25 XP 0   0   10  
0coffee
Main menu
3rd party ad coffee SUPPORTERis ad-free.

Genting Malaysia Bhd ADR
Buy, Hold or Sell?

Let's analyze Genting Malaysia Bhd ADR together

I guess you are interested in Genting Malaysia Bhd ADR. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of Genting Malaysia Bhd ADR. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

Get notifications about Genting Malaysia Bhd ADR

I send you an email if I find something interesting about Genting Malaysia Bhd ADR.

1. Quick Overview

1.1. Quick analysis of Genting Malaysia Bhd ADR (30 sec.)










1.2. What can you expect buying and holding a share of Genting Malaysia Bhd ADR? (30 sec.)

How much money do you get?

How much money do you get?
$0.37
When do you have the money?
1 year
How often do you get paid?
77.5%

What is your share worth?

Current worth
$0.49
Expected worth in 1 year
$0.48
How sure are you?
57.5%

+ What do you gain per year?

Total Gains per Share
$0.36
Return On Investment
2.8%

For what price can you sell your share?

Current Price per Share
$12.99
Expected price per share
$12.99 - $12.99
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Genting Malaysia Bhd ADR (5 min.)




Live pricePrice per Share (EOD)
$12.99
Intrinsic Value Per Share
$2.93 - $27.28
Total Value Per Share
$3.42 - $27.77

2.2. Growth of Genting Malaysia Bhd ADR (5 min.)




Is Genting Malaysia Bhd ADR growing?

Current yearPrevious yearGrowGrow %
How rich?$2.7b$2.7b-$12.4m-0.5%

How much money is Genting Malaysia Bhd ADR making?

Current yearPrevious yearGrowGrow %
Making money$32.4m-$21.1m$53.5m165.1%
Net Profit Margin5.1%-3.7%--

How much money comes from the company's main activities?

2.3. Financial Health of Genting Malaysia Bhd ADR (5 min.)




2.4. Comparing to competitors in the Resorts & Casinos industry (5 min.)




  Industry Rankings (Resorts & Casinos)  


Richest
#8 / 72

Most Revenue
#19 / 72

Most Profit
#17 / 72
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Genting Malaysia Bhd ADR?

Welcome investor! Genting Malaysia Bhd ADR's management wants to use your money to grow the business. In return you get a share of Genting Malaysia Bhd ADR.

First you should know what it really means to hold a share of Genting Malaysia Bhd ADR. And how you can make/lose money.

Speculation

The Price per Share of Genting Malaysia Bhd ADR is $12.99. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.

If you buy blind, there is a 50% chance of making or losing money by selling the stock in the future. However, we can look at a few things to determine the odds in our favor:

  • The fundamentals: the financial health trends of Genting Malaysia Bhd ADR.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in Genting Malaysia Bhd ADR, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is $0.49. Based on the TTM, the Book Value Change Per Share is $0.00 per quarter. Based on the YOY, the Book Value Change Per Share is $-3.10 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is $0.09 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Genting Malaysia Bhd ADR.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps0.000.0%0.060.5%-0.09-0.7%-0.15-1.2%0.020.2%
Usd Book Value Change Per Share0.000.0%0.000.0%-3.10-23.9%-0.89-6.8%-0.39-3.0%
Usd Dividend Per Share0.020.2%0.090.7%0.352.7%0.322.5%0.201.6%
Usd Total Gains Per Share0.020.2%0.090.7%-2.75-21.2%-0.57-4.4%-0.18-1.4%
Usd Price Per Share13.51-14.19-15.39-12.53-7.51-
Price to Earnings Ratio1,000.62-815.01-541.57-303.31-194.34-
Price-to-Total Gains Ratio611.33--256.02-147.37--13.78--12.22-
Price to Book Ratio27.77-22.73-7.79-9.50-6.42-
Price-to-Total Gains Ratio611.33--256.02-147.37--13.78--12.22-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share12.99
Number of shares76
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.090.32
Usd Book Value Change Per Share0.00-0.89
Usd Total Gains Per Share0.09-0.57
Gains per Quarter (76 shares)6.83-43.08
Gains per Year (76 shares)27.31-172.32
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
128-11798-270-182
256-244195-540-354
384-271293-809-526
4112-398390-1079-698
5141-4125488-1349-870
6169-5152585-1619-1042
7197-6179683-1889-1214
8225-6206780-2159-1386
9253-7233878-2428-1558
10281-8260975-2698-1730

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%8.04.00.066.7%10.010.00.050.0%29.011.00.072.5%39.011.00.078.0%
Book Value Change Per Share2.02.00.050.0%4.08.00.033.3%7.013.00.035.0%18.022.00.045.0%23.027.00.046.0%
Dividend per Share2.00.02.050.0%10.00.02.083.3%18.00.02.090.0%31.00.09.077.5%33.00.017.066.0%
Total Gains per Share2.02.00.050.0%8.04.00.066.7%12.08.00.060.0%23.017.00.057.5%28.022.00.056.0%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Genting Malaysia Bhd ADR compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--0.001-0.003+329%-3.102+266835%-0.888+76427%-0.389+33518%
Book Value Per Share--0.4873.448-86%9.288-95%9.414-95%11.936-96%
Current Ratio--2.3361.922+22%1.293+81%1.596+46%1.909+22%
Debt To Asset Ratio--0.6170.601+3%0.587+5%0.548+13%0.440+40%
Debt To Equity Ratio--1.4971.406+6%1.342+12%1.179+27%0.846+77%
Dividend Per Share--0.0210.093-77%0.354-94%0.321-93%0.205-90%
Eps--0.0030.065-95%-0.086+2635%-0.151+4572%0.020-83%
Free Cash Flow Per Share--0.0220.194-89%0.307-93%0.031-31%-0.015+168%
Free Cash Flow To Equity Per Share--0.0710.049+47%0.038+89%-0.149+309%-0.003+105%
Gross Profit Margin--1.0000.757+32%1.082-8%0.968+3%0.984+2%
Intrinsic Value_10Y_max--27.281--------
Intrinsic Value_10Y_min--2.929--------
Intrinsic Value_1Y_max--1.113--------
Intrinsic Value_1Y_min--0.001--------
Intrinsic Value_3Y_max--4.579--------
Intrinsic Value_3Y_min--0.256--------
Intrinsic Value_5Y_max--9.535--------
Intrinsic Value_5Y_min--0.787--------
Market Cap2944962900.000-2501%76593865388.00062747572722.000+22%21919996025.000+249%28962000144.370+164%21488262611.225+256%
Net Profit Margin--0.0310.051-40%-0.037+222%-0.499+1720%-0.177+673%
Operating Margin--0.1670.160+5%0.076+121%-0.167+200%0.030+457%
Operating Ratio--0.8330.8330%0.810+3%1.314-37%1.039-20%
Pb Ratio26.689-4%27.76622.729+22%7.794+256%9.499+192%6.423+332%
Pe Ratio961.824-4%1000.623815.015+23%541.567+85%303.310+230%194.344+415%
Price Per Share12.990-4%13.51414.191-5%15.388-12%12.534+8%7.506+80%
Price To Free Cash Flow Ratio150.409-4%156.476233.702-33%59.238+164%117.926+33%298.871-48%
Price To Total Gains Ratio587.627-4%611.331-256.016+142%147.374+315%-13.779+102%-12.221+102%
Quick Ratio--1.9071.410+35%0.606+214%1.272+50%1.785+7%
Return On Assets--0.0030.005-43%-0.003+220%-0.004+255%0.004-35%
Return On Equity--0.0060.011-41%-0.007+212%-0.008+227%0.005+42%
Total Gains Per Share--0.0220.090-75%-2.747+12529%-0.567+2664%-0.184+932%
Usd Book Value--2758542848.1002769678066.6750%2782151368.425-1%3179946526.705-13%3709037837.278-26%
Usd Book Value Change Per Share--0.001-0.003+329%-3.102+266835%-0.888+76427%-0.389+33518%
Usd Book Value Per Share--0.4873.448-86%9.288-95%9.414-95%11.936-96%
Usd Dividend Per Share--0.0210.093-77%0.354-94%0.321-93%0.205-90%
Usd Eps--0.0030.065-95%-0.086+2635%-0.151+4572%0.020-83%
Usd Free Cash Flow--122372974.100100662645.850+22%93326371.125+31%28150347.290+335%4631864.413+2542%
Usd Free Cash Flow Per Share--0.0220.194-89%0.307-93%0.031-31%-0.015+168%
Usd Free Cash Flow To Equity Per Share--0.0710.049+47%0.038+89%-0.149+309%-0.003+105%
Usd Market Cap2944962900.000-2501%76593865388.00062747572722.000+22%21919996025.000+249%28962000144.370+164%21488262611.225+256%
Usd Price Per Share12.990-4%13.51414.191-5%15.388-12%12.534+8%7.506+80%
Usd Profit--19136549.90032407896.300-41%-21110369.475+210%-28427225.385+249%23826723.115-20%
Usd Revenue--621181015.000632112097.500-2%550573610.275+13%441920779.430+41%489806594.063+27%
Usd Total Gains Per Share--0.0220.090-75%-2.747+12529%-0.567+2664%-0.184+932%
 EOD+4 -4MRQTTM+15 -21YOY+21 -155Y+23 -1310Y+22 -14

3.3 Fundamental Score

Let's check the fundamental score of Genting Malaysia Bhd ADR based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15961.824
Price to Book Ratio (EOD)Between0-126.689
Net Profit Margin (MRQ)Greater than00.031
Operating Margin (MRQ)Greater than00.167
Quick Ratio (MRQ)Greater than11.907
Current Ratio (MRQ)Greater than12.336
Debt to Asset Ratio (MRQ)Less than10.617
Debt to Equity Ratio (MRQ)Less than11.497
Return on Equity (MRQ)Greater than0.150.006
Return on Assets (MRQ)Greater than0.050.003
Total5/10 (50.0%)

3.4 Technical Score

Let's check the technical score of Genting Malaysia Bhd ADR based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5040.684
Ma 20Greater thanMa 5012.990
Ma 50Greater thanMa 10013.185
Ma 100Greater thanMa 20014.378
OpenGreater thanClose12.990
Total1/5 (20.0%)

4. In-depth Analysis

4.1 About Genting Malaysia Bhd ADR

Genting Malaysia Berhad, together with its subsidiaries, engages in the leisure and hospitality business in Malaysia, the United Kingdom, Egypt, the United States, and the Bahamas. It operates through Leisure & Hospitality, and Properties segments. The Leisure & Hospitality segment comprises integrated resort activities, which include gaming, hotels, food and beverages, theme parks, and retail and entertainment attractions, as well as tours and travel related, and other supporting services. The Properties segment is involved in the investment, development, and management of properties. It also engages in the owning and operation of casinos; development and sale of land and properties; letting of apartment units; and provision of information technology and consultancy services. In addition, the company provides investment, marketing, private debt securities issuance, training, administrative, show agency, condotel, golf resort, yacht charter, utilities, cable car and related support, creative and art, project and construction management, offshore financing, karaoke, payment and collection agency, loyalty programme, garbage collection and disposal, sewerage, investment trading, reinsurance, and resort management services. Further, it offers electricity supply, water, liquefied petroleum gas, and other services at Genting Highlands; owns and operates aircraft; researches and develops software; invests in equities; and operates a video lottery facility and vessel. The company was formerly known as Resorts World Bhd. Genting Malaysia Berhad was incorporated in 1980 and is headquartered in Kuala Lumpur, Malaysia.

Fundamental data was last updated by Penke on 2024-08-31 21:32:04.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is inefficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating efficient.
The company is less efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is able to pay all its short-term debts.
The company is able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is able to pay all its debts by selling its assets.
The company is able to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is expensive.
Based on the earnings, the company is expensive.
Based on how much money comes from the company's main activities, the company is expensive.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit Genting Malaysia Bhd ADR earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Genting Malaysia Bhd ADR to the Resorts & Casinos industry mean.
  • A Net Profit Margin of 3.1% means that $0.03 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Genting Malaysia Bhd ADR:

  • The MRQ is 3.1%. The company is making a profit. +1
  • The TTM is 5.1%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ3.1%TTM5.1%-2.1%
TTM5.1%YOY-3.7%+8.9%
TTM5.1%5Y-49.9%+55.0%
5Y-49.9%10Y-17.7%-32.3%
Compared to industry (Resorts & Casinos)
PeriodCompanyIndustry (mean)+/- 
MRQ3.1%4.5%-1.4%
TTM5.1%4.7%+0.4%
YOY-3.7%-1.5%-2.2%
5Y-49.9%-14.5%-35.4%
10Y-17.7%-5.0%-12.7%
4.3.1.2. Return on Assets

Shows how efficient Genting Malaysia Bhd ADR is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Genting Malaysia Bhd ADR to the Resorts & Casinos industry mean.
  • 0.3% Return on Assets means that Genting Malaysia Bhd ADR generated $0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Genting Malaysia Bhd ADR:

  • The MRQ is 0.3%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.5%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.3%TTM0.5%-0.2%
TTM0.5%YOY-0.3%+0.8%
TTM0.5%5Y-0.4%+0.9%
5Y-0.4%10Y0.4%-0.8%
Compared to industry (Resorts & Casinos)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3%0.8%-0.5%
TTM0.5%0.9%-0.4%
YOY-0.3%0.1%-0.4%
5Y-0.4%-0.4%0.0%
10Y0.4%0.5%-0.1%
4.3.1.3. Return on Equity

Shows how efficient Genting Malaysia Bhd ADR is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Genting Malaysia Bhd ADR to the Resorts & Casinos industry mean.
  • 0.6% Return on Equity means Genting Malaysia Bhd ADR generated $0.01 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Genting Malaysia Bhd ADR:

  • The MRQ is 0.6%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 1.1%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.6%TTM1.1%-0.4%
TTM1.1%YOY-0.7%+1.8%
TTM1.1%5Y-0.8%+1.9%
5Y-0.8%10Y0.5%-1.3%
Compared to industry (Resorts & Casinos)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6%1.0%-0.4%
TTM1.1%1.4%-0.3%
YOY-0.7%0.6%-1.3%
5Y-0.8%-0.9%+0.1%
10Y0.5%0.5%0.0%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Genting Malaysia Bhd ADR.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Genting Malaysia Bhd ADR is operating .

  • Measures how much profit Genting Malaysia Bhd ADR makes for each $1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Genting Malaysia Bhd ADR to the Resorts & Casinos industry mean.
  • An Operating Margin of 16.7% means the company generated $0.17  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Genting Malaysia Bhd ADR:

  • The MRQ is 16.7%. The company is operating efficient. +1
  • The TTM is 16.0%. The company is operating efficient. +1
Trends
Current periodCompared to+/- 
MRQ16.7%TTM16.0%+0.7%
TTM16.0%YOY7.6%+8.4%
TTM16.0%5Y-16.7%+32.7%
5Y-16.7%10Y3.0%-19.7%
Compared to industry (Resorts & Casinos)
PeriodCompanyIndustry (mean)+/- 
MRQ16.7%15.9%+0.8%
TTM16.0%11.1%+4.9%
YOY7.6%6.6%+1.0%
5Y-16.7%-6.4%-10.3%
10Y3.0%2.0%+1.0%
4.3.2.2. Operating Ratio

Measures how efficient Genting Malaysia Bhd ADR is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Resorts & Casinos industry mean).
  • An Operation Ratio of 0.83 means that the operating costs are $0.83 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Genting Malaysia Bhd ADR:

  • The MRQ is 0.833. The company is less efficient in keeping operating costs low.
  • The TTM is 0.833. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.833TTM0.8330.000
TTM0.833YOY0.810+0.023
TTM0.8335Y1.314-0.482
5Y1.31410Y1.039+0.276
Compared to industry (Resorts & Casinos)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8331.060-0.227
TTM0.8331.032-0.199
YOY0.8101.293-0.483
5Y1.3141.373-0.059
10Y1.0391.168-0.129
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Genting Malaysia Bhd ADR.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Genting Malaysia Bhd ADR is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Resorts & Casinos industry mean).
  • A Current Ratio of 2.34 means the company has $2.34 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Genting Malaysia Bhd ADR:

  • The MRQ is 2.336. The company is able to pay all its short-term debts. +1
  • The TTM is 1.922. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ2.336TTM1.922+0.414
TTM1.922YOY1.293+0.629
TTM1.9225Y1.596+0.326
5Y1.59610Y1.909-0.313
Compared to industry (Resorts & Casinos)
PeriodCompanyIndustry (mean)+/- 
MRQ2.3361.121+1.215
TTM1.9221.180+0.742
YOY1.2931.526-0.233
5Y1.5961.380+0.216
10Y1.9091.431+0.478
4.4.3.2. Quick Ratio

Measures if Genting Malaysia Bhd ADR is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Genting Malaysia Bhd ADR to the Resorts & Casinos industry mean.
  • A Quick Ratio of 1.91 means the company can pay off $1.91 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Genting Malaysia Bhd ADR:

  • The MRQ is 1.907. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 1.410. The company is able to pay all its short-term debts with the most liquid assets. +1
Trends
Current periodCompared to+/- 
MRQ1.907TTM1.410+0.496
TTM1.410YOY0.606+0.804
TTM1.4105Y1.272+0.139
5Y1.27210Y1.785-0.513
Compared to industry (Resorts & Casinos)
PeriodCompanyIndustry (mean)+/- 
MRQ1.9070.461+1.446
TTM1.4100.567+0.843
YOY0.6060.997-0.391
5Y1.2721.026+0.246
10Y1.7851.146+0.639
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Genting Malaysia Bhd ADR.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Genting Malaysia Bhd ADR assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Genting Malaysia Bhd ADR to Resorts & Casinos industry mean.
  • A Debt to Asset Ratio of 0.62 means that Genting Malaysia Bhd ADR assets are financed with 61.7% credit (debt) and the remaining percentage (100% - 61.7%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Genting Malaysia Bhd ADR:

  • The MRQ is 0.617. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.601. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.617TTM0.601+0.016
TTM0.601YOY0.587+0.013
TTM0.6015Y0.548+0.053
5Y0.54810Y0.440+0.108
Compared to industry (Resorts & Casinos)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6170.616+0.001
TTM0.6010.614-0.013
YOY0.5870.623-0.036
5Y0.5480.606-0.058
10Y0.4400.552-0.112
4.5.4.2. Debt to Equity Ratio

Measures if Genting Malaysia Bhd ADR is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Genting Malaysia Bhd ADR to the Resorts & Casinos industry mean.
  • A Debt to Equity ratio of 149.7% means that company has $1.50 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Genting Malaysia Bhd ADR:

  • The MRQ is 1.497. The company is able to pay all its debts with equity. +1
  • The TTM is 1.406. The company is able to pay all its debts with equity. +1
Trends
Current periodCompared to+/- 
MRQ1.497TTM1.406+0.091
TTM1.406YOY1.342+0.064
TTM1.4065Y1.179+0.227
5Y1.17910Y0.846+0.334
Compared to industry (Resorts & Casinos)
PeriodCompanyIndustry (mean)+/- 
MRQ1.4971.399+0.098
TTM1.4061.519-0.113
YOY1.3421.3420.000
5Y1.1791.658-0.479
10Y0.8461.248-0.402
3rd party ad coffee SUPPORTERis ad-free.

4.6. Market Valuation

4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every $1 in earnings Genting Malaysia Bhd ADR generates.

  • Above 15 is considered overpriced but always compare Genting Malaysia Bhd ADR to the Resorts & Casinos industry mean.
  • A PE ratio of 1,000.62 means the investor is paying $1,000.62 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Genting Malaysia Bhd ADR:

  • The EOD is 961.824. Based on the earnings, the company is expensive. -2
  • The MRQ is 1,000.623. Based on the earnings, the company is expensive. -2
  • The TTM is 815.015. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD961.824MRQ1,000.623-38.799
MRQ1,000.623TTM815.015+185.608
TTM815.015YOY541.567+273.447
TTM815.0155Y303.310+511.705
5Y303.31010Y194.344+108.966
Compared to industry (Resorts & Casinos)
PeriodCompanyIndustry (mean)+/- 
EOD961.82410.179+951.645
MRQ1,000.6239.440+991.183
TTM815.0159.705+805.310
YOY541.5675.243+536.324
5Y303.3102.929+300.381
10Y194.34411.311+183.033
4.6.2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Genting Malaysia Bhd ADR:

  • The EOD is 150.409. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is 156.476. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is 233.702. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD150.409MRQ156.476-6.067
MRQ156.476TTM233.702-77.226
TTM233.702YOY59.238+174.464
TTM233.7025Y117.926+115.776
5Y117.92610Y298.871-180.945
Compared to industry (Resorts & Casinos)
PeriodCompanyIndustry (mean)+/- 
EOD150.4097.617+142.792
MRQ156.4768.619+147.857
TTM233.7025.797+227.905
YOY59.2381.082+58.156
5Y117.9260.287+117.639
10Y298.8711.119+297.752
3rd party ad coffee SUPPORTERis ad-free.
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio

Measures if the stock price of Genting Malaysia Bhd ADR is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Resorts & Casinos industry mean).
  • A PB ratio of 27.77 means the investor is paying $27.77 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Genting Malaysia Bhd ADR:

  • The EOD is 26.689. Based on the equity, the company is expensive. -2
  • The MRQ is 27.766. Based on the equity, the company is expensive. -2
  • The TTM is 22.729. Based on the equity, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD26.689MRQ27.766-1.077
MRQ27.766TTM22.729+5.037
TTM22.729YOY7.794+14.935
TTM22.7295Y9.499+13.229
5Y9.49910Y6.423+3.076
Compared to industry (Resorts & Casinos)
PeriodCompanyIndustry (mean)+/- 
EOD26.6891.107+25.582
MRQ27.7661.177+26.589
TTM22.7291.098+21.631
YOY7.7941.369+6.425
5Y9.4991.958+7.541
10Y6.4232.054+4.369
4.6.2. Total Gains per Share
3rd party ad coffee SUPPORTERis ad-free.

6. Financial Statements




6.1. Latest Balance Sheet

Balance Sheet of 2024-06-30. Currency in MYR. All numbers in thousands.

Summary
Total Assets30,916,143
Total Liabilities19,061,640
Total Stockholder Equity12,733,413
 As reported
Total Liabilities 19,061,640
Total Stockholder Equity+ 12,733,413
Total Assets = 30,916,143

Assets

Total Assets30,916,143
Total Current Assets7,378,273
Long-term Assets23,537,870
Total Current Assets
Cash And Cash Equivalents 5,386,856
Net Receivables 635,715
Inventory 194,452
Other Current Assets 1,161,250
Total Current Assets  (as reported)7,378,273
Total Current Assets  (calculated)7,378,273
+/-0
Long-term Assets
Property Plant Equipment 15,058,557
Long-term Assets Other 8,436,789
Long-term Assets  (as reported)23,537,870
Long-term Assets  (calculated)23,495,346
+/- 42,524

Liabilities & Shareholders' Equity

Total Current Liabilities3,158,791
Long-term Liabilities15,902,849
Total Stockholder Equity12,733,413
Total Current Liabilities
Short-term Debt 312,598
Accounts payable 2,670,056
Other Current Liabilities 176,137
Total Current Liabilities  (as reported)3,158,791
Total Current Liabilities  (calculated)3,158,791
+/-0
Long-term Liabilities
Long-term Liabilities  (as reported)15,902,849
Long-term Liabilities  (calculated)0
+/- 15,902,849
Total Stockholder Equity
Retained Earnings 9,246,517
Other Stockholders Equity 3,486,896
Total Stockholder Equity (as reported)12,733,413
Total Stockholder Equity (calculated)12,733,413
+/-0
Other
Cash and Short Term Investments 5,386,856
Common Stock Shares Outstanding 5,667,742
Liabilities and Stockholders Equity 30,916,143
Net Debt 9,595,358
Short Long Term Debt Total 14,982,214



6.2. Balance Sheets Structured

Currency in MYR. All numbers in thousands.

 Trend2024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-31
> Total Assets 
16,185,343
16,766,045
16,353,260
16,863,400
17,652,887
18,794,658
18,944,747
19,851,900
20,113,039
20,118,286
19,961,436
20,797,200
21,808,583
22,593,547
27,067,058
27,520,800
25,932,149
26,485,838
26,883,433
27,894,400
30,017,547
29,798,867
30,053,330
29,968,400
29,057,677
29,335,285
31,162,581
31,717,900
32,474,934
32,575,904
33,242,724
33,312,700
33,470,931
32,470,785
29,311,006
28,287,100
28,621,767
30,591,195
30,147,393
30,410,300
28,274,207
28,767,262
29,106,505
28,631,000
28,425,107
29,681,147
29,665,938
29,116,003
29,581,311
30,916,143
30,916,14329,581,31129,116,00329,665,93829,681,14728,425,10728,631,00029,106,50528,767,26228,274,20730,410,30030,147,39330,591,19528,621,76728,287,10029,311,00632,470,78533,470,93133,312,70033,242,72432,575,90432,474,93431,717,90031,162,58129,335,28529,057,67729,968,40030,053,33029,798,86730,017,54727,894,40026,883,43326,485,83825,932,14927,520,80027,067,05822,593,54721,808,58320,797,20019,961,43620,118,28620,113,03919,851,90018,944,74718,794,65817,652,88716,863,40016,353,26016,766,04516,185,343
   > Total Current Assets 
2,953,924
4,015,546
4,051,805
4,503,100
4,856,845
5,431,517
5,304,964
5,417,400
5,516,861
5,445,771
5,199,643
4,980,500
5,053,968
6,295,503
8,700,154
8,541,310
7,472,492
7,189,096
6,642,248
6,129,200
7,850,697
7,548,841
7,199,650
7,059,100
6,305,128
6,299,394
9,444,526
9,338,900
9,216,563
8,457,069
8,714,340
8,062,600
8,131,760
7,346,385
5,249,176
3,964,600
3,830,258
5,747,906
5,587,415
5,525,800
3,550,833
3,929,378
3,904,202
3,797,300
4,726,253
5,855,099
6,073,682
6,176,769
6,007,334
7,378,273
7,378,2736,007,3346,176,7696,073,6825,855,0994,726,2533,797,3003,904,2023,929,3783,550,8335,525,8005,587,4155,747,9063,830,2583,964,6005,249,1767,346,3858,131,7608,062,6008,714,3408,457,0699,216,5639,338,9009,444,5266,299,3946,305,1287,059,1007,199,6507,548,8417,850,6976,129,2006,642,2487,189,0967,472,4928,541,3108,700,1546,295,5035,053,9684,980,5005,199,6435,445,7715,516,8615,417,4005,304,9645,431,5174,856,8454,503,1004,051,8054,015,5462,953,924
       Cash And Cash Equivalents 
2,165,221
2,818,638
2,814,110
3,223,900
3,281,273
3,736,221
3,620,025
3,720,000
3,781,187
3,516,198
3,198,265
2,770,300
2,775,292
2,754,417
5,012,336
4,519,000
4,444,396
4,251,523
3,685,405
4,855,700
6,672,735
6,468,544
6,080,252
5,996,600
5,339,440
5,315,099
8,161,969
7,999,700
7,920,739
6,977,427
7,100,907
6,476,400
6,462,974
5,983,150
3,685,770
2,452,900
2,370,216
4,992,573
4,589,689
4,641,000
2,611,926
2,971,548
3,130,140
3,043,700
2,738,236
3,832,134
3,687,832
3,885,565
3,634,866
5,386,856
5,386,8563,634,8663,885,5653,687,8323,832,1342,738,2363,043,7003,130,1402,971,5482,611,9264,641,0004,589,6894,992,5732,370,2162,452,9003,685,7705,983,1506,462,9746,476,4007,100,9076,977,4277,920,7397,999,7008,161,9695,315,0995,339,4405,996,6006,080,2526,468,5446,672,7354,855,7003,685,4054,251,5234,444,3964,519,0005,012,3362,754,4172,775,2922,770,3003,198,2653,516,1983,781,1873,720,0003,620,0253,736,2213,281,2733,223,9002,814,1102,818,6382,165,221
       Short-term Investments 
0
0
0
790,900
1,121,249
1,122,733
1,050,442
1,095,400
1,023,775
1,110,534
1,086,068
1,273,300
1,252,649
510,092
510,057
558,100
556,615
557,635
558,330
560,800
480,456
349,048
308,562
127,400
107,722
108,963
409,974
407,800
436,119
651,714
779,156
776,700
782,803
509,882
363,221
362,600
200,000
0
0
0
-2,078,237
-2,243,144
-2,371,152
-2,188,000
-1,048,236
-1,081,715
-1,092,385
52,200
0
0
0052,200-1,092,385-1,081,715-1,048,236-2,188,000-2,371,152-2,243,144-2,078,237000200,000362,600363,221509,882782,803776,700779,156651,714436,119407,800409,974108,963107,722127,400308,562349,048480,456560,800558,330557,635556,615558,100510,057510,0921,252,6491,273,3001,086,0681,110,5341,023,7751,095,4001,050,4421,122,7331,121,249790,900000
       Net Receivables 
643,074
1,117,774
1,159,434
0
370,715
488,830
0
0
606,570
707,331
0
817,500
899,650
2,891,240
2,987,934
3,344,420
2,337,267
2,249,000
2,272,283
579,500
545,238
567,973
645,378
7,606
10,243
711,941
131,304
105,771
632,546
644,136
657,507
446,200
710,375
705,947
658,486
372,500
599,546
582,329
740,788
561,500
811,761
824,976
634,003
420,400
759,338
730,727
1,076,880
705,054
732,484
635,715
635,715732,484705,0541,076,880730,727759,338420,400634,003824,976811,761561,500740,788582,329599,546372,500658,486705,947710,375446,200657,507644,136632,546105,771131,304711,94110,2437,606645,378567,973545,238579,5002,272,2832,249,0002,337,2673,344,4202,987,9342,891,240899,650817,5000707,331606,57000488,830370,71501,159,4341,117,774643,074
       Inventory 
76,198
74,926
74,553
76,900
75,827
75,729
80,202
87,600
85,862
95,120
94,949
100,300
102,476
105,149
116,930
119,800
101,048
96,275
97,822
98,200
106,452
109,450
108,364
111,500
115,254
117,954
118,694
108,500
107,459
109,067
111,205
123,300
125,825
127,422
127,130
121,400
124,205
128,270
128,878
126,600
126,767
131,823
138,717
150,600
157,501
163,284
172,715
179,098
190,120
194,452
194,452190,120179,098172,715163,284157,501150,600138,717131,823126,767126,600128,878128,270124,205121,400127,130127,422125,825123,300111,205109,067107,459108,500118,694117,954115,254111,500108,364109,450106,45298,20097,82296,275101,048119,800116,930105,149102,476100,30094,94995,12085,86287,60080,20275,72975,82776,90074,55374,92676,198
       Other Current Assets 
69,431
4,208
3,708
0
7,781
8,004
0
0
19,467
16,588
0
19,100
23,901
34,605
72,897
-10
33,166
34,663
28,408
35,000
45,816
53,826
57,094
2,381
2,670
169,551
50,795
38,814
0
0
0
52,400
49,783
19,984
414,569
435,900
536,291
44,734
128,060
400
379
634
924
182,000
1,070,591
1,128,332
1,135,631
1,407,052
1,449,864
1,161,250
1,161,2501,449,8641,407,0521,135,6311,128,3321,070,591182,000924634379400128,06044,734536,291435,900414,56919,98449,78352,40000038,81450,795169,5512,6702,38157,09453,82645,81635,00028,40834,66333,166-1072,89734,60523,90119,100016,58819,467008,0047,78103,7084,20869,431
   > Long-term Assets 
13,231,419
12,750,499
12,301,455
12,360,300
12,796,042
13,363,141
13,639,783
14,434,500
14,596,178
14,672,515
14,761,793
15,816,700
16,754,615
16,298,044
18,366,904
18,979,500
18,459,657
19,296,742
20,241,185
21,765,200
22,166,850
22,250,026
22,853,680
22,909,300
22,752,549
23,035,891
21,718,055
22,379,000
23,258,371
24,118,835
24,528,384
25,250,100
25,339,171
25,124,400
24,061,830
24,322,500
24,791,509
24,843,289
24,559,978
24,884,500
24,723,374
24,837,884
25,202,303
24,833,700
23,698,854
23,826,048
23,592,256
22,939,234
23,573,977
23,537,870
23,537,87023,573,97722,939,23423,592,25623,826,04823,698,85424,833,70025,202,30324,837,88424,723,37424,884,50024,559,97824,843,28924,791,50924,322,50024,061,83025,124,40025,339,17125,250,10024,528,38424,118,83523,258,37122,379,00021,718,05523,035,89122,752,54922,909,30022,853,68022,250,02622,166,85021,765,20020,241,18519,296,74218,459,65718,979,50018,366,90416,298,04416,754,61515,816,70014,761,79314,672,51514,596,17814,434,50013,639,78313,363,14112,796,04212,360,30012,301,45512,750,49913,231,419
       Property Plant Equipment 
4,921,123
5,038,769
5,016,105
5,200,800
5,299,429
5,681,801
5,852,537
6,088,300
6,292,727
6,568,799
6,813,358
7,426,500
7,993,890
8,634,031
9,704,034
10,475,100
9,929,374
10,511,435
11,227,776
12,158,600
12,534,925
13,043,844
13,551,624
13,835,400
13,904,533
14,067,852
14,328,873
14,840,900
15,881,610
16,747,686
17,238,286
17,492,900
17,423,019
17,245,998
16,783,087
16,794,000
16,933,417
17,020,083
16,919,675
16,678,300
16,534,230
16,439,124
16,543,906
16,008,500
15,923,210
15,691,148
15,544,366
15,277,845
15,295,864
15,058,557
15,058,55715,295,86415,277,84515,544,36615,691,14815,923,21016,008,50016,543,90616,439,12416,534,23016,678,30016,919,67517,020,08316,933,41716,794,00016,783,08717,245,99817,423,01917,492,90017,238,28616,747,68615,881,61014,840,90014,328,87314,067,85213,904,53313,835,40013,551,62413,043,84412,534,92512,158,60011,227,77610,511,4359,929,37410,475,1009,704,0348,634,0317,993,8907,426,5006,813,3586,568,7996,292,7276,088,3005,852,5375,681,8015,299,4295,200,8005,016,1055,038,7694,921,123
       Goodwill 
0
0
0
416,000
0
0
0
446,700
0
0
0
454,400
0
0
0
571,000
0
0
0
468,500
0
0
0
458,600
0
0
0
431,900
0
0
0
488,900
0
0
0
485,400
0
0
0
442,700
0
0
0
423,700
0
0
0
466,000
0
0
00466,000000423,700000442,700000485,400000488,900000431,900000458,600000468,500000571,000000454,400000446,700000416,000000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
252,900
101,744
98,648
12,369
5,116
2,421
165,549
30,650
64,634
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000064,63430,650165,5492,4215,11612,36998,648101,744252,9000000000000000000000
       Intangible Assets 
4,270,172
4,314,855
4,094,265
3,691,900
0
0
0
3,939,800
0
0
0
4,027,800
0
0
0
4,796,200
0
0
0
4,567,800
4,989,125
4,845,037
620,336
4,195,900
79,126
5,242,279
1,110,676
4,095,400
0
0
0
3,983,900
0
0
0
3,762,300
0
0
0
3,740,700
0
4,143,736
4,200,804
3,659,900
4,118,702
4,378,869
4,296,924
3,787,200
4,337,224
0
04,337,2243,787,2004,296,9244,378,8694,118,7023,659,9004,200,8044,143,73603,740,7000003,762,3000003,983,9000004,095,4001,110,6765,242,27979,1264,195,900620,3364,845,0374,989,1254,567,8000004,796,2000004,027,8000003,939,8000003,691,9004,094,2654,314,8554,270,172
       Long-term Assets Other 
4,038,845
3,394,957
3,189,149
2,631,800
2,955,206
2,977,250
3,136,346
3,374,000
3,320,238
3,385,077
6,706,088
3,741,500
3,790,403
3,086,395
3,368,507
6,716,600
4,071,160
4,283,888
4,483,315
4,905,800
4,920,039
4,520,032
4,573,677
8,725,000
4,234,332
4,398,273
3,053,305
6,102,600
2,997,687
3,096,679
3,166,078
5,861,800
2,983,059
2,703,098
2,444,307
4,758,200
2,287,240
3,425,153
3,375,676
3,988,700
49,169
51,871
51,324
232,300
339,474
358,644
359,197
355,691
375,475
8,436,789
8,436,789375,475355,691359,197358,644339,474232,30051,32451,87149,1693,988,7003,375,6763,425,1532,287,2404,758,2002,444,3072,703,0982,983,0595,861,8003,166,0783,096,6792,997,6876,102,6003,053,3054,398,2734,234,3328,725,0004,573,6774,520,0324,920,0394,905,8004,483,3154,283,8884,071,1606,716,6003,368,5073,086,3953,790,4033,741,5006,706,0883,385,0773,320,2383,374,0003,136,3462,977,2502,955,2062,631,8003,189,1493,394,9574,038,845
> Total Liabilities 
3,564,826
3,935,744
3,737,893
3,706,800
3,599,901
4,197,016
4,373,486
4,374,300
4,374,113
4,500,250
4,405,999
4,523,500
4,516,171
5,077,746
7,972,183
8,414,400
7,979,557
8,321,553
8,326,203
8,149,000
10,450,306
10,672,937
11,004,957
10,826,600
10,352,674
10,490,853
13,892,447
13,764,600
14,900,976
14,807,297
15,373,257
15,142,700
15,996,402
16,334,681
14,383,152
13,786,500
14,814,773
17,120,633
17,020,382
17,157,700
15,706,664
16,195,095
16,815,895
16,702,000
16,934,894
17,567,139
17,749,311
17,103,892
17,755,131
19,061,640
19,061,64017,755,13117,103,89217,749,31117,567,13916,934,89416,702,00016,815,89516,195,09515,706,66417,157,70017,020,38217,120,63314,814,77313,786,50014,383,15216,334,68115,996,40215,142,70015,373,25714,807,29714,900,97613,764,60013,892,44710,490,85310,352,67410,826,60011,004,95710,672,93710,450,3068,149,0008,326,2038,321,5537,979,5578,414,4007,972,1835,077,7464,516,1714,523,5004,405,9994,500,2504,374,1134,374,3004,373,4864,197,0163,599,9013,706,8003,737,8933,935,7443,564,826
   > Total Current Liabilities 
1,621,986
2,230,850
2,099,651
1,871,600
1,758,227
2,180,510
2,077,295
2,040,200
2,051,385
2,221,614
2,225,104
2,252,600
2,229,340
2,726,715
2,984,012
3,666,600
3,533,403
3,687,156
3,701,451
4,031,700
3,771,563
3,588,646
3,912,836
3,252,000
2,774,519
2,895,373
3,646,397
3,383,400
3,806,844
3,701,177
4,919,696
4,727,400
4,665,776
5,145,242
3,380,463
2,977,700
4,468,055
2,600,687
2,608,659
3,046,000
2,937,830
3,042,175
3,160,861
3,748,400
3,848,064
3,455,541
3,636,878
3,145,451
3,497,695
3,158,791
3,158,7913,497,6953,145,4513,636,8783,455,5413,848,0643,748,4003,160,8613,042,1752,937,8303,046,0002,608,6592,600,6874,468,0552,977,7003,380,4635,145,2424,665,7764,727,4004,919,6963,701,1773,806,8443,383,4003,646,3972,895,3732,774,5193,252,0003,912,8363,588,6463,771,5634,031,7003,701,4513,687,1563,533,4033,666,6002,984,0122,726,7152,229,3402,252,6002,225,1042,221,6142,051,3852,040,2002,077,2952,180,5101,758,2271,871,6002,099,6512,230,8501,621,986
       Short-term Debt 
178,822
464,932
459,627
216,800
286,545
227,293
179,150
197,300
198,365
192,645
193,011
207,100
221,659
222,636
307,157
784,000
1,029,190
747,117
793,589
1,103,400
1,318,656
979,802
923,114
309,500
285,747
284,530
404,402
477,600
385,819
432,326
1,496,832
1,614,600
1,552,296
2,146,627
657,432
463,400
1,613,148
367,233
314,781
489,700
412,143
419,157
433,287
973,800
644,970
763,997
451,612
235,151
223,496
312,598
312,598223,496235,151451,612763,997644,970973,800433,287419,157412,143489,700314,781367,2331,613,148463,400657,4322,146,6271,552,2961,614,6001,496,832432,326385,819477,600404,402284,530285,747309,500923,114979,8021,318,6561,103,400793,589747,1171,029,190784,000307,157222,636221,659207,100193,011192,645198,365197,300179,150227,293286,545216,800459,627464,932178,822
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,330,600
7,109,953
7,178,375
907,001
5,367
4,968
334,330
98,357
115,572
328,529
367,836
1,409,497
1,524,000
1,468,199
2,065,420
538,484
319,300
1,438,140
246,137
203,803
385,600
326,327
346,181
357,964
894,000
561,631
672,426
359,654
140,600
124,667
0
0124,667140,600359,654672,426561,631894,000357,964346,181326,327385,600203,803246,1371,438,140319,300538,4842,065,4201,468,1991,524,0001,409,497367,836328,529115,57298,357334,3304,9685,367907,0017,178,3757,109,9534,330,6000000000000000000000
       Accounts payable 
1,262,383
1,339,208
1,280,597
336,600
1,291,359
1,496,648
1,520,431
388,300
1,602,059
1,625,375
1,669,573
402,200
1,818,639
2,131,665
2,272,728
502,700
2,273,179
2,469,526
2,561,663
442,000
2,303,055
2,454,761
2,601,610
479,100
2,269,007
2,404,464
2,545,341
512,100
2,842,049
2,856,583
2,970,323
517,800
2,497,955
2,651,737
2,624,031
454,500
2,310,535
2,191,554
2,229,879
478,700
2,454,571
2,543,317
2,645,674
523,300
2,521,596
2,607,479
2,749,244
2,791,968
2,652,307
2,670,056
2,670,0562,652,3072,791,9682,749,2442,607,4792,521,596523,3002,645,6742,543,3172,454,571478,7002,229,8792,191,5542,310,535454,5002,624,0312,651,7372,497,955517,8002,970,3232,856,5832,842,049512,1002,545,3412,404,4642,269,007479,1002,601,6102,454,7612,303,055442,0002,561,6632,469,5262,273,179502,7002,272,7282,131,6651,818,639402,2001,669,5731,625,3751,602,059388,3001,520,4311,496,6481,291,359336,6001,280,5971,339,2081,262,383
       Other Current Liabilities 
180,781
426,710
359,427
1,318,200
180,323
456,569
377,714
1,454,600
250,961
403,594
362,520
1,643,300
189,042
372,414
404,127
2,379,900
231,034
470,513
346,199
2,486,300
149,852
154,083
388,112
2,463,400
219,765
206,379
696,654
2,393,700
578,976
412,268
452,541
2,595,000
615,525
346,878
99,000
2,059,800
544,372
41,900
63,999
2,077,600
71,116
79,701
81,900
123,400
681,498
84,065
436,022
84,169
81,723
176,137
176,13781,72384,169436,02284,065681,498123,40081,90079,70171,1162,077,60063,99941,900544,3722,059,80099,000346,878615,5252,595,000452,541412,268578,9762,393,700696,654206,379219,7652,463,400388,112154,083149,8522,486,300346,199470,513231,0342,379,900404,127372,414189,0421,643,300362,520403,594250,9611,454,600377,714456,569180,3231,318,200359,427426,710180,781
   > Long-term Liabilities 
1,942,840
1,704,894
1,638,242
1,835,200
1,841,674
2,016,506
2,296,191
2,334,100
2,322,728
2,278,636
2,180,895
2,270,900
2,286,831
2,351,031
4,988,171
4,747,800
4,446,154
4,634,397
4,624,752
4,117,300
6,678,743
7,084,291
7,092,121
7,574,600
7,578,155
7,595,480
10,246,050
10,381,200
11,094,132
11,106,120
10,453,561
10,415,300
11,330,626
11,189,439
11,002,689
10,808,800
10,346,718
14,519,946
14,411,723
14,111,700
12,768,834
13,152,920
13,655,034
12,953,600
13,086,830
14,111,598
14,112,433
13,958,441
14,257,436
15,902,849
15,902,84914,257,43613,958,44114,112,43314,111,59813,086,83012,953,60013,655,03413,152,92012,768,83414,111,70014,411,72314,519,94610,346,71810,808,80011,002,68911,189,43911,330,62610,415,30010,453,56111,106,12011,094,13210,381,20010,246,0507,595,4807,578,1557,574,6007,092,1217,084,2916,678,7434,117,3004,624,7524,634,3974,446,1544,747,8004,988,1712,351,0312,286,8312,270,9002,180,8952,278,6362,322,7282,334,1002,296,1912,016,5061,841,6741,835,2001,638,2421,704,8941,942,840
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
894,100
890,542
887,790
119,103
17,061
17,760
1,218,624
257,117
265,820
1,083,347
1,112,578
1,130,306
1,149,700
1,162,647
1,096,570
1,046,258
1,031,000
914,402
979,592
851,958
815,000
826,258
887,163
939,838
1,027,400
0
1,185,748
0
0
0
0
00001,185,74801,027,400939,838887,163826,258815,000851,958979,592914,4021,031,0001,046,2581,096,5701,162,6471,149,7001,130,3061,112,5781,083,347265,820257,1171,218,62417,76017,061119,103887,790890,542894,1000000000000000000000
> Total Stockholder Equity
12,620,517
12,830,301
12,615,367
13,156,600
14,017,393
14,564,546
14,543,714
15,457,900
15,727,763
15,618,696
15,568,422
16,304,300
17,259,715
17,490,783
19,077,682
19,080,400
18,001,461
18,226,078
18,644,222
19,865,000
19,714,131
19,287,975
19,227,879
19,335,000
18,906,652
19,068,948
17,519,940
18,220,700
17,849,120
18,062,036
18,183,388
18,497,600
17,852,921
16,534,108
15,336,598
14,911,800
14,249,185
13,932,809
13,610,444
13,783,800
13,125,170
13,188,412
12,958,677
12,635,900
12,220,646
12,901,056
12,727,290
12,827,471
12,689,170
12,733,413
12,733,41312,689,17012,827,47112,727,29012,901,05612,220,64612,635,90012,958,67713,188,41213,125,17013,783,80013,610,44413,932,80914,249,18514,911,80015,336,59816,534,10817,852,92118,497,60018,183,38818,062,03617,849,12018,220,70017,519,94019,068,94818,906,65219,335,00019,227,87919,287,97519,714,13119,865,00018,644,22218,226,07818,001,46119,080,40019,077,68217,490,78317,259,71516,304,30015,568,42215,618,69615,727,76315,457,90014,543,71414,564,54614,017,39313,156,60012,615,36712,830,30112,620,517
   Common Stock
592,897
593,397
593,804
593,800
593,804
593,804
593,804
593,800
593,804
593,804
593,804
593,800
593,804
593,804
593,804
593,800
593,804
593,804
593,804
593,800
593,804
1,764,424
1,764,424
1,764,500
1,764,424
1,764,424
1,764,424
1,764,500
1,764,424
1,764,424
1,764,424
1,764,500
1,764,424
1,764,424
1,764,424
1,764,500
1,764,424
1,764,424
1,764,424
1,764,500
1,764,424
1,764,424
1,764,424
1,764,500
1,764,424
1,764,424
1,764,424
1,764,424
1,764,424
0
01,764,4241,764,4241,764,4241,764,4241,764,4241,764,5001,764,4241,764,4241,764,4241,764,5001,764,4241,764,4241,764,4241,764,5001,764,4241,764,4241,764,4241,764,5001,764,4241,764,4241,764,4241,764,5001,764,4241,764,4241,764,4241,764,5001,764,4241,764,424593,804593,800593,804593,804593,804593,800593,804593,804593,804593,800593,804593,804593,804593,800593,804593,804593,804593,800593,804593,397592,897
   Retained Earnings Total Equity00000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,608,917
1,707,719
1,781,300
1,899,404
2,532,691
2,521,584
-83,898
2,696,126
0
02,696,126-83,8982,521,5842,532,6911,899,4041,781,3001,707,7191,608,91700000000000000000000000000000000000000000
   Capital Surplus 00000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
12,027,620
12,236,904
12,021,563
12,562,800
13,423,589
13,970,742
13,949,910
14,864,100
15,133,959
15,024,892
14,974,618
15,710,500
16,665,911
16,896,979
18,483,878
18,486,600
17,407,657
17,632,274
18,050,418
19,271,200
19,120,327
17,523,551
17,463,455
17,570,500
17,142,228
17,304,524
15,755,516
16,456,200
387,941
16,297,612
516,789
16,733,100
16,088,497
14,769,684
13,572,174
334,200
12,484,761
12,168,385
11,846,020
12,019,300
11,360,746
-944,409
-944,409
-944,500
-935,660
-935,660
-935,660
828,764
-935,660
3,486,896
3,486,896-935,660828,764-935,660-935,660-935,660-944,500-944,409-944,40911,360,74612,019,30011,846,02012,168,38512,484,761334,20013,572,17414,769,68416,088,49716,733,100516,78916,297,612387,94116,456,20015,755,51617,304,52417,142,22817,570,50017,463,45517,523,55119,120,32719,271,20018,050,41817,632,27417,407,65718,486,60018,483,87816,896,97916,665,91115,710,50014,974,61815,024,89215,133,95914,864,10013,949,91013,970,74213,423,58912,562,80012,021,56312,236,90412,027,620



6.3. Balance Sheets

Currency in MYR. All numbers in thousands.




6.4. Cash Flows

Currency in MYR. All numbers in thousands.