[GENTING] YoY TTM Result on 2018-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 11,739,980 13,819,008 21,710,965 20,714,166 19,514,010 18,532,172 17,802,962 -6.70% YoY % -15.04% -36.35% 4.81% 6.15% 5.30% 4.10% - Horiz. % 65.94% 77.62% 121.95% 116.35% 109.61% 104.10% 100.00%
PBT -980,379 -698,780 4,592,126 3,124,615 6,195,099 3,450,038 3,632,499 - YoY % -40.30% -115.22% 46.97% -49.56% 79.57% -5.02% - Horiz. % -26.99% -19.24% 126.42% 86.02% 170.55% 94.98% 100.00%
Tax -324,055 -595,405 -611,942 -1,324,777 -1,187,968 -738,990 -978,163 -16.80% YoY % 45.57% 2.70% 53.81% -11.52% -60.76% 24.45% - Horiz. % 33.13% 60.87% 62.56% 135.44% 121.45% 75.55% 100.00%
NP -1,304,434 -1,294,185 3,980,184 1,799,838 5,007,131 2,711,048 2,654,336 - YoY % -0.79% -132.52% 121.14% -64.05% 84.69% 2.14% - Horiz. % -49.14% -48.76% 149.95% 67.81% 188.64% 102.14% 100.00%
NP to SH -1,214,864 -520,296 2,122,162 843,570 2,394,227 1,333,602 1,322,902 - YoY % -133.49% -124.52% 151.57% -64.77% 79.53% 0.81% - Horiz. % -91.83% -39.33% 160.42% 63.77% 180.98% 100.81% 100.00%
Tax Rate - % - % 13.33 % 42.40 % 19.18 % 21.42 % 26.93 % - YoY % 0.00% 0.00% -68.56% 121.06% -10.46% -20.46% - Horiz. % 0.00% 0.00% 49.50% 157.45% 71.22% 79.54% 100.00%
Total Cost 13,044,414 15,113,193 17,730,781 18,914,328 14,506,879 15,821,124 15,148,626 -2.46% YoY % -13.69% -14.76% -6.26% 30.38% -8.31% 4.44% - Horiz. % 86.11% 99.77% 117.05% 124.86% 95.76% 104.44% 100.00%
Net Worth 32,152,511 33,230,678 34,809,423 33,634,896 34,577,648 32,547,195 32,242,131 -0.05% YoY % -3.24% -4.54% 3.49% -2.73% 6.24% 0.95% - Horiz. % 99.72% 103.07% 107.96% 104.32% 107.24% 100.95% 100.00%
Dividend 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 327,301 847,132 750,867 822,970 784,444 130,077 111,466 19.65% YoY % -61.36% 12.82% -8.76% 4.91% 503.06% 16.70% - Horiz. % 293.63% 759.99% 673.63% 738.31% 703.75% 116.70% 100.00%
Div Payout % - % - % 35.38 % 97.56 % 32.76 % 9.75 % 8.43 % - YoY % 0.00% 0.00% -63.74% 197.80% 236.00% 15.66% - Horiz. % 0.00% 0.00% 419.69% 1,157.30% 388.61% 115.66% 100.00%
Equity 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 32,152,511 33,230,678 34,809,423 33,634,896 34,577,648 32,547,195 32,242,131 -0.05% YoY % -3.24% -4.54% 3.49% -2.73% 6.24% 0.95% - Horiz. % 99.72% 103.07% 107.96% 104.32% 107.24% 100.95% 100.00%
NOSH 3,850,600 3,850,600 3,850,600 3,839,600 3,799,741 3,723,935 3,718,815 0.58% YoY % 0.00% 0.00% 0.29% 1.05% 2.04% 0.14% - Horiz. % 103.54% 103.54% 103.54% 103.25% 102.18% 100.14% 100.00%
Ratio Analysis 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin -11.11 % -9.37 % 18.33 % 8.69 % 25.66 % 14.63 % 14.91 % - YoY % -18.57% -151.12% 110.93% -66.13% 75.39% -1.88% - Horiz. % -74.51% -62.84% 122.94% 58.28% 172.10% 98.12% 100.00%
ROE -3.78 % -1.57 % 6.10 % 2.51 % 6.92 % 4.10 % 4.10 % - YoY % -140.76% -125.74% 143.03% -63.73% 68.78% 0.00% - Horiz. % -92.20% -38.29% 148.78% 61.22% 168.78% 100.00% 100.00%
Per Share 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 304.89 358.88 563.83 539.49 513.56 497.65 478.73 -7.24% YoY % -15.04% -36.35% 4.51% 5.05% 3.20% 3.95% - Horiz. % 63.69% 74.97% 117.78% 112.69% 107.28% 103.95% 100.00%
EPS -31.55 -13.51 55.11 21.97 63.01 35.81 35.57 - YoY % -133.53% -124.51% 150.84% -65.13% 75.96% 0.67% - Horiz. % -88.70% -37.98% 154.93% 61.77% 177.14% 100.67% 100.00%
DPS 8.50 22.00 19.50 21.50 20.64 3.50 3.00 18.94% YoY % -61.36% 12.82% -9.30% 4.17% 489.71% 16.67% - Horiz. % 283.33% 733.33% 650.00% 716.67% 688.00% 116.67% 100.00%
NAPS 8.3500 8.6300 9.0400 8.7600 9.1000 8.7400 8.6700 -0.62% YoY % -3.24% -4.54% 3.20% -3.74% 4.12% 0.81% - Horiz. % 96.31% 99.54% 104.27% 101.04% 104.96% 100.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,876,896 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 302.82 356.45 560.01 534.30 503.34 478.02 459.21 -6.70% YoY % -15.05% -36.35% 4.81% 6.15% 5.30% 4.10% - Horiz. % 65.94% 77.62% 121.95% 116.35% 109.61% 104.10% 100.00%
EPS -31.34 -13.42 54.74 21.76 61.76 34.40 34.12 - YoY % -133.53% -124.52% 151.56% -64.77% 79.53% 0.82% - Horiz. % -91.85% -39.33% 160.43% 63.77% 181.01% 100.82% 100.00%
DPS 8.44 21.85 19.37 21.23 20.23 3.36 2.88 19.61% YoY % -61.37% 12.80% -8.76% 4.94% 502.08% 16.67% - Horiz. % 293.06% 758.68% 672.57% 737.15% 702.43% 116.67% 100.00%
NAPS 8.2934 8.5715 8.9787 8.6757 8.9189 8.3952 8.3165 -0.05% YoY % -3.24% -4.54% 3.49% -2.73% 6.24% 0.95% - Horiz. % 99.72% 103.07% 107.96% 104.32% 107.24% 100.95% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 5.0400 3.1800 5.7400 7.8100 9.5500 7.9300 7.2700 -
P/RPS 1.65 0.89 1.02 1.45 1.86 1.59 1.52 1.38% YoY % 85.39% -12.75% -29.66% -22.04% 16.98% 4.61% - Horiz. % 108.55% 58.55% 67.11% 95.39% 122.37% 104.61% 100.00%
P/EPS -15.97 -23.53 10.42 35.55 15.16 22.14 20.44 - YoY % 32.13% -325.82% -70.69% 134.50% -31.53% 8.32% - Horiz. % -78.13% -115.12% 50.98% 173.92% 74.17% 108.32% 100.00%
EY -6.26 -4.25 9.60 2.81 6.60 4.52 4.89 - YoY % -47.29% -144.27% 241.64% -57.42% 46.02% -7.57% - Horiz. % -128.02% -86.91% 196.32% 57.46% 134.97% 92.43% 100.00%
DY 1.69 6.92 3.40 2.75 2.16 0.44 0.41 26.60% YoY % -75.58% 103.53% 23.64% 27.31% 390.91% 7.32% - Horiz. % 412.20% 1,687.80% 829.27% 670.73% 526.83% 107.32% 100.00%
P/NAPS 0.60 0.37 0.63 0.89 1.05 0.91 0.84 -5.45% YoY % 62.16% -41.27% -29.21% -15.24% 15.38% 8.33% - Horiz. % 71.43% 44.05% 75.00% 105.95% 125.00% 108.33% 100.00%
Price Multiplier on Announcement Date 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 25/11/21 26/11/20 28/11/19 30/11/18 23/11/17 24/11/16 26/11/15 -
Price 4.9400 4.2500 5.8500 6.2800 9.1500 8.0600 7.3000 -
P/RPS 1.62 1.18 1.04 1.16 1.78 1.62 1.52 1.07% YoY % 37.29% 13.46% -10.34% -34.83% 9.88% 6.58% - Horiz. % 106.58% 77.63% 68.42% 76.32% 117.11% 106.58% 100.00%
P/EPS -15.66 -31.45 10.61 28.58 14.52 22.51 20.52 - YoY % 50.21% -396.42% -62.88% 96.83% -35.50% 9.70% - Horiz. % -76.32% -153.27% 51.71% 139.28% 70.76% 109.70% 100.00%
EY -6.39 -3.18 9.42 3.50 6.89 4.44 4.87 - YoY % -100.94% -133.76% 169.14% -49.20% 55.18% -8.83% - Horiz. % -131.21% -65.30% 193.43% 71.87% 141.48% 91.17% 100.00%
DY 1.72 5.18 3.33 3.42 2.26 0.43 0.41 26.97% YoY % -66.80% 55.56% -2.63% 51.33% 425.58% 4.88% - Horiz. % 419.51% 1,263.41% 812.20% 834.15% 551.22% 104.88% 100.00%
P/NAPS 0.59 0.49 0.65 0.72 1.01 0.92 0.84 -5.71% YoY % 20.41% -24.62% -9.72% -28.71% 9.78% 9.52% - Horiz. % 70.24% 58.33% 77.38% 85.71% 120.24% 109.52% 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
Genting Berhad - Press Release 3Q2018.pdf 
