[GENTING] YoY TTM Result on 2021-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 23,992,363 15,490,326 9,707,909 20,152,960 21,175,018 20,502,151 18,430,738 4.49% YoY % 54.89% 59.56% -51.83% -4.83% 3.28% 11.24% - Horiz. % 130.18% 84.05% 52.67% 109.34% 114.89% 111.24% 100.00%
PBT 1,820,669 -471,464 -1,795,167 3,185,287 3,157,028 4,243,304 6,446,694 -18.99% YoY % 486.17% 73.74% -156.36% 0.90% -25.60% -34.18% - Horiz. % 28.24% -7.31% -27.85% 49.41% 48.97% 65.82% 100.00%
Tax -1,307,578 -580,705 -470,264 -818,498 -859,237 -1,116,063 -1,022,626 4.18% YoY % -125.17% -23.48% 42.55% 4.74% 23.01% -9.14% - Horiz. % 127.86% 56.79% 45.99% 80.04% 84.02% 109.14% 100.00%
NP 513,091 -1,052,169 -2,265,431 2,366,789 2,297,791 3,127,241 5,424,068 -32.49% YoY % 148.77% 53.56% -195.72% 3.00% -26.52% -42.35% - Horiz. % 9.46% -19.40% -41.77% 43.63% 42.36% 57.65% 100.00%
NP to SH -2,192 -1,237,568 -1,223,582 1,301,865 1,324,517 1,383,313 2,666,145 - YoY % 99.82% -1.14% -193.99% -1.71% -4.25% -48.12% - Horiz. % -0.08% -46.42% -45.89% 48.83% 49.68% 51.88% 100.00%
Tax Rate 71.82 % - % - % 25.70 % 27.22 % 26.30 % 15.86 % 28.61% YoY % 0.00% 0.00% 0.00% -5.58% 3.50% 65.83% - Horiz. % 452.84% 0.00% 0.00% 162.04% 171.63% 165.83% 100.00%
Total Cost 23,479,272 16,542,495 11,973,340 17,786,171 18,877,227 17,374,910 13,006,670 10.34% YoY % 41.93% 38.16% -32.68% -5.78% 8.65% 33.58% - Horiz. % 180.52% 127.18% 92.06% 136.75% 145.13% 133.58% 100.00%
Net Worth 31,767,450 31,805,956 33,076,654 35,040,461 34,110,998 33,391,697 33,503,442 -0.88% YoY % -0.12% -3.84% -5.60% 2.72% 2.15% -0.33% - Horiz. % 94.82% 94.93% 98.73% 104.59% 101.81% 99.67% 100.00%
Dividend 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 616,096 423,566 577,590 847,132 826,264 816,267 465,462 4.78% YoY % 45.45% -26.67% -31.82% 2.53% 1.22% 75.37% - Horiz. % 132.36% 91.00% 124.09% 182.00% 177.51% 175.37% 100.00%
Div Payout % - % - % - % 65.07 % 62.38 % 59.01 % 17.46 % - YoY % 0.00% 0.00% 0.00% 4.31% 5.71% 237.97% - Horiz. % 0.00% 0.00% 0.00% 372.68% 357.27% 337.97% 100.00%
Equity 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 31,767,450 31,805,956 33,076,654 35,040,461 34,110,998 33,391,697 33,503,442 -0.88% YoY % -0.12% -3.84% -5.60% 2.72% 2.15% -0.33% - Horiz. % 94.82% 94.93% 98.73% 104.59% 101.81% 99.67% 100.00%
NOSH 3,850,600 3,850,600 3,850,600 3,850,600 3,850,000 3,829,323 3,722,604 0.56% YoY % 0.00% 0.00% 0.00% 0.02% 0.54% 2.87% - Horiz. % 103.44% 103.44% 103.44% 103.44% 103.42% 102.87% 100.00%
Ratio Analysis 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 2.14 % -6.79 % -23.34 % 11.74 % 10.85 % 15.25 % 29.43 % -35.38% YoY % 131.52% 70.91% -298.81% 8.20% -28.85% -48.18% - Horiz. % 7.27% -23.07% -79.31% 39.89% 36.87% 51.82% 100.00%
ROE -0.01 % -3.89 % -3.70 % 3.72 % 3.88 % 4.14 % 7.96 % - YoY % 99.74% -5.14% -199.46% -4.12% -6.28% -47.99% - Horiz. % -0.13% -48.87% -46.48% 46.73% 48.74% 52.01% 100.00%
Per Share 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 623.08 402.28 252.11 523.37 550.00 535.40 495.10 3.90% YoY % 54.89% 59.57% -51.83% -4.84% 2.73% 8.14% - Horiz. % 125.85% 81.25% 50.92% 105.71% 111.09% 108.14% 100.00%
EPS -0.06 -32.14 -31.78 33.81 34.40 36.12 71.62 - YoY % 99.81% -1.13% -194.00% -1.72% -4.76% -49.57% - Horiz. % -0.08% -44.88% -44.37% 47.21% 48.03% 50.43% 100.00%
DPS 16.00 11.00 15.00 22.00 21.50 21.32 12.50 4.20% YoY % 45.45% -26.67% -31.82% 2.33% 0.84% 70.56% - Horiz. % 128.00% 88.00% 120.00% 176.00% 172.00% 170.56% 100.00%
NAPS 8.2500 8.2600 8.5900 9.1000 8.8600 8.7200 9.0000 -1.44% YoY % -0.12% -3.84% -5.60% 2.71% 1.61% -3.11% - Horiz. % 91.67% 91.78% 95.44% 101.11% 98.44% 96.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,876,896 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 618.85 399.55 250.40 519.82 546.18 528.83 475.40 4.49% YoY % 54.89% 59.56% -51.83% -4.83% 3.28% 11.24% - Horiz. % 130.17% 84.05% 52.67% 109.34% 114.89% 111.24% 100.00%
EPS -0.06 -31.92 -31.56 33.58 34.16 35.68 68.77 - YoY % 99.81% -1.14% -193.98% -1.70% -4.26% -48.12% - Horiz. % -0.09% -46.42% -45.89% 48.83% 49.67% 51.88% 100.00%
DPS 15.89 10.93 14.90 21.85 21.31 21.05 12.01 4.77% YoY % 45.38% -26.64% -31.81% 2.53% 1.24% 75.27% - Horiz. % 132.31% 91.01% 124.06% 181.93% 177.44% 175.27% 100.00%
NAPS 8.1940 8.2040 8.5317 9.0383 8.7985 8.6130 8.6418 -0.88% YoY % -0.12% -3.84% -5.61% 2.73% 2.15% -0.33% - Horiz. % 94.82% 94.93% 98.73% 104.59% 101.81% 99.67% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 4.6600 4.6800 5.0300 3.7500 6.6400 8.7300 9.5900 -
P/RPS 0.75 1.16 2.00 0.72 1.21 1.63 1.94 -14.64% YoY % -35.34% -42.00% 177.78% -40.50% -25.77% -15.98% - Horiz. % 38.66% 59.79% 103.09% 37.11% 62.37% 84.02% 100.00%
P/EPS -8,186.04 -14.56 -15.83 11.09 19.30 24.17 13.39 - YoY % -56,122.80% 8.02% -242.74% -42.54% -20.15% 80.51% - Horiz. % -61,135.47% -108.74% -118.22% 82.82% 144.14% 180.51% 100.00%
EY -0.01 -6.87 -6.32 9.02 5.18 4.14 7.47 - YoY % 99.85% -8.70% -170.07% 74.13% 25.12% -44.58% - Horiz. % -0.13% -91.97% -84.61% 120.75% 69.34% 55.42% 100.00%
DY 3.43 2.35 2.98 5.87 3.24 2.44 1.30 17.54% YoY % 45.96% -21.14% -49.23% 81.17% 32.79% 87.69% - Horiz. % 263.85% 180.77% 229.23% 451.54% 249.23% 187.69% 100.00%
P/NAPS 0.56 0.57 0.59 0.41 0.75 1.00 1.07 -10.22% YoY % -1.75% -3.39% 43.90% -45.33% -25.00% -6.54% - Horiz. % 52.34% 53.27% 55.14% 38.32% 70.09% 93.46% 100.00%
Price Multiplier on Announcement Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 25/05/23 26/05/22 25/05/21 21/05/20 23/05/19 24/05/18 29/05/17 -
Price 4.3300 4.8800 4.9100 4.0800 6.3300 8.4400 9.7300 -
P/RPS 0.69 1.21 1.95 0.78 1.15 1.58 1.97 -16.03% YoY % -42.98% -37.95% 150.00% -32.17% -27.22% -19.80% - Horiz. % 35.03% 61.42% 98.98% 39.59% 58.38% 80.20% 100.00%
P/EPS -7,606.34 -15.18 -15.45 12.07 18.40 23.36 13.59 - YoY % -50,007.64% 1.75% -228.00% -34.40% -21.23% 71.89% - Horiz. % -55,970.12% -111.70% -113.69% 88.82% 135.39% 171.89% 100.00%
EY -0.01 -6.59 -6.47 8.29 5.43 4.28 7.36 - YoY % 99.85% -1.85% -178.05% 52.67% 26.87% -41.85% - Horiz. % -0.14% -89.54% -87.91% 112.64% 73.78% 58.15% 100.00%
DY 3.70 2.25 3.05 5.39 3.40 2.53 1.28 19.34% YoY % 64.44% -26.23% -43.41% 58.53% 34.39% 97.66% - Horiz. % 289.06% 175.78% 238.28% 421.09% 265.63% 197.66% 100.00%
P/NAPS 0.52 0.59 0.57 0.45 0.71 0.97 1.08 -11.46% YoY % -11.86% 3.51% 26.67% -36.62% -26.80% -10.19% - Horiz. % 48.15% 54.63% 52.78% 41.67% 65.74% 89.81% 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-1st Grp Qtrly Rept 2021.pdf 
