Highlights

[GENP] QoQ Annualized Quarter Result on 2016-03-31 [#1]

Stock [GENP]: GENTING PLANTATIONS BHD
Announcement Date 23-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     -43.11%    YoY -     -48.75%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 1,480,079 1,288,886 1,139,990 1,043,488 1,374,931 1,267,369 1,260,256 11.26%
  QoQ % 14.83% 13.06% 9.25% -24.11% 8.49% 0.56% -
  Horiz. % 117.44% 102.27% 90.46% 82.80% 109.10% 100.56% 100.00%
PBT 448,771 253,612 134,118 153,968 247,429 236,256 244,232 49.74%
  QoQ % 76.95% 89.10% -12.89% -37.77% 4.73% -3.27% -
  Horiz. % 183.75% 103.84% 54.91% 63.04% 101.31% 96.73% 100.00%
Tax -121,280 -72,600 -38,962 -41,764 -70,834 -69,424 -72,148 41.15%
  QoQ % -67.05% -86.34% 6.71% 41.04% -2.03% 3.78% -
  Horiz. % 168.10% 100.63% 54.00% 57.89% 98.18% 96.22% 100.00%
NP 327,491 181,012 95,156 112,204 176,595 166,832 172,084 53.27%
  QoQ % 80.92% 90.23% -15.19% -36.46% 5.85% -3.05% -
  Horiz. % 190.31% 105.19% 55.30% 65.20% 102.62% 96.95% 100.00%
NP to SH 338,213 198,620 109,614 107,952 189,749 173,800 185,366 49.04%
  QoQ % 70.28% 81.20% 1.54% -43.11% 9.18% -6.24% -
  Horiz. % 182.46% 107.15% 59.13% 58.24% 102.36% 93.76% 100.00%
Tax Rate 27.02 % 28.63 % 29.05 % 27.13 % 28.63 % 29.39 % 29.54 % -5.75%
  QoQ % -5.62% -1.45% 7.08% -5.24% -2.59% -0.51% -
  Horiz. % 91.47% 96.92% 98.34% 91.84% 96.92% 99.49% 100.00%
Total Cost 1,152,588 1,107,874 1,044,834 931,284 1,198,336 1,100,537 1,088,172 3.89%
  QoQ % 4.04% 6.03% 12.19% -22.29% 8.89% 1.14% -
  Horiz. % 105.92% 101.81% 96.02% 85.58% 110.12% 101.14% 100.00%
Net Worth 4,256,038 3,940,908 3,933,816 4,189,416 4,176,182 4,012,553 3,966,616 4.78%
  QoQ % 8.00% 0.18% -6.10% 0.32% 4.08% 1.16% -
  Horiz. % 107.30% 99.35% 99.17% 105.62% 105.28% 101.16% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 165,819 21,018 31,470 - 42,614 25,771 38,585 163.16%
  QoQ % 688.93% -33.21% 0.00% 0.00% 65.36% -33.21% -
  Horiz. % 429.74% 54.47% 81.56% 0.00% 110.44% 66.79% 100.00%
Div Payout % 49.03 % 10.58 % 28.71 % - % 22.46 % 14.83 % 20.82 % 76.55%
  QoQ % 363.42% -63.15% 0.00% 0.00% 51.45% -28.77% -
  Horiz. % 235.49% 50.82% 137.90% 0.00% 107.88% 71.23% 100.00%
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 4,256,038 3,940,908 3,933,816 4,189,416 4,176,182 4,012,553 3,966,616 4.78%
  QoQ % 8.00% 0.18% -6.10% 0.32% 4.08% 1.16% -
  Horiz. % 107.30% 99.35% 99.17% 105.62% 105.28% 101.16% 100.00%
NOSH 789,617 788,181 786,763 784,534 774,801 773,131 771,715 1.53%
  QoQ % 0.18% 0.18% 0.28% 1.26% 0.22% 0.18% -
  Horiz. % 102.32% 102.13% 101.95% 101.66% 100.40% 100.18% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 22.13 % 14.04 % 8.35 % 10.75 % 12.84 % 13.16 % 13.65 % 37.80%
  QoQ % 57.62% 68.14% -22.33% -16.28% -2.43% -3.59% -
  Horiz. % 162.12% 102.86% 61.17% 78.75% 94.07% 96.41% 100.00%
ROE 7.95 % 5.04 % 2.79 % 2.58 % 4.54 % 4.33 % 4.67 % 42.34%
  QoQ % 57.74% 80.65% 8.14% -43.17% 4.85% -7.28% -
  Horiz. % 170.24% 107.92% 59.74% 55.25% 97.22% 92.72% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 187.44 163.53 144.90 133.01 177.46 163.93 163.31 9.58%
  QoQ % 14.62% 12.86% 8.94% -25.05% 8.25% 0.38% -
  Horiz. % 114.78% 100.13% 88.73% 81.45% 108.66% 100.38% 100.00%
EPS 42.84 25.20 13.94 13.76 24.49 22.48 24.02 46.81%
  QoQ % 70.00% 80.77% 1.31% -43.81% 8.94% -6.41% -
  Horiz. % 178.35% 104.91% 58.03% 57.29% 101.96% 93.59% 100.00%
DPS 21.00 2.67 4.00 0.00 5.50 3.33 5.00 159.19%
  QoQ % 686.52% -33.25% 0.00% 0.00% 65.17% -33.40% -
  Horiz. % 420.00% 53.40% 80.00% 0.00% 110.00% 66.60% 100.00%
NAPS 5.3900 5.0000 5.0000 5.3400 5.3900 5.1900 5.1400 3.20%
  QoQ % 7.80% 0.00% -6.37% -0.93% 3.85% 0.97% -
  Horiz. % 104.86% 97.28% 97.28% 103.89% 104.86% 100.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 897,358
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 164.94 143.63 127.04 116.28 153.22 141.23 140.44 11.26%
  QoQ % 14.84% 13.06% 9.25% -24.11% 8.49% 0.56% -
  Horiz. % 117.45% 102.27% 90.46% 82.80% 109.10% 100.56% 100.00%
EPS 37.69 22.13 12.22 12.03 21.15 19.37 20.66 49.03%
  QoQ % 70.31% 81.10% 1.58% -43.12% 9.19% -6.24% -
  Horiz. % 182.43% 107.12% 59.15% 58.23% 102.37% 93.76% 100.00%
DPS 18.48 2.34 3.51 0.00 4.75 2.87 4.30 163.17%
  QoQ % 689.74% -33.33% 0.00% 0.00% 65.51% -33.26% -
  Horiz. % 429.77% 54.42% 81.63% 0.00% 110.47% 66.74% 100.00%
NAPS 4.7429 4.3917 4.3838 4.6686 4.6539 4.4715 4.4203 4.79%
  QoQ % 8.00% 0.18% -6.10% 0.32% 4.08% 1.16% -
  Horiz. % 107.30% 99.35% 99.17% 105.62% 105.28% 101.16% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 10.8000 11.0000 10.6200 11.2000 10.6000 9.9100 9.9100 -
P/RPS 5.76 6.73 7.33 8.42 5.97 6.05 6.07 -3.42%
  QoQ % -14.41% -8.19% -12.95% 41.04% -1.32% -0.33% -
  Horiz. % 94.89% 110.87% 120.76% 138.71% 98.35% 99.67% 100.00%
P/EPS 25.21 43.65 76.23 81.40 43.28 44.08 41.26 -27.89%
  QoQ % -42.25% -42.74% -6.35% 88.08% -1.81% 6.83% -
  Horiz. % 61.10% 105.79% 184.76% 197.29% 104.90% 106.83% 100.00%
EY 3.97 2.29 1.31 1.23 2.31 2.27 2.42 38.89%
  QoQ % 73.36% 74.81% 6.50% -46.75% 1.76% -6.20% -
  Horiz. % 164.05% 94.63% 54.13% 50.83% 95.45% 93.80% 100.00%
DY 1.94 0.24 0.38 0.00 0.52 0.34 0.50 145.91%
  QoQ % 708.33% -36.84% 0.00% 0.00% 52.94% -32.00% -
  Horiz. % 388.00% 48.00% 76.00% 0.00% 104.00% 68.00% 100.00%
P/NAPS 2.00 2.20 2.12 2.10 1.97 1.91 1.93 2.39%
  QoQ % -9.09% 3.77% 0.95% 6.60% 3.14% -1.04% -
  Horiz. % 103.63% 113.99% 109.84% 108.81% 102.07% 98.96% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 22/02/17 23/11/16 25/08/16 23/05/16 22/02/16 25/11/15 25/08/15 -
Price 11.0800 10.5200 10.6400 10.6400 11.0000 10.2400 8.9200 -
P/RPS 5.91 6.43 7.34 8.00 6.20 6.25 5.46 5.40%
  QoQ % -8.09% -12.40% -8.25% 29.03% -0.80% 14.47% -
  Horiz. % 108.24% 117.77% 134.43% 146.52% 113.55% 114.47% 100.00%
P/EPS 25.87 41.75 76.37 77.33 44.92 45.55 37.14 -21.34%
  QoQ % -38.04% -45.33% -1.24% 72.15% -1.38% 22.64% -
  Horiz. % 69.66% 112.41% 205.63% 208.21% 120.95% 122.64% 100.00%
EY 3.87 2.40 1.31 1.29 2.23 2.20 2.69 27.30%
  QoQ % 61.25% 83.21% 1.55% -42.15% 1.36% -18.22% -
  Horiz. % 143.87% 89.22% 48.70% 47.96% 82.90% 81.78% 100.00%
DY 1.90 0.25 0.38 0.00 0.50 0.33 0.56 124.96%
  QoQ % 660.00% -34.21% 0.00% 0.00% 51.52% -41.07% -
  Horiz. % 339.29% 44.64% 67.86% 0.00% 89.29% 58.93% 100.00%
P/NAPS 2.06 2.10 2.13 1.99 2.04 1.97 1.74 11.86%
  QoQ % -1.90% -1.41% 7.04% -2.45% 3.55% 13.22% -
  Horiz. % 118.39% 120.69% 122.41% 114.37% 117.24% 113.22% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

497  407  524  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.175+0.005 
 KANGER 0.22-0.015 
 MUIIND 0.115-0.005 
 MTOUCHE 0.06-0.005 
 PHB 0.03+0.005 
 SAPNRG 0.105-0.005 
 CAREPLS 3.18+0.03 
 HLT 1.66-0.01 
 PARLO 0.40-0.15 
 PASUKGB 0.0750.00 

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