[GENTING] YoY TTM Result on 2017-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 11,564,060 21,616,543 20,852,973 20,019,594 18,365,805 18,100,356 18,216,498 -7.29% YoY % -46.50% 3.66% 4.16% 9.00% 1.47% -0.64% - Horiz. % 63.48% 118.66% 114.47% 109.90% 100.82% 99.36% 100.00%
PBT -1,526,452 4,582,582 3,418,398 4,258,674 5,475,682 3,445,997 4,262,349 - YoY % -133.31% 34.06% -19.73% -22.23% 58.90% -19.15% - Horiz. % -35.81% 107.51% 80.20% 99.91% 128.47% 80.85% 100.00%
Tax -547,525 -901,487 -974,529 -1,073,675 -984,343 -848,320 -1,116,223 -11.18% YoY % 39.26% 7.50% 9.23% -9.08% -16.03% 24.00% - Horiz. % 49.05% 80.76% 87.31% 96.19% 88.19% 76.00% 100.00%
NP -2,073,977 3,681,095 2,443,869 3,184,999 4,491,339 2,597,677 3,146,126 - YoY % -156.34% 50.63% -23.27% -29.09% 72.90% -17.43% - Horiz. % -65.92% 117.00% 77.68% 101.24% 142.76% 82.57% 100.00%
NP to SH -1,024,141 1,995,823 1,365,581 1,383,671 2,128,554 1,388,012 1,496,133 - YoY % -151.31% 46.15% -1.31% -34.99% 53.35% -7.23% - Horiz. % -68.45% 133.40% 91.27% 92.48% 142.27% 92.77% 100.00%
Tax Rate - % 19.67 % 28.51 % 25.21 % 17.98 % 24.62 % 26.19 % - YoY % 0.00% -31.01% 13.09% 40.21% -26.97% -5.99% - Horiz. % 0.00% 75.10% 108.86% 96.26% 68.65% 94.01% 100.00%
Total Cost 13,638,037 17,935,448 18,409,104 16,834,595 13,874,466 15,502,679 15,070,372 -1.65% YoY % -23.96% -2.57% 9.35% 21.34% -10.50% 2.87% - Horiz. % 90.50% 119.01% 122.15% 111.71% 92.06% 102.87% 100.00%
Net Worth 32,961,137 35,348,509 34,270,338 33,777,124 33,997,381 32,630,984 26,826,267 3.49% YoY % -6.75% 3.15% 1.46% -0.65% 4.19% 21.64% - Horiz. % 122.87% 131.77% 127.75% 125.91% 126.73% 121.64% 100.00%
Dividend 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 577,590 847,132 826,264 816,267 465,462 130,077 148,635 25.36% YoY % -31.82% 2.53% 1.22% 75.37% 257.83% -12.49% - Horiz. % 388.59% 569.94% 555.90% 549.17% 313.16% 87.51% 100.00%
Div Payout % - % 42.45 % 60.51 % 58.99 % 21.87 % 9.37 % 9.93 % - YoY % 0.00% -29.85% 2.58% 169.73% 133.40% -5.64% - Horiz. % 0.00% 427.49% 609.37% 594.06% 220.24% 94.36% 100.00%
Equity 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 32,961,137 35,348,509 34,270,338 33,777,124 33,997,381 32,630,984 26,826,267 3.49% YoY % -6.75% 3.15% 1.46% -0.65% 4.19% 21.64% - Horiz. % 122.87% 131.77% 127.75% 125.91% 126.73% 121.64% 100.00%
NOSH 3,850,600 3,850,600 3,850,600 3,825,269 3,723,700 3,716,513 3,715,549 0.60% YoY % 0.00% 0.00% 0.66% 2.73% 0.19% 0.03% - Horiz. % 103.63% 103.63% 103.63% 102.95% 100.22% 100.03% 100.00%
Ratio Analysis 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin -17.93 % 17.03 % 11.72 % 15.91 % 24.45 % 14.35 % 17.27 % - YoY % -205.28% 45.31% -26.34% -34.93% 70.38% -16.91% - Horiz. % -103.82% 98.61% 67.86% 92.13% 141.57% 83.09% 100.00%
ROE -3.11 % 5.65 % 3.98 % 4.10 % 6.26 % 4.25 % 5.58 % - YoY % -155.04% 41.96% -2.93% -34.50% 47.29% -23.84% - Horiz. % -55.73% 101.25% 71.33% 73.48% 112.19% 76.16% 100.00%
Per Share 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 300.32 561.38 541.55 523.35 493.21 487.03 490.28 -7.84% YoY % -46.50% 3.66% 3.48% 6.11% 1.27% -0.66% - Horiz. % 61.25% 114.50% 110.46% 106.75% 100.60% 99.34% 100.00%
EPS -26.60 51.83 35.46 36.17 57.16 37.35 40.27 - YoY % -151.32% 46.16% -1.96% -36.72% 53.04% -7.25% - Horiz. % -66.05% 128.71% 88.06% 89.82% 141.94% 92.75% 100.00%
DPS 15.00 22.00 21.50 21.34 12.50 3.50 4.00 24.62% YoY % -31.82% 2.33% 0.75% 70.72% 257.14% -12.50% - Horiz. % 375.00% 550.00% 537.50% 533.50% 312.50% 87.50% 100.00%
NAPS 8.5600 9.1800 8.9000 8.8300 9.1300 8.7800 7.2200 2.88% YoY % -6.75% 3.15% 0.79% -3.29% 3.99% 21.61% - Horiz. % 118.56% 127.15% 123.27% 122.30% 126.45% 121.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,876,896 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 298.28 557.57 537.88 516.38 473.72 466.88 469.87 -7.29% YoY % -46.50% 3.66% 4.16% 9.01% 1.47% -0.64% - Horiz. % 63.48% 118.66% 114.47% 109.90% 100.82% 99.36% 100.00%
EPS -26.42 51.48 35.22 35.69 54.90 35.80 38.59 - YoY % -151.32% 46.17% -1.32% -34.99% 53.35% -7.23% - Horiz. % -68.46% 133.40% 91.27% 92.49% 142.26% 92.77% 100.00%
DPS 14.90 21.85 21.31 21.05 12.01 3.36 3.83 25.38% YoY % -31.81% 2.53% 1.24% 75.27% 257.44% -12.27% - Horiz. % 389.03% 570.50% 556.40% 549.61% 313.58% 87.73% 100.00%
NAPS 8.5019 9.1177 8.8396 8.7124 8.7692 8.4168 6.9195 3.49% YoY % -6.75% 3.15% 1.46% -0.65% 4.19% 21.64% - Horiz. % 122.87% 131.77% 127.75% 125.91% 126.73% 121.64% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 4.4600 6.0500 6.1000 9.2000 8.0000 7.3400 8.8700 -
P/RPS 1.49 1.08 1.13 1.76 1.62 1.51 1.81 -3.19% YoY % 37.96% -4.42% -35.80% 8.64% 7.28% -16.57% - Horiz. % 82.32% 59.67% 62.43% 97.24% 89.50% 83.43% 100.00%
P/EPS -16.77 11.67 17.20 25.43 14.00 19.65 22.03 - YoY % -243.70% -32.15% -32.36% 81.64% -28.75% -10.80% - Horiz. % -76.12% 52.97% 78.08% 115.43% 63.55% 89.20% 100.00%
EY -5.96 8.57 5.81 3.93 7.15 5.09 4.54 - YoY % -169.54% 47.50% 47.84% -45.03% 40.47% 12.11% - Horiz. % -131.28% 188.77% 127.97% 86.56% 157.49% 112.11% 100.00%
DY 3.36 3.64 3.52 2.32 1.56 0.48 0.45 39.76% YoY % -7.69% 3.41% 51.72% 48.72% 225.00% 6.67% - Horiz. % 746.67% 808.89% 782.22% 515.56% 346.67% 106.67% 100.00%
P/NAPS 0.52 0.66 0.69 1.04 0.88 0.84 1.23 -13.36% YoY % -21.21% -4.35% -33.65% 18.18% 4.76% -31.71% - Horiz. % 42.28% 53.66% 56.10% 84.55% 71.54% 68.29% 100.00%
Price Multiplier on Announcement Date 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/02/21 27/02/20 27/02/19 27/02/18 23/02/17 23/02/16 26/02/15 -
Price 4.6300 5.1600 7.3200 8.9900 9.0800 8.1000 8.9800 -
P/RPS 1.54 0.92 1.35 1.72 1.84 1.66 1.83 -2.83% YoY % 67.39% -31.85% -21.51% -6.52% 10.84% -9.29% - Horiz. % 84.15% 50.27% 73.77% 93.99% 100.55% 90.71% 100.00%
P/EPS -17.41 9.96 20.64 24.85 15.88 21.69 22.30 - YoY % -274.80% -51.74% -16.94% 56.49% -26.79% -2.74% - Horiz. % -78.07% 44.66% 92.56% 111.43% 71.21% 97.26% 100.00%
EY -5.74 10.04 4.84 4.02 6.30 4.61 4.48 - YoY % -157.17% 107.44% 20.40% -36.19% 36.66% 2.90% - Horiz. % -128.12% 224.11% 108.04% 89.73% 140.62% 102.90% 100.00%
DY 3.24 4.26 2.94 2.37 1.38 0.43 0.45 38.92% YoY % -23.94% 44.90% 24.05% 71.74% 220.93% -4.44% - Horiz. % 720.00% 946.67% 653.33% 526.67% 306.67% 95.56% 100.00%
P/NAPS 0.54 0.56 0.82 1.02 0.99 0.92 1.24 -12.93% YoY % -3.57% -31.71% -19.61% 3.03% 7.61% -25.81% - Horiz. % 43.55% 45.16% 66.13% 82.26% 79.84% 74.19% 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 
