[GENTING] YoY TTM Result on 2018-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 13,529,534 11,564,060 21,616,543 20,852,973 20,019,594 18,365,805 18,100,356 -4.73% YoY % 17.00% -46.50% 3.66% 4.16% 9.00% 1.47% - Horiz. % 74.75% 63.89% 119.43% 115.21% 110.60% 101.47% 100.00%
PBT -970,782 -1,526,452 4,582,582 3,418,398 4,258,674 5,475,682 3,445,997 - YoY % 36.40% -133.31% 34.06% -19.73% -22.23% 58.90% - Horiz. % -28.17% -44.30% 132.98% 99.20% 123.58% 158.90% 100.00%
Tax -442,305 -547,525 -901,487 -974,529 -1,073,675 -984,343 -848,320 -10.28% YoY % 19.22% 39.26% 7.50% 9.23% -9.08% -16.03% - Horiz. % 52.14% 64.54% 106.27% 114.88% 126.56% 116.03% 100.00%
NP -1,413,087 -2,073,977 3,681,095 2,443,869 3,184,999 4,491,339 2,597,677 - YoY % 31.87% -156.34% 50.63% -23.27% -29.09% 72.90% - Horiz. % -54.40% -79.84% 141.71% 94.08% 122.61% 172.90% 100.00%
NP to SH -1,369,646 -1,024,141 1,995,823 1,365,581 1,383,671 2,128,554 1,388,012 - YoY % -33.74% -151.31% 46.15% -1.31% -34.99% 53.35% - Horiz. % -98.68% -73.78% 143.79% 98.38% 99.69% 153.35% 100.00%
Tax Rate - % - % 19.67 % 28.51 % 25.21 % 17.98 % 24.62 % - YoY % 0.00% 0.00% -31.01% 13.09% 40.21% -26.97% - Horiz. % 0.00% 0.00% 79.89% 115.80% 102.40% 73.03% 100.00%
Total Cost 14,942,621 13,638,037 17,935,448 18,409,104 16,834,595 13,874,466 15,502,679 -0.61% YoY % 9.57% -23.96% -2.57% 9.35% 21.34% -10.50% - Horiz. % 96.39% 87.97% 115.69% 118.75% 108.59% 89.50% 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 423,566 577,590 847,132 826,264 816,267 465,462 130,077 21.72% YoY % -26.67% -31.82% 2.53% 1.22% 75.37% 257.83% - Horiz. % 325.62% 444.03% 651.25% 635.21% 627.52% 357.83% 100.00%
Div Payout % - % - % 42.45 % 60.51 % 58.99 % 21.87 % 9.37 % - YoY % 0.00% 0.00% -29.85% 2.58% 169.73% 133.40% - Horiz. % 0.00% 0.00% 453.04% 645.78% 629.56% 233.40% 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 -10.44 % -17.93 % 17.03 % 11.72 % 15.91 % 24.45 % 14.35 % - YoY % 41.77% -205.28% 45.31% -26.34% -34.93% 70.38% - Horiz. % -72.75% -124.95% 118.68% 81.67% 110.87% 170.38% 100.00%
ROE -4.31 % -3.11 % 5.65 % 3.98 % 4.10 % 6.26 % 4.25 % - YoY % -38.59% -155.04% 41.96% -2.93% -34.50% 47.29% - Horiz. % -101.41% -73.18% 132.94% 93.65% 96.47% 147.29% 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 351.36 300.32 561.38 541.55 523.35 493.21 487.03 -5.29% YoY % 17.00% -46.50% 3.66% 3.48% 6.11% 1.27% - Horiz. % 72.14% 61.66% 115.27% 111.19% 107.46% 101.27% 100.00%
EPS -35.57 -26.60 51.83 35.46 36.17 57.16 37.35 - YoY % -33.72% -151.32% 46.16% -1.96% -36.72% 53.04% - Horiz. % -95.23% -71.22% 138.77% 94.94% 96.84% 153.04% 100.00%
DPS 11.00 15.00 22.00 21.50 21.34 12.50 3.50 21.01% YoY % -26.67% -31.82% 2.33% 0.75% 70.72% 257.14% - Horiz. % 314.29% 428.57% 628.57% 614.29% 609.71% 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 348.98 298.28 557.57 537.88 516.38 473.72 466.88 -4.73% YoY % 17.00% -46.50% 3.66% 4.16% 9.01% 1.47% - Horiz. % 74.75% 63.89% 119.42% 115.21% 110.60% 101.47% 100.00%
EPS -35.33 -26.42 51.48 35.22 35.69 54.90 35.80 - YoY % -33.72% -151.32% 46.17% -1.32% -34.99% 53.35% - Horiz. % -98.69% -73.80% 143.80% 98.38% 99.69% 153.35% 100.00%
DPS 10.93 14.90 21.85 21.31 21.05 12.01 3.36 21.70% YoY % -26.64% -31.81% 2.53% 1.24% 75.27% 257.44% - Horiz. % 325.30% 443.45% 650.30% 634.23% 626.49% 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 1.33 1.49 1.08 1.13 1.76 1.62 1.51 -2.09% YoY % -10.74% 37.96% -4.42% -35.80% 8.64% 7.28% - Horiz. % 88.08% 98.68% 71.52% 74.83% 116.56% 107.28% 100.00%
P/EPS -13.13 -16.77 11.67 17.20 25.43 14.00 19.65 - YoY % 21.71% -243.70% -32.15% -32.36% 81.64% -28.75% - Horiz. % -66.82% -85.34% 59.39% 87.53% 129.41% 71.25% 100.00%
EY -7.62 -5.96 8.57 5.81 3.93 7.15 5.09 - YoY % -27.85% -169.54% 47.50% 47.84% -45.03% 40.47% - Horiz. % -149.71% -117.09% 168.37% 114.15% 77.21% 140.47% 100.00%
DY 2.36 3.36 3.64 3.52 2.32 1.56 0.48 30.37% YoY % -29.76% -7.69% 3.41% 51.72% 48.72% 225.00% - Horiz. % 491.67% 700.00% 758.33% 733.33% 483.33% 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 1.28 1.54 0.92 1.35 1.72 1.84 1.66 -4.24% YoY % -16.88% 67.39% -31.85% -21.51% -6.52% 10.84% - Horiz. % 77.11% 92.77% 55.42% 81.33% 103.61% 110.84% 100.00%
P/EPS -12.65 -17.41 9.96 20.64 24.85 15.88 21.69 - YoY % 27.34% -274.80% -51.74% -16.94% 56.49% -26.79% - Horiz. % -58.32% -80.27% 45.92% 95.16% 114.57% 73.21% 100.00%
EY -7.90 -5.74 10.04 4.84 4.02 6.30 4.61 - YoY % -37.63% -157.17% 107.44% 20.40% -36.19% 36.66% - Horiz. % -171.37% -124.51% 217.79% 104.99% 87.20% 136.66% 100.00%
DY 2.44 3.24 4.26 2.94 2.37 1.38 0.43 33.52% YoY % -24.69% -23.94% 44.90% 24.05% 71.74% 220.93% - Horiz. % 567.44% 753.49% 990.70% 683.72% 551.16% 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 
