Highlights

[GENP] QoQ Cumulative Quarter Result on 2018-03-31 [#1]

Stock [GENP]: GENTING PLANTATIONS BHD
Announcement Date 23-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     -70.10%    YoY -     38.82%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 1,902,899 1,420,561 931,723 529,074 1,804,250 1,275,833 846,469 71.35%
  QoQ % 33.95% 52.47% 76.10% -70.68% 41.42% 50.72% -
  Horiz. % 224.80% 167.82% 110.07% 62.50% 213.15% 150.72% 100.00%
PBT 207,736 192,897 167,813 130,610 461,127 318,980 210,841 -0.98%
  QoQ % 7.69% 14.95% 28.48% -71.68% 44.56% 51.29% -
  Horiz. % 98.53% 91.49% 79.59% 61.95% 218.71% 151.29% 100.00%
Tax -60,783 -56,206 -48,636 -36,258 -116,339 -86,105 -57,264 4.04%
  QoQ % -8.14% -15.56% -34.14% 68.83% -35.11% -50.36% -
  Horiz. % 106.15% 98.15% 84.93% 63.32% 203.16% 150.36% 100.00%
NP 146,953 136,691 119,177 94,352 344,788 232,875 153,577 -2.89%
  QoQ % 7.51% 14.70% 26.31% -72.63% 48.06% 51.63% -
  Horiz. % 95.69% 89.00% 77.60% 61.44% 224.50% 151.63% 100.00%
NP to SH 164,898 150,629 127,116 100,978 337,710 220,013 143,508 9.68%
  QoQ % 9.47% 18.50% 25.88% -70.10% 53.50% 53.31% -
  Horiz. % 114.91% 104.96% 88.58% 70.36% 235.32% 153.31% 100.00%
Tax Rate 29.26 % 29.14 % 28.98 % 27.76 % 25.23 % 26.99 % 27.16 % 5.08%
  QoQ % 0.41% 0.55% 4.39% 10.03% -6.52% -0.63% -
  Horiz. % 107.73% 107.29% 106.70% 102.21% 92.89% 99.37% 100.00%
Total Cost 1,755,946 1,283,870 812,546 434,722 1,459,462 1,042,958 692,892 85.56%
  QoQ % 36.77% 58.01% 86.91% -70.21% 39.93% 50.52% -
  Horiz. % 253.42% 185.29% 117.27% 62.74% 210.63% 150.52% 100.00%
Net Worth 4,114,892 4,120,693 4,173,164 4,257,458 4,287,016 4,268,908 4,295,640 -2.82%
  QoQ % -0.14% -1.26% -1.98% -0.69% 0.42% -0.62% -
  Horiz. % 95.79% 95.93% 97.15% 99.11% 99.80% 99.38% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 104,479 38,154 38,193 - 206,411 44,050 43,996 77.72%
  QoQ % 173.83% -0.10% 0.00% 0.00% 368.58% 0.12% -
  Horiz. % 237.47% 86.72% 86.81% 0.00% 469.16% 100.12% 100.00%
Div Payout % 63.36 % 25.33 % 30.05 % - % 61.12 % 20.02 % 30.66 % 62.03%
  QoQ % 150.14% -15.71% 0.00% 0.00% 205.29% -34.70% -
  Horiz. % 206.65% 82.62% 98.01% 0.00% 199.35% 65.30% 100.00%
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 4,114,892 4,120,693 4,173,164 4,257,458 4,287,016 4,268,908 4,295,640 -2.82%
  QoQ % -0.14% -1.26% -1.98% -0.69% 0.42% -0.62% -
  Horiz. % 95.79% 95.93% 97.15% 99.11% 99.80% 99.38% 100.00%
NOSH 803,690 803,254 804,078 803,294 793,892 800,921 799,933 0.31%
  QoQ % 0.05% -0.10% 0.10% 1.18% -0.88% 0.12% -
  Horiz. % 100.47% 100.42% 100.52% 100.42% 99.24% 100.12% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 7.72 % 9.62 % 12.79 % 17.83 % 19.11 % 18.25 % 18.14 % -43.33%
  QoQ % -19.75% -24.78% -28.27% -6.70% 4.71% 0.61% -
  Horiz. % 42.56% 53.03% 70.51% 98.29% 105.35% 100.61% 100.00%
ROE 4.01 % 3.66 % 3.05 % 2.37 % 7.88 % 5.15 % 3.34 % 12.92%
  QoQ % 9.56% 20.00% 28.69% -69.92% 53.01% 54.19% -
  Horiz. % 120.06% 109.58% 91.32% 70.96% 235.93% 154.19% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 236.77 176.85 115.87 65.86 227.27 159.30 105.82 70.82%
  QoQ % 33.88% 52.63% 75.93% -71.02% 42.67% 50.54% -
  Horiz. % 223.75% 167.12% 109.50% 62.24% 214.77% 150.54% 100.00%
EPS 20.50 18.73 15.82 12.57 42.13 27.47 17.94 9.27%
  QoQ % 9.45% 18.39% 25.86% -70.16% 53.37% 53.12% -
  Horiz. % 114.27% 104.40% 88.18% 70.07% 234.84% 153.12% 100.00%
DPS 13.00 4.75 4.75 0.00 26.00 5.50 5.50 77.16%
  QoQ % 173.68% 0.00% 0.00% 0.00% 372.73% 0.00% -
  Horiz. % 236.36% 86.36% 86.36% 0.00% 472.73% 100.00% 100.00%
NAPS 5.1200 5.1300 5.1900 5.3000 5.4000 5.3300 5.3700 -3.12%
  QoQ % -0.19% -1.16% -2.08% -1.85% 1.31% -0.74% -
  Horiz. % 95.34% 95.53% 96.65% 98.70% 100.56% 99.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 897,358
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 212.06 158.30 103.83 58.96 201.06 142.18 94.33 71.36%
  QoQ % 33.96% 52.46% 76.10% -70.68% 41.41% 50.73% -
  Horiz. % 224.81% 167.82% 110.07% 62.50% 213.15% 150.73% 100.00%
EPS 18.38 16.79 14.17 11.25 37.63 24.52 15.99 9.70%
  QoQ % 9.47% 18.49% 25.96% -70.10% 53.47% 53.35% -
  Horiz. % 114.95% 105.00% 88.62% 70.36% 235.33% 153.35% 100.00%
DPS 11.64 4.25 4.26 0.00 23.00 4.91 4.90 77.75%
  QoQ % 173.88% -0.23% 0.00% 0.00% 368.43% 0.20% -
  Horiz. % 237.55% 86.73% 86.94% 0.00% 469.39% 100.20% 100.00%
NAPS 4.5856 4.5920 4.6505 4.7444 4.7774 4.7572 4.7870 -2.82%
  QoQ % -0.14% -1.26% -1.98% -0.69% 0.42% -0.62% -
  Horiz. % 95.79% 95.93% 97.15% 99.11% 99.80% 99.38% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 9.8600 9.4900 9.4500 10.2600 10.5000 10.3000 11.0400 -
P/RPS 4.16 5.37 8.16 15.58 4.62 6.47 10.43 -45.73%
  QoQ % -22.53% -34.19% -47.63% 237.23% -28.59% -37.97% -
  Horiz. % 39.88% 51.49% 78.24% 149.38% 44.30% 62.03% 100.00%
P/EPS 48.06 50.61 59.78 81.62 24.68 37.50 61.54 -15.16%
  QoQ % -5.04% -15.34% -26.76% 230.71% -34.19% -39.06% -
  Horiz. % 78.10% 82.24% 97.14% 132.63% 40.10% 60.94% 100.00%
EY 2.08 1.98 1.67 1.23 4.05 2.67 1.63 17.60%
  QoQ % 5.05% 18.56% 35.77% -69.63% 51.69% 63.80% -
  Horiz. % 127.61% 121.47% 102.45% 75.46% 248.47% 163.80% 100.00%
DY 1.32 0.50 0.50 0.00 2.48 0.53 0.50 90.68%
  QoQ % 164.00% 0.00% 0.00% 0.00% 367.92% 6.00% -
  Horiz. % 264.00% 100.00% 100.00% 0.00% 496.00% 106.00% 100.00%
P/NAPS 1.93 1.85 1.82 1.94 1.94 1.93 2.06 -4.24%
  QoQ % 4.32% 1.65% -6.19% 0.00% 0.52% -6.31% -
  Horiz. % 93.69% 89.81% 88.35% 94.17% 94.17% 93.69% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 29/11/18 28/08/18 - 26/02/18 22/11/17 23/08/17 -
Price 10.6200 9.6500 9.4400 9.5100 9.8000 10.4800 10.5800 -
P/RPS 4.49 5.46 8.15 14.44 4.31 6.58 10.00 -41.28%
  QoQ % -17.77% -33.01% -43.56% 235.03% -34.50% -34.20% -
  Horiz. % 44.90% 54.60% 81.50% 144.40% 43.10% 65.80% 100.00%
P/EPS 51.76 51.46 59.71 75.65 23.04 38.15 58.97 -8.31%
  QoQ % 0.58% -13.82% -21.07% 228.34% -39.61% -35.31% -
  Horiz. % 87.77% 87.26% 101.25% 128.29% 39.07% 64.69% 100.00%
EY 1.93 1.94 1.67 1.32 4.34 2.62 1.70 8.80%
  QoQ % -0.52% 16.17% 26.52% -69.59% 65.65% 54.12% -
  Horiz. % 113.53% 114.12% 98.24% 77.65% 255.29% 154.12% 100.00%
DY 1.22 0.49 0.50 0.00 2.65 0.52 0.52 76.29%
  QoQ % 148.98% -2.00% 0.00% 0.00% 409.62% 0.00% -
  Horiz. % 234.62% 94.23% 96.15% 0.00% 509.62% 100.00% 100.00%
P/NAPS 2.07 1.88 1.82 1.79 1.81 1.97 1.97 3.35%
  QoQ % 10.11% 3.30% 1.68% -1.10% -8.12% 0.00% -
  Horiz. % 105.08% 95.43% 92.39% 90.86% 91.88% 100.00% 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 
Partners & Brokers