Highlights

[GENP] QoQ 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 -     -23.98%    YoY -     -42.18%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 260,872 424,404 320,399 305,730 324,398 579,012 370,534 -20.84%
  QoQ % -38.53% 32.46% 4.80% -5.75% -43.97% 56.26% -
  Horiz. % 70.40% 114.54% 86.47% 82.51% 87.55% 156.26% 100.00%
PBT 38,492 70,237 55,076 55,564 66,552 177,380 104,756 -48.67%
  QoQ % -45.20% 27.53% -0.88% -16.51% -62.48% 69.33% -
  Horiz. % 36.74% 67.05% 52.58% 53.04% 63.53% 169.33% 100.00%
Tax -10,441 -18,766 -15,994 -17,471 -18,603 -38,284 -35,463 -55.71%
  QoQ % 44.36% -17.33% 8.45% 6.09% 51.41% -7.95% -
  Horiz. % 29.44% 52.92% 45.10% 49.27% 52.46% 107.95% 100.00%
NP 28,051 51,471 39,082 38,093 47,949 139,096 69,293 -45.25%
  QoQ % -45.50% 31.70% 2.60% -20.56% -65.53% 100.74% -
  Horiz. % 40.48% 74.28% 56.40% 54.97% 69.20% 200.74% 100.00%
NP to SH 26,988 59,399 37,667 40,028 52,655 137,676 69,282 -46.63%
  QoQ % -54.56% 57.70% -5.90% -23.98% -61.75% 98.72% -
  Horiz. % 38.95% 85.74% 54.37% 57.78% 76.00% 198.72% 100.00%
Tax Rate 27.13 % 26.72 % 29.04 % 31.44 % 27.95 % 21.58 % 33.85 % -13.70%
  QoQ % 1.53% -7.99% -7.63% 12.49% 29.52% -36.25% -
  Horiz. % 80.15% 78.94% 85.79% 92.88% 82.57% 63.75% 100.00%
Total Cost 232,821 372,933 281,317 267,637 276,449 439,916 301,241 -15.77%
  QoQ % -37.57% 32.57% 5.11% -3.19% -37.16% 46.03% -
  Horiz. % 77.29% 123.80% 93.39% 88.84% 91.77% 146.03% 100.00%
Net Worth 4,189,416 4,163,336 4,005,978 3,971,890 3,939,488 3,840,355 3,707,728 8.48%
  QoQ % 0.63% 3.93% 0.86% 0.82% 2.58% 3.58% -
  Horiz. % 112.99% 112.29% 108.04% 107.12% 106.25% 103.58% 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 - 23,172 - 19,318 - 53,127 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 43.62% 0.00% 36.36% 0.00% 100.00% -
Div Payout % - % 39.01 % - % 48.26 % - % 38.59 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 101.09% 0.00% 125.06% 0.00% 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 4,163,336 4,005,978 3,971,890 3,939,488 3,840,355 3,707,728 8.48%
  QoQ % 0.63% 3.93% 0.86% 0.82% 2.58% 3.58% -
  Horiz. % 112.99% 112.29% 108.04% 107.12% 106.25% 103.58% 100.00%
NOSH 784,534 772,418 771,864 772,741 770,937 758,963 761,340 2.02%
  QoQ % 1.57% 0.07% -0.11% 0.23% 1.58% -0.31% -
  Horiz. % 103.05% 101.46% 101.38% 101.50% 101.26% 99.69% 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 % 12.13 % 12.20 % 12.46 % 14.78 % 24.02 % 18.70 % -30.84%
  QoQ % -11.38% -0.57% -2.09% -15.70% -38.47% 28.45% -
  Horiz. % 57.49% 64.87% 65.24% 66.63% 79.04% 128.45% 100.00%
ROE 0.64 % 1.43 % 0.94 % 1.01 % 1.34 % 3.58 % 1.87 % -51.04%
  QoQ % -55.24% 52.13% -6.93% -24.63% -62.57% 91.44% -
  Horiz. % 34.22% 76.47% 50.27% 54.01% 71.66% 191.44% 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 54.94 41.51 39.56 42.08 76.29 48.67 -22.41%
  QoQ % -39.48% 32.35% 4.93% -5.99% -44.84% 56.75% -
  Horiz. % 68.32% 112.88% 85.29% 81.28% 86.46% 156.75% 100.00%
EPS 3.44 7.69 4.88 5.18 6.83 18.14 9.10 -47.69%
  QoQ % -55.27% 57.58% -5.79% -24.16% -62.35% 99.34% -
  Horiz. % 37.80% 84.51% 53.63% 56.92% 75.05% 199.34% 100.00%
DPS 0.00 3.00 0.00 2.50 0.00 7.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 42.86% 0.00% 35.71% 0.00% 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 47.29 35.70 34.07 36.15 64.52 41.29 -20.84%
  QoQ % -38.53% 32.46% 4.78% -5.75% -43.97% 56.26% -
  Horiz. % 70.40% 114.53% 86.46% 82.51% 87.55% 156.26% 100.00%
EPS 3.01 6.62 4.20 4.46 5.87 15.34 7.72 -46.60%
  QoQ % -54.53% 57.62% -5.83% -24.02% -61.73% 98.70% -
  Horiz. % 38.99% 85.75% 54.40% 57.77% 76.04% 198.70% 100.00%
DPS 0.00 2.58 0.00 2.15 0.00 5.92 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 43.58% 0.00% 36.32% 0.00% 100.00% -
NAPS 4.6686 4.6395 4.4642 4.4262 4.3901 4.2796 4.1318 8.48%
  QoQ % 0.63% 3.93% 0.86% 0.82% 2.58% 3.58% -
  Horiz. % 112.99% 112.29% 108.04% 107.13% 106.25% 103.58% 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 19.29 23.87 25.05 24.10 13.11 20.40 39.65%
  QoQ % 74.60% -19.19% -4.71% 3.94% 83.83% -35.74% -
  Horiz. % 165.10% 94.56% 117.01% 122.79% 118.14% 64.26% 100.00%
P/EPS 325.58 137.84 203.07 191.31 148.46 55.13 109.12 107.12%
  QoQ % 136.20% -32.12% 6.15% 28.86% 169.29% -49.48% -
  Horiz. % 298.37% 126.32% 186.10% 175.32% 136.05% 50.52% 100.00%
EY 0.31 0.73 0.49 0.52 0.67 1.81 0.92 -51.55%
  QoQ % -57.53% 48.98% -5.77% -22.39% -62.98% 96.74% -
  Horiz. % 33.70% 79.35% 53.26% 56.52% 72.83% 196.74% 100.00%
DY 0.00 0.28 0.00 0.25 0.00 0.70 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 40.00% 0.00% 35.71% 0.00% 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 20.02 24.67 22.55 23.48 13.40 21.49 30.37%
  QoQ % 59.84% -18.85% 9.40% -3.96% 75.22% -37.65% -
  Horiz. % 148.91% 93.16% 114.80% 104.93% 109.26% 62.35% 100.00%
P/EPS 309.30 143.04 209.84 172.20 144.66 56.34 114.95 93.34%
  QoQ % 116.23% -31.83% 21.86% 19.04% 156.76% -50.99% -
  Horiz. % 269.07% 124.44% 182.55% 149.80% 125.85% 49.01% 100.00%
EY 0.32 0.70 0.48 0.58 0.69 1.77 0.87 -48.63%
  QoQ % -54.29% 45.83% -17.24% -15.94% -61.02% 103.45% -
  Horiz. % 36.78% 80.46% 55.17% 66.67% 79.31% 203.45% 100.00%
DY 0.00 0.27 0.00 0.28 0.00 0.68 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 39.71% 0.00% 41.18% 0.00% 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.
 


 

302  138  531  1210 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMI 0.105+0.015 
 SCOMI-WB 0.05+0.015 
 SAPNRG 0.315+0.015 
 NETX 0.0150.00 
 KNM 0.37+0.02 
 GPACKET 0.465+0.02 
 HSI-H6R 0.33-0.06 
 HSI-C5J 0.215+0.075 
 HSI-C5P 0.355+0.06 
 KNM-WB 0.29+0.025 
Partners & Brokers