[GENTING] QoQ TTM Result on 2022-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 24,965,067 23,992,363 22,383,714 20,859,491 18,240,081 15,490,326 13,529,534 50.61% QoQ % 4.05% 7.19% 7.31% 14.36% 17.75% 14.49% - Horiz. % 184.52% 177.33% 165.44% 154.18% 134.82% 114.49% 100.00%
PBT 2,164,724 1,820,669 1,265,064 1,446,761 433,987 -471,464 -970,782 - QoQ % 18.90% 43.92% -12.56% 233.37% 192.05% 51.43% - Horiz. % -222.99% -187.55% -130.31% -149.03% -44.70% 48.57% 100.00%
Tax -1,314,532 -1,307,578 -1,220,643 -1,104,257 -776,856 -580,705 -442,305 107.13% QoQ % -0.53% -7.12% -10.54% -42.14% -33.78% -31.29% - Horiz. % 297.20% 295.63% 275.97% 249.66% 175.64% 131.29% 100.00%
NP 850,192 513,091 44,421 342,504 -342,869 -1,052,169 -1,413,087 - QoQ % 65.70% 1,055.06% -87.03% 199.89% 67.41% 25.54% - Horiz. % -60.17% -36.31% -3.14% -24.24% 24.26% 74.46% 100.00%
NP to SH 217,890 -2,192 -299,909 -260,996 -733,573 -1,237,568 -1,369,646 - QoQ % 10,040.24% 99.27% -14.91% 64.42% 40.72% 9.64% - Horiz. % -15.91% 0.16% 21.90% 19.06% 53.56% 90.36% 100.00%
Tax Rate 60.73 % 71.82 % 96.49 % 76.33 % 179.00 % - % - % - QoQ % -15.44% -25.57% 26.41% -57.36% 0.00% 0.00% - Horiz. % 33.93% 40.12% 53.91% 42.64% 100.00% - -
Total Cost 24,114,875 23,479,272 22,339,293 20,516,987 18,582,950 16,542,495 14,942,621 37.71% QoQ % 2.71% 5.10% 8.88% 10.41% 12.33% 10.71% - Horiz. % 161.38% 157.13% 149.50% 137.31% 124.36% 110.71% 100.00%
Net Worth 33,269,185 31,767,450 31,690,436 32,383,545 31,805,956 31,805,956 31,805,956 3.05% QoQ % 4.73% 0.24% -2.14% 1.82% 0.00% 0.00% - Horiz. % 104.60% 99.88% 99.64% 101.82% 100.00% 100.00% 100.00%
Dividend 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 577,590 616,096 616,096 693,108 693,108 423,566 423,566 23.04% QoQ % -6.25% 0.00% -11.11% 0.00% 63.64% 0.00% - Horiz. % 136.36% 145.45% 145.45% 163.64% 163.64% 100.00% 100.00%
Div Payout % 265.08 % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Equity 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 33,269,185 31,767,450 31,690,436 32,383,545 31,805,956 31,805,956 31,805,956 3.05% QoQ % 4.73% 0.24% -2.14% 1.82% 0.00% 0.00% - Horiz. % 104.60% 99.88% 99.64% 101.82% 100.00% 100.00% 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 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 3.41 % 2.14 % 0.20 % 1.64 % -1.88 % -6.79 % -10.44 % - QoQ % 59.35% 970.00% -87.80% 187.23% 72.31% 34.96% - Horiz. % -32.66% -20.50% -1.92% -15.71% 18.01% 65.04% 100.00%
ROE 0.65 % -0.01 % -0.95 % -0.81 % -2.31 % -3.89 % -4.31 % - QoQ % 6,600.00% 98.95% -17.28% 64.94% 40.62% 9.74% - Horiz. % -15.08% 0.23% 22.04% 18.79% 53.60% 90.26% 100.00%
Per Share 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 648.34 623.08 581.30 541.72 473.69 402.28 351.36 50.61% QoQ % 4.05% 7.19% 7.31% 14.36% 17.75% 14.49% - Horiz. % 184.52% 177.33% 165.44% 154.18% 134.82% 114.49% 100.00%
EPS 5.66 -0.06 -7.79 -6.78 -19.05 -32.14 -35.57 - QoQ % 9,533.33% 99.23% -14.90% 64.41% 40.73% 9.64% - Horiz. % -15.91% 0.17% 21.90% 19.06% 53.56% 90.36% 100.00%
DPS 15.00 16.00 16.00 18.00 18.00 11.00 11.00 23.04% QoQ % -6.25% 0.00% -11.11% 0.00% 63.64% 0.00% - Horiz. % 136.36% 145.45% 145.45% 163.64% 163.64% 100.00% 100.00%
NAPS 8.6400 8.2500 8.2300 8.4100 8.2600 8.2600 8.2600 3.05% QoQ % 4.73% 0.24% -2.14% 1.82% 0.00% 0.00% - Horiz. % 104.60% 99.88% 99.64% 101.82% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,876,896 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 643.94 618.85 577.36 538.05 470.48 399.55 348.98 50.61% QoQ % 4.05% 7.19% 7.31% 14.36% 17.75% 14.49% - Horiz. % 184.52% 177.33% 165.44% 154.18% 134.82% 114.49% 100.00%
EPS 5.62 -0.06 -7.74 -6.73 -18.92 -31.92 -35.33 - QoQ % 9,466.67% 99.22% -15.01% 64.43% 40.73% 9.65% - Horiz. % -15.91% 0.17% 21.91% 19.05% 53.55% 90.35% 100.00%
DPS 14.90 15.89 15.89 17.88 17.88 10.93 10.93 23.01% QoQ % -6.23% 0.00% -11.13% 0.00% 63.59% 0.00% - Horiz. % 136.32% 145.38% 145.38% 163.59% 163.59% 100.00% 100.00%
NAPS 8.5814 8.1940 8.1742 8.3530 8.2040 8.2040 8.2040 3.05% QoQ % 4.73% 0.24% -2.14% 1.82% 0.00% 0.00% - Horiz. % 104.60% 99.88% 99.64% 101.82% 100.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 4.0600 4.6600 4.4800 4.4800 4.5400 4.6800 4.6700 -
P/RPS 0.63 0.75 0.77 0.83 0.96 1.16 1.33 -39.32% QoQ % -16.00% -2.60% -7.23% -13.54% -17.24% -12.78% - Horiz. % 47.37% 56.39% 57.89% 62.41% 72.18% 87.22% 100.00%
P/EPS 71.75 -8,186.04 -57.52 -66.10 -23.83 -14.56 -13.13 - QoQ % 100.88% -14,131.64% 12.98% -177.38% -63.67% -10.89% - Horiz. % -546.46% 62,346.07% 438.08% 503.43% 181.49% 110.89% 100.00%
EY 1.39 -0.01 -1.74 -1.51 -4.20 -6.87 -7.62 - QoQ % 14,000.00% 99.43% -15.23% 64.05% 38.86% 9.84% - Horiz. % -18.24% 0.13% 22.83% 19.82% 55.12% 90.16% 100.00%
DY 3.69 3.43 3.57 4.02 3.96 2.35 2.36 34.82% QoQ % 7.58% -3.92% -11.19% 1.52% 68.51% -0.42% - Horiz. % 156.36% 145.34% 151.27% 170.34% 167.80% 99.58% 100.00%
P/NAPS 0.47 0.56 0.54 0.53 0.55 0.57 0.57 -12.10% QoQ % -16.07% 3.70% 1.89% -3.64% -3.51% 0.00% - Horiz. % 82.46% 98.25% 94.74% 92.98% 96.49% 100.00% 100.00%
Price Multiplier on Announcement Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 24/08/23 25/05/23 23/02/23 24/11/22 25/08/22 26/05/22 24/02/22 -
Price 4.4100 4.3300 4.7100 4.4800 4.7000 4.8800 4.5000 -
P/RPS 0.68 0.69 0.81 0.83 0.99 1.21 1.28 -34.48% QoQ % -1.45% -14.81% -2.41% -16.16% -18.18% -5.47% - Horiz. % 53.12% 53.91% 63.28% 64.84% 77.34% 94.53% 100.00%
P/EPS 77.93 -7,606.34 -60.47 -66.10 -24.67 -15.18 -12.65 - QoQ % 101.02% -12,478.70% 8.52% -167.94% -62.52% -20.00% - Horiz. % -616.05% 60,129.17% 478.02% 522.53% 195.02% 120.00% 100.00%
EY 1.28 -0.01 -1.65 -1.51 -4.05 -6.59 -7.90 - QoQ % 12,900.00% 99.39% -9.27% 62.72% 38.54% 16.58% - Horiz. % -16.20% 0.13% 20.89% 19.11% 51.27% 83.42% 100.00%
DY 3.40 3.70 3.40 4.02 3.83 2.25 2.44 24.83% QoQ % -8.11% 8.82% -15.42% 4.96% 70.22% -7.79% - Horiz. % 139.34% 151.64% 139.34% 164.75% 156.97% 92.21% 100.00%
P/NAPS 0.51 0.52 0.57 0.53 0.57 0.59 0.54 -3.75% QoQ % -1.92% -8.77% 7.55% -7.02% -3.39% 9.26% - Horiz. % 94.44% 96.30% 105.56% 98.15% 105.56% 109.26% 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-3rd Grp Qtrly Rept 2022.pdf 
