Highlights

[GENP] QoQ Cumulative 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 -     -85.78%    YoY -     -48.75%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 1,480,079 966,665 569,995 260,872 1,374,931 950,527 630,128 76.24%
  QoQ % 53.11% 69.59% 118.50% -81.03% 44.65% 50.85% -
  Horiz. % 234.89% 153.41% 90.46% 41.40% 218.20% 150.85% 100.00%
PBT 448,771 190,209 67,059 38,492 247,429 177,192 122,116 137.20%
  QoQ % 135.94% 183.64% 74.22% -84.44% 39.64% 45.10% -
  Horiz. % 367.50% 155.76% 54.91% 31.52% 202.62% 145.10% 100.00%
Tax -121,280 -54,450 -19,481 -10,441 -70,834 -52,068 -36,074 123.60%
  QoQ % -122.74% -179.50% -86.58% 85.26% -36.04% -44.34% -
  Horiz. % 336.20% 150.94% 54.00% 28.94% 196.36% 144.34% 100.00%
NP 327,491 135,759 47,578 28,051 176,595 125,124 86,042 142.79%
  QoQ % 141.23% 185.34% 69.61% -84.12% 41.14% 45.42% -
  Horiz. % 380.62% 157.78% 55.30% 32.60% 205.24% 145.42% 100.00%
NP to SH 338,213 148,965 54,807 26,988 189,749 130,350 92,683 136.10%
  QoQ % 127.04% 171.80% 103.08% -85.78% 45.57% 40.64% -
  Horiz. % 364.91% 160.73% 59.13% 29.12% 204.73% 140.64% 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 1,152,588 830,906 522,417 232,821 1,198,336 825,403 544,086 64.57%
  QoQ % 38.71% 59.05% 124.39% -80.57% 45.18% 51.70% -
  Horiz. % 211.84% 152.72% 96.02% 42.79% 220.25% 151.70% 100.00%
Net Worth 4,256,038 3,940,909 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 15,763 15,735 - 42,614 19,328 19,292 316.86%
  QoQ % 951.91% 0.18% 0.00% 0.00% 120.48% 0.18% -
  Horiz. % 859.49% 81.71% 81.56% 0.00% 220.88% 100.18% 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 3,940,909 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 % 3.78 % 1.39 % 0.64 % 4.54 % 3.25 % 2.34 % 125.16%
  QoQ % 110.32% 171.94% 117.19% -85.90% 39.69% 38.89% -
  Horiz. % 339.74% 161.54% 59.40% 27.35% 194.02% 138.89% 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 187.44 122.64 72.45 33.25 177.46 122.95 81.65 73.58%
  QoQ % 52.84% 69.28% 117.89% -81.26% 44.34% 50.58% -
  Horiz. % 229.57% 150.20% 88.73% 40.72% 217.34% 150.58% 100.00%
EPS 42.84 18.90 6.97 3.44 24.49 16.86 12.01 132.56%
  QoQ % 126.67% 171.16% 102.62% -85.95% 45.26% 40.38% -
  Horiz. % 356.70% 157.37% 58.03% 28.64% 203.91% 140.38% 100.00%
DPS 21.00 2.00 2.00 0.00 5.50 2.50 2.50 310.57%
  QoQ % 950.00% 0.00% 0.00% 0.00% 120.00% 0.00% -
  Horiz. % 840.00% 80.00% 80.00% 0.00% 220.00% 100.00% 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 164.94 107.72 63.52 29.07 153.22 105.93 70.22 76.25%
  QoQ % 53.12% 69.58% 118.51% -81.03% 44.64% 50.85% -
  Horiz. % 234.89% 153.40% 90.46% 41.40% 218.20% 150.85% 100.00%
EPS 37.69 16.60 6.11 3.01 21.15 14.53 10.33 136.07%
  QoQ % 127.05% 171.69% 102.99% -85.77% 45.56% 40.66% -
  Horiz. % 364.86% 160.70% 59.15% 29.14% 204.74% 140.66% 100.00%
DPS 18.48 1.76 1.75 0.00 4.75 2.15 2.15 316.88%
  QoQ % 950.00% 0.57% 0.00% 0.00% 120.93% 0.00% -
  Horiz. % 859.53% 81.86% 81.40% 0.00% 220.93% 100.00% 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 8.97 14.66 33.68 5.97 8.06 12.14 -39.03%
  QoQ % -35.79% -38.81% -56.47% 464.15% -25.93% -33.61% -
  Horiz. % 47.45% 73.89% 120.76% 277.43% 49.18% 66.39% 100.00%
P/EPS 25.21 58.20 152.45 325.58 43.28 58.78 82.51 -54.47%
  QoQ % -56.68% -61.82% -53.18% 652.26% -26.37% -28.76% -
  Horiz. % 30.55% 70.54% 184.77% 394.59% 52.45% 71.24% 100.00%
EY 3.97 1.72 0.66 0.31 2.31 1.70 1.21 120.01%
  QoQ % 130.81% 160.61% 112.90% -86.58% 35.88% 40.50% -
  Horiz. % 328.10% 142.15% 54.55% 25.62% 190.91% 140.50% 100.00%
DY 1.94 0.18 0.19 0.00 0.52 0.25 0.25 289.53%
  QoQ % 977.78% -5.26% 0.00% 0.00% 108.00% 0.00% -
  Horiz. % 776.00% 72.00% 76.00% 0.00% 208.00% 100.00% 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 8.58 14.69 32.00 6.20 8.33 10.92 -33.46%
  QoQ % -31.12% -41.59% -54.09% 416.13% -25.57% -23.72% -
  Horiz. % 54.12% 78.57% 134.52% 293.04% 56.78% 76.28% 100.00%
P/EPS 25.87 55.66 152.74 309.30 44.92 60.74 74.27 -50.34%
  QoQ % -53.52% -63.56% -50.62% 588.56% -26.05% -18.22% -
  Horiz. % 34.83% 74.94% 205.66% 416.45% 60.48% 81.78% 100.00%
EY 3.87 1.80 0.65 0.32 2.23 1.65 1.35 101.16%
  QoQ % 115.00% 176.92% 103.12% -85.65% 35.15% 22.22% -
  Horiz. % 286.67% 133.33% 48.15% 23.70% 165.19% 122.22% 100.00%
DY 1.90 0.19 0.19 0.00 0.50 0.24 0.28 256.35%
  QoQ % 900.00% 0.00% 0.00% 0.00% 108.33% -14.29% -
  Horiz. % 678.57% 67.86% 67.86% 0.00% 178.57% 85.71% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

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