Highlights

[GENP] QoQ Cumulative Quarter Result on 2016-06-30 [#2]

Stock [GENP]: GENTING PLANTATIONS BHD
Announcement Date 25-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     103.08%    YoY -     -40.87%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 400,224 1,480,079 966,665 569,995 260,872 1,374,931 950,527 -43.79%
  QoQ % -72.96% 53.11% 69.59% 118.50% -81.03% 44.65% -
  Horiz. % 42.11% 155.71% 101.70% 59.97% 27.44% 144.65% 100.00%
PBT 107,358 448,771 190,209 67,059 38,492 247,429 177,192 -28.38%
  QoQ % -76.08% 135.94% 183.64% 74.22% -84.44% 39.64% -
  Horiz. % 60.59% 253.27% 107.35% 37.85% 21.72% 139.64% 100.00%
Tax -29,573 -121,280 -54,450 -19,481 -10,441 -70,834 -52,068 -31.39%
  QoQ % 75.62% -122.74% -179.50% -86.58% 85.26% -36.04% -
  Horiz. % 56.80% 232.93% 104.57% 37.41% 20.05% 136.04% 100.00%
NP 77,785 327,491 135,759 47,578 28,051 176,595 125,124 -27.14%
  QoQ % -76.25% 141.23% 185.34% 69.61% -84.12% 41.14% -
  Horiz. % 62.17% 261.73% 108.50% 38.02% 22.42% 141.14% 100.00%
NP to SH 72,739 338,213 148,965 54,807 26,988 189,749 130,350 -32.20%
  QoQ % -78.49% 127.04% 171.80% 103.08% -85.78% 45.57% -
  Horiz. % 55.80% 259.47% 114.28% 42.05% 20.70% 145.57% 100.00%
Tax Rate 27.55 % 27.02 % 28.63 % 29.05 % 27.13 % 28.63 % 29.39 % -4.21%
  QoQ % 1.96% -5.62% -1.45% 7.08% -5.24% -2.59% -
  Horiz. % 93.74% 91.94% 97.41% 98.84% 92.31% 97.41% 100.00%
Total Cost 322,439 1,152,588 830,906 522,417 232,821 1,198,336 825,403 -46.53%
  QoQ % -72.02% 38.71% 59.05% 124.39% -80.57% 45.18% -
  Horiz. % 39.06% 139.64% 100.67% 63.29% 28.21% 145.18% 100.00%
Net Worth 3,987,002 4,256,038 3,940,909 3,933,816 4,189,416 4,176,182 4,012,553 -0.42%
  QoQ % -6.32% 8.00% 0.18% -6.10% 0.32% 4.08% -
  Horiz. % 99.36% 106.07% 98.21% 98.04% 104.41% 104.08% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 165,819 15,763 15,735 - 42,614 19,328 -
  QoQ % 0.00% 951.91% 0.18% 0.00% 0.00% 120.48% -
  Horiz. % 0.00% 857.91% 81.56% 81.41% 0.00% 220.48% 100.00%
Div Payout % - % 49.03 % 10.58 % 28.71 % - % 22.46 % 14.83 % -
  QoQ % 0.00% 363.42% -63.15% 0.00% 0.00% 51.45% -
  Horiz. % 0.00% 330.61% 71.34% 193.59% 0.00% 151.45% 100.00%
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 3,987,002 4,256,038 3,940,909 3,933,816 4,189,416 4,176,182 4,012,553 -0.42%
  QoQ % -6.32% 8.00% 0.18% -6.10% 0.32% 4.08% -
  Horiz. % 99.36% 106.07% 98.21% 98.04% 104.41% 104.08% 100.00%
NOSH 797,400 789,617 788,181 786,763 784,534 774,801 773,131 2.08%
  QoQ % 0.99% 0.18% 0.18% 0.28% 1.26% 0.22% -
  Horiz. % 103.14% 102.13% 101.95% 101.76% 101.47% 100.22% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 19.44 % 22.13 % 14.04 % 8.35 % 10.75 % 12.84 % 13.16 % 29.68%
  QoQ % -12.16% 57.62% 68.14% -22.33% -16.28% -2.43% -
  Horiz. % 147.72% 168.16% 106.69% 63.45% 81.69% 97.57% 100.00%
ROE 1.82 % 7.95 % 3.78 % 1.39 % 0.64 % 4.54 % 3.25 % -32.04%
  QoQ % -77.11% 110.32% 171.94% 117.19% -85.90% 39.69% -
  Horiz. % 56.00% 244.62% 116.31% 42.77% 19.69% 139.69% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 50.19 187.44 122.64 72.45 33.25 177.46 122.95 -44.94%
  QoQ % -73.22% 52.84% 69.28% 117.89% -81.26% 44.34% -
  Horiz. % 40.82% 152.45% 99.75% 58.93% 27.04% 144.34% 100.00%
EPS 9.13 42.84 18.90 6.97 3.44 24.49 16.86 -33.54%
  QoQ % -78.69% 126.67% 171.16% 102.62% -85.95% 45.26% -
  Horiz. % 54.15% 254.09% 112.10% 41.34% 20.40% 145.26% 100.00%
DPS 0.00 21.00 2.00 2.00 0.00 5.50 2.50 -
  QoQ % 0.00% 950.00% 0.00% 0.00% 0.00% 120.00% -
  Horiz. % 0.00% 840.00% 80.00% 80.00% 0.00% 220.00% 100.00%
NAPS 5.0000 5.3900 5.0000 5.0000 5.3400 5.3900 5.1900 -2.45%
  QoQ % -7.24% 7.80% 0.00% -6.37% -0.93% 3.85% -
  Horiz. % 96.34% 103.85% 96.34% 96.34% 102.89% 103.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 897,358
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 44.60 164.94 107.72 63.52 29.07 153.22 105.93 -43.80%
  QoQ % -72.96% 53.12% 69.58% 118.51% -81.03% 44.64% -
  Horiz. % 42.10% 155.71% 101.69% 59.96% 27.44% 144.64% 100.00%
EPS 8.11 37.69 16.60 6.11 3.01 21.15 14.53 -32.19%
  QoQ % -78.48% 127.05% 171.69% 102.99% -85.77% 45.56% -
  Horiz. % 55.82% 259.39% 114.25% 42.05% 20.72% 145.56% 100.00%
DPS 0.00 18.48 1.76 1.75 0.00 4.75 2.15 -
  QoQ % 0.00% 950.00% 0.57% 0.00% 0.00% 120.93% -
  Horiz. % 0.00% 859.53% 81.86% 81.40% 0.00% 220.93% 100.00%
NAPS 4.4430 4.7429 4.3917 4.3838 4.6686 4.6539 4.4715 -0.42%
  QoQ % -6.32% 8.00% 0.18% -6.10% 0.32% 4.08% -
  Horiz. % 99.36% 106.07% 98.22% 98.04% 104.41% 104.08% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 11.6800 10.8000 11.0000 10.6200 11.2000 10.6000 9.9100 -
P/RPS 23.27 5.76 8.97 14.66 33.68 5.97 8.06 102.63%
  QoQ % 303.99% -35.79% -38.81% -56.47% 464.15% -25.93% -
  Horiz. % 288.71% 71.46% 111.29% 181.89% 417.87% 74.07% 100.00%
P/EPS 128.04 25.21 58.20 152.45 325.58 43.28 58.78 67.96%
  QoQ % 407.89% -56.68% -61.82% -53.18% 652.26% -26.37% -
  Horiz. % 217.83% 42.89% 99.01% 259.36% 553.90% 73.63% 100.00%
EY 0.78 3.97 1.72 0.66 0.31 2.31 1.70 -40.48%
  QoQ % -80.35% 130.81% 160.61% 112.90% -86.58% 35.88% -
  Horiz. % 45.88% 233.53% 101.18% 38.82% 18.24% 135.88% 100.00%
DY 0.00 1.94 0.18 0.19 0.00 0.52 0.25 -
  QoQ % 0.00% 977.78% -5.26% 0.00% 0.00% 108.00% -
  Horiz. % 0.00% 776.00% 72.00% 76.00% 0.00% 208.00% 100.00%
P/NAPS 2.34 2.00 2.20 2.12 2.10 1.97 1.91 14.48%
  QoQ % 17.00% -9.09% 3.77% 0.95% 6.60% 3.14% -
  Horiz. % 122.51% 104.71% 115.18% 110.99% 109.95% 103.14% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 29/05/17 22/02/17 23/11/16 25/08/16 23/05/16 22/02/16 25/11/15 -
Price 11.6000 11.0800 10.5200 10.6400 10.6400 11.0000 10.2400 -
P/RPS 23.11 5.91 8.58 14.69 32.00 6.20 8.33 97.32%
  QoQ % 291.03% -31.12% -41.59% -54.09% 416.13% -25.57% -
  Horiz. % 277.43% 70.95% 103.00% 176.35% 384.15% 74.43% 100.00%
P/EPS 127.16 25.87 55.66 152.74 309.30 44.92 60.74 63.58%
  QoQ % 391.53% -53.52% -63.56% -50.62% 588.56% -26.05% -
  Horiz. % 209.35% 42.59% 91.64% 251.47% 509.22% 73.95% 100.00%
EY 0.79 3.87 1.80 0.65 0.32 2.23 1.65 -38.77%
  QoQ % -79.59% 115.00% 176.92% 103.12% -85.65% 35.15% -
  Horiz. % 47.88% 234.55% 109.09% 39.39% 19.39% 135.15% 100.00%
DY 0.00 1.90 0.19 0.19 0.00 0.50 0.24 -
  QoQ % 0.00% 900.00% 0.00% 0.00% 0.00% 108.33% -
  Horiz. % 0.00% 791.67% 79.17% 79.17% 0.00% 208.33% 100.00%
P/NAPS 2.32 2.06 2.10 2.13 1.99 2.04 1.97 11.51%
  QoQ % 12.62% -1.90% -1.41% 7.04% -2.45% 3.55% -
  Horiz. % 117.77% 104.57% 106.60% 108.12% 101.02% 103.55% 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.
 


 

355  304  561  746 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7F 0.34-0.065 
 DRBHCOM 2.60-0.35 
 HSI-H6P 0.205+0.035 
 EKOVEST 0.825-0.02 
 SAPNRG 0.265-0.01 
 VSOLAR 0.1350.00 
 KNM 0.355-0.01 
 HSI-C7E 0.16-0.05 
 AAX 0.195+0.01 
 HSI-H6Q 0.455+0.085 
Partners & Brokers