 0.00% 0.46% - Horiz. % 103.67% 103.56% 101.61% 102.06% 100.46% 100.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,876,896 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 136.58 140.47 143.74 139.22 138.81 124.41 135.44 0.56% QoQ % -2.77% -2.27% 3.25% 0.30% 11.57% -8.14% - Horiz. % 100.84% 103.71% 106.13% 102.79% 102.49% 91.86% 100.00%
EPS 7.88 15.47 14.49 16.90 -7.11 9.89 15.55 -36.41% QoQ % -49.06% 6.76% -14.26% 337.69% -171.89% -36.40% - Horiz. % 50.68% 99.49% 93.18% 108.68% -45.72% 63.60% 100.00%
DPS 0.00 6.46 0.00 12.91 0.00 8.40 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 76.90% 0.00% 153.69% 0.00% 100.00% -
NAPS 8.9787 8.9688 8.7985 8.8396 8.6757 8.6577 8.6130 2.81% QoQ % 0.11% 1.94% -0.46% 1.89% 0.21% 0.52% - Horiz. % 104.25% 104.13% 102.15% 102.63% 100.73% 100.52% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 5.7400 6.7700 6.6400 6.1000 7.8100 8.4100 8.7300 -
P/RPS 4.17 4.79 4.59 4.35 5.57 6.68 6.37 -24.59% QoQ % -12.94% 4.36% 5.52% -21.90% -16.62% 4.87% - Horiz. % 65.46% 75.20% 72.06% 68.29% 87.44% 104.87% 100.00%
P/EPS 72.31 43.47 45.52 35.85 -108.73 84.02 55.47 19.31% QoQ % 66.34% -4.50% 26.97% 132.97% -229.41% 51.47% - Horiz. % 130.36% 78.37% 82.06% 64.63% -196.02% 151.47% 100.00%
EY 1.38 2.30 2.20 2.79 -0.92 1.19 1.80 -16.22% QoQ % -40.00% 4.55% -21.15% 403.26% -177.31% -33.89% - Horiz. % 76.67% 127.78% 122.22% 155.00% -51.11% 66.11% 100.00%
DY 0.00 0.96 0.00 2.13 0.00 1.01 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 95.05% 0.00% 210.89% 0.00% 100.00% -
P/NAPS 0.63 0.75 0.75 0.69 0.89 0.96 1.00 -26.49% QoQ % -16.00% 0.00% 8.70% -22.47% -7.29% -4.00% - Horiz. % 63.00% 75.00% 75.00% 69.00% 89.00% 96.00% 100.00%
Price Multiplier on Announcement Date 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 28/11/19 29/08/19 23/05/19 27/02/19 30/11/18 29/08/18 24/05/18 -
Price 5.8500 5.9000 6.3300 7.3200 6.2800 8.7000 8.4400 -
P/RPS 4.25 4.17 4.37 5.22 4.48 6.91 6.16 -21.90% QoQ % 1.92% -4.58% -16.28% 16.52% -35.17% 12.18% - Horiz. % 68.99% 67.69% 70.94% 84.74% 72.73% 112.18% 100.00%
P/EPS 73.69 37.88 43.39 43.02 -87.43 86.92 53.62 23.59% QoQ % 94.54% -12.70% 0.86% 149.21% -200.59% 62.10% - Horiz. % 137.43% 70.65% 80.92% 80.23% -163.05% 162.10% 100.00%
EY 1.36 2.64 2.30 2.32 -1.14 1.15 1.86 -18.82% QoQ % -48.48% 14.78% -0.86% 303.51% -199.13% -38.17% - Horiz. % 73.12% 141.94% 123.66% 124.73% -61.29% 61.83% 100.00%
DY 0.00 1.10 0.00 1.78 0.00 0.98 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 112.24% 0.00% 181.63% 0.00% 100.00% -
P/NAPS 0.65 0.65 0.71 0.82 0.72 0.99 0.97 -23.41% QoQ % 0.00% -8.45% -13.41% 13.89% -27.27% 2.06% - Horiz. % 67.01% 67.01% 73.20% 84.54% 74.23% 102.06% 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 2018.pdf 
