Highlights

[GENP] QoQ Cumulative 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 -     76.02%    YoY -     -45.57%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 260,872 1,374,931 950,527 630,128 324,398 1,642,939 1,063,927 -60.79%
  QoQ % -81.03% 44.65% 50.85% 94.25% -80.26% 54.42% -
  Horiz. % 24.52% 129.23% 89.34% 59.23% 30.49% 154.42% 100.00%
PBT 38,492 247,429 177,192 122,116 66,552 519,786 342,406 -76.68%
  QoQ % -84.44% 39.64% 45.10% 83.49% -87.20% 51.80% -
  Horiz. % 11.24% 72.26% 51.75% 35.66% 19.44% 151.80% 100.00%
Tax -10,441 -70,834 -52,068 -36,074 -18,603 -136,009 -97,725 -77.45%
  QoQ % 85.26% -36.04% -44.34% -93.91% 86.32% -39.18% -
  Horiz. % 10.68% 72.48% 53.28% 36.91% 19.04% 139.18% 100.00%
NP 28,051 176,595 125,124 86,042 47,949 383,777 244,681 -76.37%
  QoQ % -84.12% 41.14% 45.42% 79.44% -87.51% 56.85% -
  Horiz. % 11.46% 72.17% 51.14% 35.16% 19.60% 156.85% 100.00%
NP to SH 26,988 189,749 130,350 92,683 52,655 377,245 239,569 -76.64%
  QoQ % -85.78% 45.57% 40.64% 76.02% -86.04% 57.47% -
  Horiz. % 11.27% 79.20% 54.41% 38.69% 21.98% 157.47% 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 232,821 1,198,336 825,403 544,086 276,449 1,259,162 819,246 -56.74%
  QoQ % -80.57% 45.18% 51.70% 96.81% -78.04% 53.70% -
  Horiz. % 28.42% 146.27% 100.75% 66.41% 33.74% 153.70% 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 19,328 19,292 - 76,473 22,888 -
  QoQ % 0.00% 120.48% 0.18% 0.00% 0.00% 234.11% -
  Horiz. % 0.00% 186.18% 84.44% 84.29% 0.00% 334.11% 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 0.64 % 4.54 % 3.25 % 2.34 % 1.34 % 9.75 % 6.45 % -78.54%
  QoQ % -85.90% 39.69% 38.89% 74.63% -86.26% 51.16% -
  Horiz. % 9.92% 70.39% 50.39% 36.28% 20.78% 151.16% 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 33.25 177.46 122.95 81.65 42.08 214.84 139.45 -61.51%
  QoQ % -81.26% 44.34% 50.58% 94.04% -80.41% 54.06% -
  Horiz. % 23.84% 127.26% 88.17% 58.55% 30.18% 154.06% 100.00%
EPS 3.44 24.49 16.86 12.01 6.83 49.33 31.40 -77.07%
  QoQ % -85.95% 45.26% 40.38% 75.84% -86.15% 57.10% -
  Horiz. % 10.96% 77.99% 53.69% 38.25% 21.75% 157.10% 100.00%
DPS 0.00 5.50 2.50 2.50 0.00 10.00 3.00 -
  QoQ % 0.00% 120.00% 0.00% 0.00% 0.00% 233.33% -
  Horiz. % 0.00% 183.33% 83.33% 83.33% 0.00% 333.33% 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 29.07 153.22 105.93 70.22 36.15 183.09 118.56 -60.79%
  QoQ % -81.03% 44.64% 50.85% 94.25% -80.26% 54.43% -
  Horiz. % 24.52% 129.23% 89.35% 59.23% 30.49% 154.43% 100.00%
EPS 3.01 21.15 14.53 10.33 5.87 42.04 26.70 -76.63%
  QoQ % -85.77% 45.56% 40.66% 75.98% -86.04% 57.45% -
  Horiz. % 11.27% 79.21% 54.42% 38.69% 21.99% 157.45% 100.00%
DPS 0.00 4.75 2.15 2.15 0.00 8.52 2.55 -
  QoQ % 0.00% 120.93% 0.00% 0.00% 0.00% 234.12% -
  Horiz. % 0.00% 186.27% 84.31% 84.31% 0.00% 334.12% 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 33.68 5.97 8.06 12.14 24.10 4.65 7.12 181.53%
  QoQ % 464.15% -25.93% -33.61% -49.63% 418.28% -34.69% -
  Horiz. % 473.03% 83.85% 113.20% 170.51% 338.48% 65.31% 100.00%
P/EPS 325.58 43.28 58.78 82.51 148.46 20.27 31.62 372.62%
  QoQ % 652.26% -26.37% -28.76% -44.42% 632.41% -35.90% -
  Horiz. % 1,029.66% 136.88% 185.89% 260.94% 469.51% 64.10% 100.00%
EY 0.31 2.31 1.70 1.21 0.67 4.93 3.16 -78.70%
  QoQ % -86.58% 35.88% 40.50% 80.60% -86.41% 56.01% -
  Horiz. % 9.81% 73.10% 53.80% 38.29% 21.20% 156.01% 100.00%
DY 0.00 0.52 0.25 0.25 0.00 1.00 0.30 -
  QoQ % 0.00% 108.00% 0.00% 0.00% 0.00% 233.33% -
  Horiz. % 0.00% 173.33% 83.33% 83.33% 0.00% 333.33% 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 32.00 6.20 8.33 10.92 23.48 4.76 7.50 162.83%
  QoQ % 416.13% -25.57% -23.72% -53.49% 393.28% -36.53% -
  Horiz. % 426.67% 82.67% 111.07% 145.60% 313.07% 63.47% 100.00%
P/EPS 309.30 44.92 60.74 74.27 144.66 20.72 33.31 341.18%
  QoQ % 588.56% -26.05% -18.22% -48.66% 598.17% -37.80% -
  Horiz. % 928.55% 134.85% 182.35% 222.97% 434.28% 62.20% 100.00%
EY 0.32 2.23 1.65 1.35 0.69 4.83 3.00 -77.48%
  QoQ % -85.65% 35.15% 22.22% 95.65% -85.71% 61.00% -
  Horiz. % 10.67% 74.33% 55.00% 45.00% 23.00% 161.00% 100.00%
DY 0.00 0.50 0.24 0.28 0.00 0.98 0.29 -
  QoQ % 0.00% 108.33% -14.29% 0.00% 0.00% 237.93% -
  Horiz. % 0.00% 172.41% 82.76% 96.55% 0.00% 337.93% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 

TOP ARTICLES

1. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
2. Tony Fernandes: AirAsia's ancillary growth to compensate for M'sia processing fee removal Good Articles to Share
3. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
4. 八(發)第三周,马股指数终于有起色了?by 投资有理 投资有理·于你
5. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
6. Is Trump's economic team up for a trade war? Good Articles to Share
7. Stocks tumble, yen rallies as US and China escalate trade war Good Articles to Share
8. BJLAND 还是过渡低估,虽然外围股市动荡,对该股的影响甚微,会震掉一些惊弓之鸟。 Articles for investors
Partners & Brokers