[GENTING] YoY Quarter Result on 2018-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 4,837,629 3,048,075 5,303,023 5,397,445 5,258,638 4,753,054 4,919,421 -0.28% YoY % 58.71% -42.52% -1.75% 2.64% 10.64% -3.38% - Horiz. % 98.34% 61.96% 107.80% 109.72% 106.90% 96.62% 100.00%
PBT 301,466 291,869 1,119,541 1,129,085 835,302 2,752,335 726,691 -13.63% YoY % 3.29% -73.93% -0.85% 35.17% -69.65% 278.75% - Horiz. % 41.48% 40.16% 154.06% 155.37% 114.95% 378.75% 100.00%
Tax -254,691 -136,441 -184,321 105,224 -245,024 -359,404 -114,051 14.31% YoY % -86.67% 25.98% -275.17% 142.94% 31.82% -215.13% - Horiz. % 223.31% 119.63% 161.61% -92.26% 214.84% 315.13% 100.00%
NP 46,775 155,428 935,220 1,234,309 590,278 2,392,931 612,640 -34.84% YoY % -69.91% -83.38% -24.23% 109.11% -75.33% 290.59% - Horiz. % 7.63% 25.37% 152.65% 201.47% 96.35% 390.59% 100.00%
NP to SH -129,805 24,977 528,822 655,161 133,150 1,133,898 338,946 - YoY % -619.70% -95.28% -19.28% 392.05% -88.26% 234.54% - Horiz. % -38.30% 7.37% 156.02% 193.29% 39.28% 334.54% 100.00%
Tax Rate 84.48 % 46.75 % 16.46 % -9.32 % 29.33 % 13.06 % 15.69 % 32.36% YoY % 80.71% 184.02% 276.61% -131.78% 124.58% -16.76% - Horiz. % 538.43% 297.96% 104.91% -59.40% 186.93% 83.24% 100.00%
Total Cost 4,790,854 2,892,647 4,367,803 4,163,136 4,668,360 2,360,123 4,306,781 1.79% YoY % 65.62% -33.77% 4.92% -10.82% 97.80% -45.20% - Horiz. % 111.24% 67.16% 101.42% 96.66% 108.40% 54.80% 100.00%
Net Worth 31,805,956 32,961,137 35,348,509 34,270,338 33,777,124 33,997,381 32,630,984 -0.43% YoY % -3.50% -6.75% 3.15% 1.46% -0.65% 4.19% - Horiz. % 97.47% 101.01% 108.33% 105.02% 103.51% 104.19% 100.00%
Dividend 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 423,566 327,301 596,843 500,578 497,284 465,462 130,077 21.72% YoY % 29.41% -45.16% 19.23% 0.66% 6.84% 257.83% - Horiz. % 325.62% 251.62% 458.83% 384.83% 382.30% 357.83% 100.00%
Div Payout % - % 1,310.41 % 112.86 % 76.41 % 373.48 % 41.05 % 38.38 % - YoY % 0.00% 1,061.09% 47.70% -79.54% 809.82% 6.96% - Horiz. % 0.00% 3,414.30% 294.06% 199.09% 973.11% 106.96% 100.00%
Equity 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 31,805,956 32,961,137 35,348,509 34,270,338 33,777,124 33,997,381 32,630,984 -0.43% YoY % -3.50% -6.75% 3.15% 1.46% -0.65% 4.19% - Horiz. % 97.47% 101.01% 108.33% 105.02% 103.51% 104.19% 100.00%
NOSH 3,850,600 3,850,600 3,850,600 3,850,600 3,825,269 3,723,700 3,716,513 0.59% YoY % 0.00% 0.00% 0.00% 0.66% 2.73% 0.19% - Horiz. % 103.61% 103.61% 103.61% 103.61% 102.93% 100.19% 100.00%
Ratio Analysis 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 0.97 % 5.10 % 17.64 % 22.87 % 11.22 % 50.35 % 12.45 % -34.62% YoY % -80.98% -71.09% -22.87% 103.83% -77.72% 304.42% - Horiz. % 7.79% 40.96% 141.69% 183.69% 90.12% 404.42% 100.00%
ROE -0.41 % 0.08 % 1.50 % 1.91 % 0.39 % 3.34 % 1.04 % - YoY % -612.50% -94.67% -21.47% 389.74% -88.32% 221.15% - Horiz. % -39.42% 7.69% 144.23% 183.65% 37.50% 321.15% 100.00%
Per Share 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 125.63 79.16 137.72 140.17 137.47 127.64 132.37 -0.87% YoY % 58.70% -42.52% -1.75% 1.96% 7.70% -3.57% - Horiz. % 94.91% 59.80% 104.04% 105.89% 103.85% 96.43% 100.00%
EPS -3.37 0.65 13.73 17.01 3.48 30.45 9.12 - YoY % -618.46% -95.27% -19.28% 388.79% -88.57% 233.88% - Horiz. % -36.95% 7.13% 150.55% 186.51% 38.16% 333.88% 100.00%
DPS 11.00 8.50 15.50 13.00 13.00 12.50 3.50 21.01% YoY % 29.41% -45.16% 19.23% 0.00% 4.00% 257.14% - Horiz. % 314.29% 242.86% 442.86% 371.43% 371.43% 357.14% 100.00%
NAPS 8.2600 8.5600 9.1800 8.9000 8.8300 9.1300 8.7800 -1.01% YoY % -3.50% -6.75% 3.15% 0.79% -3.29% 3.99% - Horiz. % 94.08% 97.49% 104.56% 101.37% 100.57% 103.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,876,896 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 124.78 78.62 136.79 139.22 135.64 122.60 126.89 -0.28% YoY % 58.71% -42.53% -1.75% 2.64% 10.64% -3.38% - Horiz. % 98.34% 61.96% 107.80% 109.72% 106.90% 96.62% 100.00%
EPS -3.35 0.64 13.64 16.90 3.43 29.25 8.74 - YoY % -623.44% -95.31% -19.29% 392.71% -88.27% 234.67% - Horiz. % -38.33% 7.32% 156.06% 193.36% 39.24% 334.67% 100.00%
DPS 10.93 8.44 15.39 12.91 12.83 12.01 3.36 21.70% YoY % 29.50% -45.16% 19.21% 0.62% 6.83% 257.44% - Horiz. % 325.30% 251.19% 458.04% 384.23% 381.85% 357.44% 100.00%
NAPS 8.2040 8.5019 9.1177 8.8396 8.7124 8.7692 8.4168 -0.43% YoY % -3.50% -6.75% 3.15% 1.46% -0.65% 4.19% - Horiz. % 97.47% 101.01% 108.33% 105.02% 103.51% 104.19% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 4.6700 4.4600 6.0500 6.1000 9.2000 8.0000 7.3400 -
P/RPS 3.72 5.63 4.39 4.35 6.69 6.27 5.55 -6.44% YoY % -33.93% 28.25% 0.92% -34.98% 6.70% 12.97% - Horiz. % 67.03% 101.44% 79.10% 78.38% 120.54% 112.97% 100.00%
P/EPS -138.53 687.58 44.05 35.85 264.31 26.27 80.48 - YoY % -120.15% 1,460.91% 22.87% -86.44% 906.13% -67.36% - Horiz. % -172.13% 854.35% 54.73% 44.55% 328.42% 32.64% 100.00%
EY -0.72 0.15 2.27 2.79 0.38 3.81 1.24 - YoY % -580.00% -93.39% -18.64% 634.21% -90.03% 207.26% - Horiz. % -58.06% 12.10% 183.06% 225.00% 30.65% 307.26% 100.00%
DY 2.36 1.91 2.56 2.13 1.41 1.56 0.48 30.37% YoY % 23.56% -25.39% 20.19% 51.06% -9.62% 225.00% - Horiz. % 491.67% 397.92% 533.33% 443.75% 293.75% 325.00% 100.00%
P/NAPS 0.57 0.52 0.66 0.69 1.04 0.88 0.84 -6.25% YoY % 9.62% -21.21% -4.35% -33.65% 18.18% 4.76% - Horiz. % 67.86% 61.90% 78.57% 82.14% 123.81% 104.76% 100.00%
Price Multiplier on Announcement Date 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 24/02/22 25/02/21 27/02/20 27/02/19 27/02/18 23/02/17 23/02/16 -
Price 4.5000 4.6300 5.1600 7.3200 8.9900 9.0800 8.1000 -
P/RPS 3.58 5.85 3.75 5.22 6.54 7.11 6.12 -8.54% YoY % -38.80% 56.00% -28.16% -20.18% -8.02% 16.18% - Horiz. % 58.50% 95.59% 61.27% 85.29% 106.86% 116.18% 100.00%
P/EPS -133.49 713.79 37.57 43.02 258.27 29.82 88.82 - YoY % -118.70% 1,799.89% -12.67% -83.34% 766.10% -66.43% - Horiz. % -150.29% 803.64% 42.30% 48.44% 290.78% 33.57% 100.00%
EY -0.75 0.14 2.66 2.32 0.39 3.35 1.13 - YoY % -635.71% -94.74% 14.66% 494.87% -88.36% 196.46% - Horiz. % -66.37% 12.39% 235.40% 205.31% 34.51% 296.46% 100.00%
DY 2.44 1.84 3.00 1.78 1.45 1.38 0.43 33.52% YoY % 32.61% -38.67% 68.54% 22.76% 5.07% 220.93% - Horiz. % 567.44% 427.91% 697.67% 413.95% 337.21% 320.93% 100.00%
P/NAPS 0.54 0.54 0.56 0.82 1.02 0.99 0.92 -8.49% YoY % 0.00% -3.57% -31.71% -19.61% 3.03% 7.61% - Horiz. % 58.70% 58.70% 60.87% 89.13% 110.87% 107.61% 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 
