[GENTING] QoQ TTM Result on 2017-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 20,714,166 20,372,289 20,502,151 20,019,594 19,514,010 19,158,125 18,430,738 8.09% QoQ % 1.68% -0.63% 2.41% 2.59% 1.86% 3.95% - Horiz. % 112.39% 110.53% 111.24% 108.62% 105.88% 103.95% 100.00%
PBT 3,124,615 4,212,026 4,243,304 4,258,674 6,195,099 6,828,273 6,446,694 -38.27% QoQ % -25.82% -0.74% -0.36% -31.26% -9.27% 5.92% - Horiz. % 48.47% 65.34% 65.82% 66.06% 96.10% 105.92% 100.00%
Tax -1,324,777 -1,144,610 -1,116,063 -1,073,675 -1,187,968 -1,156,559 -1,022,626 18.82% QoQ % -15.74% -2.56% -3.95% 9.62% -2.72% -13.10% - Horiz. % 129.55% 111.93% 109.14% 104.99% 116.17% 113.10% 100.00%
NP 1,799,838 3,067,416 3,127,241 3,184,999 5,007,131 5,671,714 5,424,068 -52.04% QoQ % -41.32% -1.91% -1.81% -36.39% -11.72% 4.57% - Horiz. % 33.18% 56.55% 57.65% 58.72% 92.31% 104.57% 100.00%
NP to SH 843,570 1,310,496 1,383,313 1,383,671 2,394,227 2,780,310 2,666,145 -53.53% QoQ % -35.63% -5.26% -0.03% -42.21% -13.89% 4.28% - Horiz. % 31.64% 49.15% 51.88% 51.90% 89.80% 104.28% 100.00%
Tax Rate 42.40 % 27.17 % 26.30 % 25.21 % 19.18 % 16.94 % 15.86 % 92.51% QoQ % 56.05% 3.31% 4.32% 31.44% 13.22% 6.81% - Horiz. % 267.34% 171.31% 165.83% 158.95% 120.93% 106.81% 100.00%
Total Cost 18,914,328 17,304,873 17,374,910 16,834,595 14,506,879 13,486,411 13,006,670 28.33% QoQ % 9.30% -0.40% 3.21% 16.05% 7.57% 3.69% - Horiz. % 145.42% 133.05% 133.58% 129.43% 111.53% 103.69% 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 822,970 822,970 816,267 816,267 784,444 784,444 465,462 46.17% QoQ % 0.00% 0.82% 0.00% 4.06% 0.00% 68.53% - Horiz. % 176.81% 176.81% 175.37% 175.37% 168.53% 168.53% 100.00%
Div Payout % 97.56 % 62.80 % 59.01 % 58.99 % 32.76 % 28.21 % 17.46 % 214.56% QoQ % 55.35% 6.42% 0.03% 80.07% 16.13% 61.57% - Horiz. % 558.76% 359.68% 337.97% 337.86% 187.63% 161.57% 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 8.69 % 15.06 % 15.25 % 15.91 % 25.66 % 29.60 % 29.43 % -55.62% QoQ % -42.30% -1.25% -4.15% -38.00% -13.31% 0.58% - Horiz. % 29.53% 51.17% 51.82% 54.06% 87.19% 100.58% 100.00%
ROE 2.51 % 3.90 % 4.14 % 4.10 % 6.92 % 8.04 % 7.96 % -53.64% QoQ % -35.64% -5.80% 0.98% -40.75% -13.93% 1.01% - Horiz. % 31.53% 48.99% 52.01% 51.51% 86.93% 101.01% 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 539.49 531.69 535.40 523.35 513.56 510.51 495.10 5.89% QoQ % 1.47% -0.69% 2.30% 1.91% 0.60% 3.11% - Horiz. % 108.97% 107.39% 108.14% 105.71% 103.73% 103.11% 100.00%
EPS 21.97 34.20 36.12 36.17 63.01 74.09 71.62 -54.48% QoQ % -35.76% -5.32% -0.14% -42.60% -14.95% 3.45% - Horiz. % 30.68% 47.75% 50.43% 50.50% 87.98% 103.45% 100.00%
DPS 21.50 21.50 21.32 21.34 20.64 21.00 12.50 43.51% QoQ % 0.00% 0.84% -0.09% 3.39% -1.71% 68.00% - Horiz. % 172.00% 172.00% 170.56% 170.72% 165.12% 168.00% 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 534.30 525.48 528.83 516.38 503.34 494.16 475.40 8.09% QoQ % 1.68% -0.63% 2.41% 2.59% 1.86% 3.95% - Horiz. % 112.39% 110.53% 111.24% 108.62% 105.88% 103.95% 100.00%
EPS 21.76 33.80 35.68 35.69 61.76 71.71 68.77 -53.53% QoQ % -35.62% -5.27% -0.03% -42.21% -13.88% 4.28% - Horiz. % 31.64% 49.15% 51.88% 51.90% 89.81% 104.28% 100.00%
DPS 21.23 21.23 21.05 21.05 20.23 20.23 12.01 46.15% QoQ % 0.00% 0.86% 0.00% 4.05% 0.00% 68.44% - Horiz. % 176.77% 176.77% 175.27% 175.27% 168.44% 168.44% 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 1.45 1.58 1.63 1.76 1.86 1.84 1.94 -17.63% QoQ % -8.23% -3.07% -7.39% -5.38% 1.09% -5.15% - Horiz. % 74.74% 81.44% 84.02% 90.72% 95.88% 94.85% 100.00%
P/EPS 35.55 24.59 24.17 25.43 15.16 12.70 13.39 91.62% QoQ % 44.57% 1.74% -4.95% 67.74% 19.37% -5.15% - Horiz. % 265.50% 183.64% 180.51% 189.92% 113.22% 94.85% 100.00%
EY 2.81 4.07 4.14 3.93 6.60 7.87 7.47 -47.86% QoQ % -30.96% -1.69% 5.34% -40.45% -16.14% 5.35% - Horiz. % 37.62% 54.48% 55.42% 52.61% 88.35% 105.35% 100.00%
DY 2.75 2.56 2.44 2.32 2.16 2.23 1.30 64.71% QoQ % 7.42% 4.92% 5.17% 7.41% -3.14% 71.54% - Horiz. % 211.54% 196.92% 187.69% 178.46% 166.15% 171.54% 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 1.16 1.64 1.58 1.72 1.78 1.92 1.97 -29.72% QoQ % -29.27% 3.80% -8.14% -3.37% -7.29% -2.54% - Horiz. % 58.88% 83.25% 80.20% 87.31% 90.36% 97.46% 100.00%
P/EPS 28.58 25.44 23.36 24.85 14.52 13.21 13.59 64.07% QoQ % 12.34% 8.90% -6.00% 71.14% 9.92% -2.80% - Horiz. % 210.30% 187.20% 171.89% 182.86% 106.84% 97.20% 100.00%
EY 3.50 3.93 4.28 4.02 6.89 7.57 7.36 -39.05% QoQ % -10.94% -8.18% 6.47% -41.65% -8.98% 2.85% - Horiz. % 47.55% 53.40% 58.15% 54.62% 93.61% 102.85% 100.00%
DY 3.42 2.47 2.53 2.37 2.26 2.15 1.28 92.44% QoQ % 38.46% -2.37% 6.75% 4.87% 5.12% 67.97% - Horiz. % 267.19% 192.97% 197.66% 185.16% 176.56% 167.97% 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 
