Highlights

[GENM] YoY Quarter Result on 2020-06-30 [#2]

Stock [GENM]: GENTING MALAYSIA BHD
Announcement Date 27-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     -115.43%    YoY -     -316.20%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 114,910 2,601,502 2,422,126 2,291,583 2,234,605 1,983,201 1,910,867 -37.38%
  YoY % -95.58% 7.41% 5.70% 2.55% 12.68% 3.79% -
  Horiz. % 6.01% 136.14% 126.76% 119.92% 116.94% 103.79% 100.00%
PBT -1,044,491 476,244 465,128 246,788 512,054 271,199 318,733 -
  YoY % -319.32% 2.39% 88.47% -51.80% 88.81% -14.91% -
  Horiz. % -327.70% 149.42% 145.93% 77.43% 160.65% 85.09% 100.00%
Tax 121,313 -73,128 -86,862 -73,212 -46,789 -47,903 -75,882 -
  YoY % 265.89% 15.81% -18.64% -56.47% 2.33% 36.87% -
  Horiz. % -159.87% 96.37% 114.47% 96.48% 61.66% 63.13% 100.00%
NP -923,178 403,116 378,266 173,576 465,265 223,296 242,851 -
  YoY % -329.01% 6.57% 117.93% -62.69% 108.36% -8.05% -
  Horiz. % -380.14% 165.99% 155.76% 71.47% 191.58% 91.95% 100.00%
NP to SH -900,421 416,482 395,706 193,423 476,444 230,920 254,433 -
  YoY % -316.20% 5.25% 104.58% -59.40% 106.32% -9.24% -
  Horiz. % -353.89% 163.69% 155.52% 76.02% 187.26% 90.76% 100.00%
Tax Rate - % 15.36 % 18.67 % 29.67 % 9.14 % 17.66 % 23.81 % -
  YoY % 0.00% -17.73% -37.07% 224.62% -48.24% -25.83% -
  Horiz. % 0.00% 64.51% 78.41% 124.61% 38.39% 74.17% 100.00%
Total Cost 1,038,088 2,198,386 2,043,860 2,118,007 1,769,340 1,759,905 1,668,016 -7.59%
  YoY % -52.78% 7.56% -3.50% 19.71% 0.54% 5.51% -
  Horiz. % 62.23% 131.80% 122.53% 126.98% 106.07% 105.51% 100.00%
Net Worth 16,507,449 18,055,071 19,069,225 19,311,222 18,220,304 17,475,025 15,583,313 0.96%
  YoY % -8.57% -5.32% -1.25% 5.99% 4.26% 12.14% -
  Horiz. % 105.93% 115.86% 122.37% 123.92% 116.92% 112.14% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 339,194 339,593 339,511 226,524 169,754 158,863 169,999 12.19%
  YoY % -0.12% 0.02% 49.88% 33.44% 6.86% -6.55% -
  Horiz. % 199.53% 199.76% 199.71% 133.25% 99.86% 93.45% 100.00%
Div Payout % - % 81.54 % 85.80 % 117.11 % 35.63 % 68.80 % 66.82 % -
  YoY % 0.00% -4.97% -26.74% 228.68% -48.21% 2.96% -
  Horiz. % 0.00% 122.03% 128.40% 175.26% 53.32% 102.96% 100.00%
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 16,507,449 18,055,071 19,069,225 19,311,222 18,220,304 17,475,025 15,583,313 0.96%
  YoY % -8.57% -5.32% -1.25% 5.99% 4.26% 12.14% -
  Horiz. % 105.93% 115.86% 122.37% 123.92% 116.92% 112.14% 100.00%
NOSH 5,653,236 5,659,897 5,658,524 5,663,115 5,658,479 5,673,709 5,666,659 -0.04%
  YoY % -0.12% 0.02% -0.08% 0.08% -0.27% 0.12% -
  Horiz. % 99.76% 99.88% 99.86% 99.94% 99.86% 100.12% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -803.39 % 15.50 % 15.62 % 7.57 % 20.82 % 11.26 % 12.71 % -
  YoY % -5,283.16% -0.77% 106.34% -63.64% 84.90% -11.41% -
  Horiz. % -6,320.93% 121.95% 122.90% 59.56% 163.81% 88.59% 100.00%
ROE -5.45 % 2.31 % 2.08 % 1.00 % 2.61 % 1.32 % 1.63 % -
  YoY % -335.93% 11.06% 108.00% -61.69% 97.73% -19.02% -
  Horiz. % -334.36% 141.72% 127.61% 61.35% 160.12% 80.98% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 2.03 45.96 42.80 40.47 39.49 34.95 33.72 -37.37%
  YoY % -95.58% 7.38% 5.76% 2.48% 12.99% 3.65% -
  Horiz. % 6.02% 136.30% 126.93% 120.02% 117.11% 103.65% 100.00%
EPS -15.93 7.37 6.99 3.42 8.42 4.07 4.49 -
  YoY % -316.15% 5.44% 104.39% -59.38% 106.88% -9.35% -
  Horiz. % -354.79% 164.14% 155.68% 76.17% 187.53% 90.65% 100.00%
DPS 6.00 6.00 6.00 4.00 3.00 2.80 3.00 12.23%
  YoY % 0.00% 0.00% 50.00% 33.33% 7.14% -6.67% -
  Horiz. % 200.00% 200.00% 200.00% 133.33% 100.00% 93.33% 100.00%
NAPS 2.9200 3.1900 3.3700 3.4100 3.2200 3.0800 2.7500 1.00%
  YoY % -8.46% -5.34% -1.17% 5.90% 4.55% 12.00% -
  Horiz. % 106.18% 116.00% 122.55% 124.00% 117.09% 112.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,938,040
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 1.94 43.81 40.79 38.59 37.63 33.40 32.18 -37.35%
  YoY % -95.57% 7.40% 5.70% 2.55% 12.66% 3.79% -
  Horiz. % 6.03% 136.14% 126.76% 119.92% 116.94% 103.79% 100.00%
EPS -15.16 7.01 6.66 3.26 8.02 3.89 4.28 -
  YoY % -316.26% 5.26% 104.29% -59.35% 106.17% -9.11% -
  Horiz. % -354.21% 163.79% 155.61% 76.17% 187.38% 90.89% 100.00%
DPS 5.71 5.72 5.72 3.81 2.86 2.68 2.86 12.20%
  YoY % -0.17% 0.00% 50.13% 33.22% 6.72% -6.29% -
  Horiz. % 199.65% 200.00% 200.00% 133.22% 100.00% 93.71% 100.00%
NAPS 2.7799 3.0406 3.2114 3.2521 3.0684 2.9429 2.6243 0.96%
  YoY % -8.57% -5.32% -1.25% 5.99% 4.26% 12.14% -
  Horiz. % 105.93% 115.86% 122.37% 123.92% 116.92% 112.14% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 2.5300 3.2400 4.8800 5.5000 4.4500 4.2000 4.2000 -
P/RPS 124.47 7.05 11.40 13.59 11.27 12.02 12.46 46.70%
  YoY % 1,665.53% -38.16% -16.11% 20.59% -6.24% -3.53% -
  Horiz. % 998.96% 56.58% 91.49% 109.07% 90.45% 96.47% 100.00%
P/EPS -15.88 44.03 69.78 161.03 52.85 103.19 93.54 -
  YoY % -136.07% -36.90% -56.67% 204.69% -48.78% 10.32% -
  Horiz. % -16.98% 47.07% 74.60% 172.15% 56.50% 110.32% 100.00%
EY -6.30 2.27 1.43 0.62 1.89 0.97 1.07 -
  YoY % -377.53% 58.74% 130.65% -67.20% 94.85% -9.35% -
  Horiz. % -588.79% 212.15% 133.64% 57.94% 176.64% 90.65% 100.00%
DY 2.37 1.85 1.23 0.73 0.67 0.67 0.71 22.23%
  YoY % 28.11% 50.41% 68.49% 8.96% 0.00% -5.63% -
  Horiz. % 333.80% 260.56% 173.24% 102.82% 94.37% 94.37% 100.00%
P/NAPS 0.87 1.02 1.45 1.61 1.38 1.36 1.53 -8.97%
  YoY % -14.71% -29.66% -9.94% 16.67% 1.47% -11.11% -
  Horiz. % 56.86% 66.67% 94.77% 105.23% 90.20% 88.89% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 29/08/19 29/08/18 24/08/17 25/08/16 26/08/15 28/08/14 -
Price 2.2300 3.1200 5.1600 6.0500 4.3000 3.9100 4.6500 -
P/RPS 109.71 6.79 12.05 14.95 10.89 11.19 13.79 41.25%
  YoY % 1,515.76% -43.65% -19.40% 37.28% -2.68% -18.85% -
  Horiz. % 795.58% 49.24% 87.38% 108.41% 78.97% 81.15% 100.00%
P/EPS -14.00 42.40 73.79 177.13 51.07 96.07 103.56 -
  YoY % -133.02% -42.54% -58.34% 246.84% -46.84% -7.23% -
  Horiz. % -13.52% 40.94% 71.25% 171.04% 49.31% 92.77% 100.00%
EY -7.14 2.36 1.36 0.56 1.96 1.04 0.97 -
  YoY % -402.54% 73.53% 142.86% -71.43% 88.46% 7.22% -
  Horiz. % -736.08% 243.30% 140.21% 57.73% 202.06% 107.22% 100.00%
DY 2.69 1.92 1.16 0.66 0.70 0.72 0.65 26.68%
  YoY % 40.10% 65.52% 75.76% -5.71% -2.78% 10.77% -
  Horiz. % 413.85% 295.38% 178.46% 101.54% 107.69% 110.77% 100.00%
P/NAPS 0.76 0.98 1.53 1.77 1.34 1.27 1.69 -12.46%
  YoY % -22.45% -35.95% -13.56% 32.09% 5.51% -24.85% -
  Horiz. % 44.97% 57.99% 90.53% 104.73% 79.29% 75.15% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS