[GENTING] YoY Quarter Result on 2021-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 7,267,363 6,361,852 4,837,629 3,048,075 5,303,023 5,397,445 5,258,638 5.54% YoY % 14.23% 31.51% 58.71% -42.52% -1.75% 2.64% - Horiz. % 138.20% 120.98% 91.99% 57.96% 100.84% 102.64% 100.00%
PBT 865,551 119,769 301,466 291,869 1,119,541 1,129,085 835,302 0.59% YoY % 622.68% -60.27% 3.29% -73.93% -0.85% 35.17% - Horiz. % 103.62% 14.34% 36.09% 34.94% 134.03% 135.17% 100.00%
Tax -336,015 -371,077 -254,691 -136,441 -184,321 105,224 -245,024 5.40% YoY % 9.45% -45.70% -86.67% 25.98% -275.17% 142.94% - Horiz. % 137.14% 151.45% 103.95% 55.68% 75.23% -42.94% 100.00%
NP 529,536 -251,308 46,775 155,428 935,220 1,234,309 590,278 -1.79% YoY % 310.71% -637.27% -69.91% -83.38% -24.23% 109.11% - Horiz. % 89.71% -42.57% 7.92% 26.33% 158.44% 209.11% 100.00%
NP to SH 150,099 -168,718 -129,805 24,977 528,822 655,161 133,150 2.02% YoY % 188.96% -29.98% -619.70% -95.28% -19.28% 392.05% - Horiz. % 112.73% -126.71% -97.49% 18.76% 397.16% 492.05% 100.00%
Tax Rate 38.82 % 309.83 % 84.48 % 46.75 % 16.46 % -9.32 % 29.33 % 4.78% YoY % -87.47% 266.75% 80.71% 184.02% 276.61% -131.78% - Horiz. % 132.36% 1,056.36% 288.03% 159.39% 56.12% -31.78% 100.00%
Total Cost 6,737,827 6,613,160 4,790,854 2,892,647 4,367,803 4,163,136 4,668,360 6.30% YoY % 1.89% 38.04% 65.62% -33.77% 4.92% -10.82% - Horiz. % 144.33% 141.66% 102.62% 61.96% 93.56% 89.18% 100.00%
Net Worth 33,692,750 31,690,436 31,805,956 32,961,137 35,348,509 34,270,338 33,777,124 -0.04% YoY % 6.32% -0.36% -3.50% -6.75% 3.15% 1.46% - Horiz. % 99.75% 93.82% 94.16% 97.58% 104.65% 101.46% 100.00%
Dividend 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 346,554 346,554 423,566 327,301 596,843 500,578 497,284 -5.84% YoY % 0.00% -18.18% 29.41% -45.16% 19.23% 0.66% - Horiz. % 69.69% 69.69% 85.18% 65.82% 120.02% 100.66% 100.00%
Div Payout % 230.88 % - % - % 1,310.41 % 112.86 % 76.41 % 373.48 % -7.70% YoY % 0.00% 0.00% 0.00% 1,061.09% 47.70% -79.54% - Horiz. % 61.82% 0.00% 0.00% 350.86% 30.22% 20.46% 100.00%
Equity 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 33,692,750 31,690,436 31,805,956 32,961,137 35,348,509 34,270,338 33,777,124 -0.04% YoY % 6.32% -0.36% -3.50% -6.75% 3.15% 1.46% - Horiz. % 99.75% 93.82% 94.16% 97.58% 104.65% 101.46% 100.00%
NOSH 3,850,600 3,850,600 3,850,600 3,850,600 3,850,600 3,850,600 3,825,269 0.11% YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.66% - Horiz. % 100.66% 100.66% 100.66% 100.66% 100.66% 100.66% 100.00%
Ratio Analysis 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 7.29 % -3.95 % 0.97 % 5.10 % 17.64 % 22.87 % 11.22 % -6.93% YoY % 284.56% -507.22% -80.98% -71.09% -22.87% 103.83% - Horiz. % 64.97% -35.20% 8.65% 45.45% 157.22% 203.83% 100.00%
ROE 0.45 % -0.53 % -0.41 % 0.08 % 1.50 % 1.91 % 0.39 % 2.41% YoY % 184.91% -29.27% -612.50% -94.67% -21.47% 389.74% - Horiz. % 115.38% -135.90% -105.13% 20.51% 384.62% 489.74% 100.00%
Per Share 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 188.73 165.22 125.63 79.16 137.72 140.17 137.47 5.42% YoY % 14.23% 31.51% 58.70% -42.52% -1.75% 1.96% - Horiz. % 137.29% 120.19% 91.39% 57.58% 100.18% 101.96% 100.00%
EPS 3.90 -4.38 -3.37 0.65 13.73 17.01 3.48 1.92% YoY % 189.04% -29.97% -618.46% -95.27% -19.28% 388.79% - Horiz. % 112.07% -125.86% -96.84% 18.68% 394.54% 488.79% 100.00%
DPS 9.00 9.00 11.00 8.50 15.50 13.00 13.00 -5.94% YoY % 0.00% -18.18% 29.41% -45.16% 19.23% 0.00% - Horiz. % 69.23% 69.23% 84.62% 65.38% 119.23% 100.00% 100.00%
NAPS 8.7500 8.2300 8.2600 8.5600 9.1800 8.9000 8.8300 -0.15% YoY % 6.32% -0.36% -3.50% -6.75% 3.15% 0.79% - Horiz. % 99.09% 93.20% 93.54% 96.94% 103.96% 100.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,876,896 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 187.45 164.10 124.78 78.62 136.79 139.22 135.64 5.54% YoY % 14.23% 31.51% 58.71% -42.53% -1.75% 2.64% - Horiz. % 138.20% 120.98% 91.99% 57.96% 100.85% 102.64% 100.00%
EPS 3.87 -4.35 -3.35 0.64 13.64 16.90 3.43 2.03% YoY % 188.97% -29.85% -623.44% -95.31% -19.29% 392.71% - Horiz. % 112.83% -126.82% -97.67% 18.66% 397.67% 492.71% 100.00%
DPS 8.94 8.94 10.93 8.44 15.39 12.91 12.83 -5.84% YoY % 0.00% -18.21% 29.50% -45.16% 19.21% 0.62% - Horiz. % 69.68% 69.68% 85.19% 65.78% 119.95% 100.62% 100.00%
NAPS 8.6907 8.1742 8.2040 8.5019 9.1177 8.8396 8.7124 -0.04% YoY % 6.32% -0.36% -3.50% -6.75% 3.15% 1.46% - Horiz. % 99.75% 93.82% 94.16% 97.58% 104.65% 101.46% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 4.6200 4.4800 4.6700 4.4600 6.0500 6.1000 9.2000 -
P/RPS 2.45 2.71 3.72 5.63 4.39 4.35 6.69 -15.41% YoY % -9.59% -27.15% -33.93% 28.25% 0.92% -34.98% - Horiz. % 36.62% 40.51% 55.61% 84.16% 65.62% 65.02% 100.00%
P/EPS 118.52 -102.25 -138.53 687.58 44.05 35.85 264.31 -12.51% YoY % 215.91% 26.19% -120.15% 1,460.91% 22.87% -86.44% - Horiz. % 44.84% -38.69% -52.41% 260.14% 16.67% 13.56% 100.00%
EY 0.84 -0.98 -0.72 0.15 2.27 2.79 0.38 14.13% YoY % 185.71% -36.11% -580.00% -93.39% -18.64% 634.21% - Horiz. % 221.05% -257.89% -189.47% 39.47% 597.37% 734.21% 100.00%
DY 1.95 2.01 2.36 1.91 2.56 2.13 1.41 5.55% YoY % -2.99% -14.83% 23.56% -25.39% 20.19% 51.06% - Horiz. % 138.30% 142.55% 167.38% 135.46% 181.56% 151.06% 100.00%
P/NAPS 0.53 0.54 0.57 0.52 0.66 0.69 1.04 -10.62% YoY % -1.85% -5.26% 9.62% -21.21% -4.35% -33.65% - Horiz. % 50.96% 51.92% 54.81% 50.00% 63.46% 66.35% 100.00%
Price Multiplier on Announcement Date 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 - 24/02/22 25/02/21 27/02/20 27/02/19 27/02/18 -
Price 4.7700 4.7100 4.5000 4.6300 5.1600 7.3200 8.9900 -
P/RPS 2.53 2.85 3.58 5.85 3.75 5.22 6.54 -14.63% YoY % -11.23% -20.39% -38.80% 56.00% -28.16% -20.18% - Horiz. % 38.69% 43.58% 54.74% 89.45% 57.34% 79.82% 100.00%
P/EPS 122.37 -107.49 -133.49 713.79 37.57 43.02 258.27 -11.70% YoY % 213.84% 19.48% -118.70% 1,799.89% -12.67% -83.34% - Horiz. % 47.38% -41.62% -51.69% 276.37% 14.55% 16.66% 100.00%
EY 0.82 -0.93 -0.75 0.14 2.66 2.32 0.39 13.18% YoY % 188.17% -24.00% -635.71% -94.74% 14.66% 494.87% - Horiz. % 210.26% -238.46% -192.31% 35.90% 682.05% 594.87% 100.00%
DY 1.89 1.91 2.44 1.84 3.00 1.78 1.45 4.51% YoY % -1.05% -21.72% 32.61% -38.67% 68.54% 22.76% - Horiz. % 130.34% 131.72% 168.28% 126.90% 206.90% 122.76% 100.00%
P/NAPS 0.55 0.57 0.54 0.54 0.56 0.82 1.02 -9.78% YoY % -3.51% 5.56% 0.00% -3.57% -31.71% -19.61% - Horiz. % 53.92% 55.88% 52.94% 52.94% 54.90% 80.39% 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 2021.pdf 
