Highlights

[GENP] QoQ Annualized Quarter Result on 2015-06-30 [#2]

Stock [GENP]: GENTING PLANTATIONS BHD
Announcement Date 25-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     -11.99%    YoY -     -45.57%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 1,043,488 1,374,931 1,267,369 1,260,256 1,297,592 1,642,939 1,418,569 -18.50%
  QoQ % -24.11% 8.49% 0.56% -2.88% -21.02% 15.82% -
  Horiz. % 73.56% 96.92% 89.34% 88.84% 91.47% 115.82% 100.00%
PBT 153,968 247,429 236,256 244,232 266,208 519,786 456,541 -51.52%
  QoQ % -37.77% 4.73% -3.27% -8.26% -48.79% 13.85% -
  Horiz. % 33.72% 54.20% 51.75% 53.50% 58.31% 113.85% 100.00%
Tax -41,764 -70,834 -69,424 -72,148 -74,412 -136,009 -130,300 -53.13%
  QoQ % 41.04% -2.03% 3.78% 3.04% 45.29% -4.38% -
  Horiz. % 32.05% 54.36% 53.28% 55.37% 57.11% 104.38% 100.00%
NP 112,204 176,595 166,832 172,084 191,796 383,777 326,241 -50.88%
  QoQ % -36.46% 5.85% -3.05% -10.28% -50.02% 17.64% -
  Horiz. % 34.39% 54.13% 51.14% 52.75% 58.79% 117.64% 100.00%
NP to SH 107,952 189,749 173,800 185,366 210,620 377,245 319,425 -51.45%
  QoQ % -43.11% 9.18% -6.24% -11.99% -44.17% 18.10% -
  Horiz. % 33.80% 59.40% 54.41% 58.03% 65.94% 118.10% 100.00%
Tax Rate 27.13 % 28.63 % 29.39 % 29.54 % 27.95 % 26.17 % 28.54 % -3.32%
  QoQ % -5.24% -2.59% -0.51% 5.69% 6.80% -8.30% -
  Horiz. % 95.06% 100.32% 102.98% 103.50% 97.93% 91.70% 100.00%
Total Cost 931,284 1,198,336 1,100,537 1,088,172 1,105,796 1,259,162 1,092,328 -10.08%
  QoQ % -22.29% 8.89% 1.14% -1.59% -12.18% 15.27% -
  Horiz. % 85.26% 109.70% 100.75% 99.62% 101.23% 115.27% 100.00%
Net Worth 4,189,416 4,176,182 4,012,553 3,966,616 3,939,488 3,869,571 3,715,608 8.32%
  QoQ % 0.32% 4.08% 1.16% 0.69% 1.81% 4.14% -
  Horiz. % 112.75% 112.40% 107.99% 106.76% 106.03% 104.14% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 42,614 25,771 38,585 - 76,473 30,518 -
  QoQ % 0.00% 65.36% -33.21% 0.00% 0.00% 150.58% -
  Horiz. % 0.00% 139.63% 84.44% 126.43% 0.00% 250.58% 100.00%
Div Payout % - % 22.46 % 14.83 % 20.82 % - % 20.27 % 9.55 % -
  QoQ % 0.00% 51.45% -28.77% 0.00% 0.00% 112.25% -
  Horiz. % 0.00% 235.18% 155.29% 218.01% 0.00% 212.25% 100.00%
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 4,189,416 4,176,182 4,012,553 3,966,616 3,939,488 3,869,571 3,715,608 8.32%
  QoQ % 0.32% 4.08% 1.16% 0.69% 1.81% 4.14% -
  Horiz. % 112.75% 112.40% 107.99% 106.76% 106.03% 104.14% 100.00%
NOSH 784,534 774,801 773,131 771,715 770,937 764,737 762,958 1.87%
  QoQ % 1.26% 0.22% 0.18% 0.10% 0.81% 0.23% -
  Horiz. % 102.83% 101.55% 101.33% 101.15% 101.05% 100.23% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 10.75 % 12.84 % 13.16 % 13.65 % 14.78 % 23.36 % 23.00 % -39.75%
  QoQ % -16.28% -2.43% -3.59% -7.65% -36.73% 1.57% -
  Horiz. % 46.74% 55.83% 57.22% 59.35% 64.26% 101.57% 100.00%
ROE 2.58 % 4.54 % 4.33 % 4.67 % 5.35 % 9.75 % 8.60 % -55.15%
  QoQ % -43.17% 4.85% -7.28% -12.71% -45.13% 13.37% -
  Horiz. % 30.00% 52.79% 50.35% 54.30% 62.21% 113.37% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 133.01 177.46 163.93 163.31 168.31 214.84 185.93 -20.00%
  QoQ % -25.05% 8.25% 0.38% -2.97% -21.66% 15.55% -
  Horiz. % 71.54% 95.44% 88.17% 87.83% 90.52% 115.55% 100.00%
EPS 13.76 24.49 22.48 24.02 27.32 49.33 41.87 -52.35%
  QoQ % -43.81% 8.94% -6.41% -12.08% -44.62% 17.82% -
  Horiz. % 32.86% 58.49% 53.69% 57.37% 65.25% 117.82% 100.00%
DPS 0.00 5.50 3.33 5.00 0.00 10.00 4.00 -
  QoQ % 0.00% 65.17% -33.40% 0.00% 0.00% 150.00% -
  Horiz. % 0.00% 137.50% 83.25% 125.00% 0.00% 250.00% 100.00%
NAPS 5.3400 5.3900 5.1900 5.1400 5.1100 5.0600 4.8700 6.33%
  QoQ % -0.93% 3.85% 0.97% 0.59% 0.99% 3.90% -
  Horiz. % 109.65% 110.68% 106.57% 105.54% 104.93% 103.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 897,358
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 116.28 153.22 141.23 140.44 144.60 183.09 158.08 -18.50%
  QoQ % -24.11% 8.49% 0.56% -2.88% -21.02% 15.82% -
  Horiz. % 73.56% 96.93% 89.34% 88.84% 91.47% 115.82% 100.00%
EPS 12.03 21.15 19.37 20.66 23.47 42.04 35.60 -51.45%
  QoQ % -43.12% 9.19% -6.24% -11.97% -44.17% 18.09% -
  Horiz. % 33.79% 59.41% 54.41% 58.03% 65.93% 118.09% 100.00%
DPS 0.00 4.75 2.87 4.30 0.00 8.52 3.40 -
  QoQ % 0.00% 65.51% -33.26% 0.00% 0.00% 150.59% -
  Horiz. % 0.00% 139.71% 84.41% 126.47% 0.00% 250.59% 100.00%
NAPS 4.6686 4.6539 4.4715 4.4203 4.3901 4.3122 4.1406 8.32%
  QoQ % 0.32% 4.08% 1.16% 0.69% 1.81% 4.14% -
  Horiz. % 112.75% 112.40% 107.99% 106.76% 106.03% 104.14% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 11.2000 10.6000 9.9100 9.9100 10.1400 10.0000 9.9300 -
P/RPS 8.42 5.97 6.05 6.07 6.02 4.65 5.34 35.43%
  QoQ % 41.04% -1.32% -0.33% 0.83% 29.46% -12.92% -
  Horiz. % 157.68% 111.80% 113.30% 113.67% 112.73% 87.08% 100.00%
P/EPS 81.40 43.28 44.08 41.26 37.12 20.27 23.72 127.34%
  QoQ % 88.08% -1.81% 6.83% 11.15% 83.13% -14.54% -
  Horiz. % 343.17% 182.46% 185.83% 173.95% 156.49% 85.46% 100.00%
EY 1.23 2.31 2.27 2.42 2.69 4.93 4.22 -56.01%
  QoQ % -46.75% 1.76% -6.20% -10.04% -45.44% 16.82% -
  Horiz. % 29.15% 54.74% 53.79% 57.35% 63.74% 116.82% 100.00%
DY 0.00 0.52 0.34 0.50 0.00 1.00 0.40 -
  QoQ % 0.00% 52.94% -32.00% 0.00% 0.00% 150.00% -
  Horiz. % 0.00% 130.00% 85.00% 125.00% 0.00% 250.00% 100.00%
P/NAPS 2.10 1.97 1.91 1.93 1.98 1.98 2.04 1.95%
  QoQ % 6.60% 3.14% -1.04% -2.53% 0.00% -2.94% -
  Horiz. % 102.94% 96.57% 93.63% 94.61% 97.06% 97.06% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 23/05/16 22/02/16 25/11/15 25/08/15 27/05/15 25/02/15 20/11/14 -
Price 10.6400 11.0000 10.2400 8.9200 9.8800 10.2200 10.4600 -
P/RPS 8.00 6.20 6.25 5.46 5.87 4.76 5.63 26.37%
  QoQ % 29.03% -0.80% 14.47% -6.98% 23.32% -15.45% -
  Horiz. % 142.10% 110.12% 111.01% 96.98% 104.26% 84.55% 100.00%
P/EPS 77.33 44.92 45.55 37.14 36.16 20.72 24.98 112.26%
  QoQ % 72.15% -1.38% 22.64% 2.71% 74.52% -17.05% -
  Horiz. % 309.57% 179.82% 182.35% 148.68% 144.76% 82.95% 100.00%
EY 1.29 2.23 2.20 2.69 2.77 4.83 4.00 -52.94%
  QoQ % -42.15% 1.36% -18.22% -2.89% -42.65% 20.75% -
  Horiz. % 32.25% 55.75% 55.00% 67.25% 69.25% 120.75% 100.00%
DY 0.00 0.50 0.33 0.56 0.00 0.98 0.38 -
  QoQ % 0.00% 51.52% -41.07% 0.00% 0.00% 157.89% -
  Horiz. % 0.00% 131.58% 86.84% 147.37% 0.00% 257.89% 100.00%
P/NAPS 1.99 2.04 1.97 1.74 1.93 2.02 2.15 -5.02%
  QoQ % -2.45% 3.55% 13.22% -9.84% -4.46% -6.05% -
  Horiz. % 92.56% 94.88% 91.63% 80.93% 89.77% 93.95% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

430  455  537  679 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.175+0.005 
 MTRONIC 0.085+0.005 
 VSOLAR 0.040.00 
 ASB 0.15-0.025 
 KANGER 0.205-0.015 
 BINTAI 0.69-0.015 
 PTRANS 0.2850.00 
 JCY 0.755+0.04 
 INIX 0.33+0.03 
 KSTAR 0.20+0.02 

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