Highlights

[GENP] QoQ 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 -     25.73%    YoY -     -15.23%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 400,224 513,414 396,670 309,123 260,872 424,404 320,399 15.97%
  QoQ % -22.05% 29.43% 28.32% 18.50% -38.53% 32.46% -
  Horiz. % 124.91% 160.24% 123.81% 96.48% 81.42% 132.46% 100.00%
PBT 107,358 258,562 123,150 39,700 38,492 70,237 55,076 55.98%
  QoQ % -58.48% 109.96% 210.20% 3.14% -45.20% 27.53% -
  Horiz. % 194.93% 469.46% 223.60% 72.08% 69.89% 127.53% 100.00%
Tax -29,573 -66,830 -34,969 -11,652 -10,441 -18,766 -15,994 50.59%
  QoQ % 55.75% -91.11% -200.11% -11.60% 44.36% -17.33% -
  Horiz. % 184.90% 417.84% 218.64% 72.85% 65.28% 117.33% 100.00%
NP 77,785 191,732 88,181 28,048 28,051 51,471 39,082 58.16%
  QoQ % -59.43% 117.43% 214.39% -0.01% -45.50% 31.70% -
  Horiz. % 199.03% 490.59% 225.63% 71.77% 71.77% 131.70% 100.00%
NP to SH 72,739 189,249 94,158 33,933 26,988 59,399 37,667 55.01%
  QoQ % -61.56% 100.99% 177.48% 25.73% -54.56% 57.70% -
  Horiz. % 193.11% 502.43% 249.97% 90.09% 71.65% 157.70% 100.00%
Tax Rate 27.55 % 25.85 % 28.40 % 29.35 % 27.13 % 26.72 % 29.04 % -3.45%
  QoQ % 6.58% -8.98% -3.24% 8.18% 1.53% -7.99% -
  Horiz. % 94.87% 89.02% 97.80% 101.07% 93.42% 92.01% 100.00%
Total Cost 322,439 321,682 308,489 281,075 232,821 372,933 281,317 9.51%
  QoQ % 0.24% 4.28% 9.75% 20.73% -37.57% 32.57% -
  Horiz. % 114.62% 114.35% 109.66% 99.91% 82.76% 132.57% 100.00%
Net Worth 3,987,002 4,224,349 3,914,251 3,926,057 4,189,416 4,163,336 4,005,978 -0.32%
  QoQ % -5.62% 7.92% -0.30% -6.29% 0.63% 3.93% -
  Horiz. % 99.53% 105.45% 97.71% 98.00% 104.58% 103.93% 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 - 148,910 - 15,704 - 23,172 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 642.61% 0.00% 67.77% 0.00% 100.00% -
Div Payout % - % 78.68 % - % 46.28 % - % 39.01 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 201.69% 0.00% 118.64% 0.00% 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 4,224,349 3,914,251 3,926,057 4,189,416 4,163,336 4,005,978 -0.32%
  QoQ % -5.62% 7.92% -0.30% -6.29% 0.63% 3.93% -
  Horiz. % 99.53% 105.45% 97.71% 98.00% 104.58% 103.93% 100.00%
NOSH 797,400 783,738 782,850 785,211 784,534 772,418 771,864 2.19%
  QoQ % 1.74% 0.11% -0.30% 0.09% 1.57% 0.07% -
  Horiz. % 103.31% 101.54% 101.42% 101.73% 101.64% 100.07% 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 % 37.34 % 22.23 % 9.07 % 10.75 % 12.13 % 12.20 % 36.39%
  QoQ % -47.94% 67.97% 145.09% -15.63% -11.38% -0.57% -
  Horiz. % 159.34% 306.07% 182.21% 74.34% 88.11% 99.43% 100.00%
ROE 1.82 % 4.48 % 2.41 % 0.86 % 0.64 % 1.43 % 0.94 % 55.28%
  QoQ % -59.37% 85.89% 180.23% 34.38% -55.24% 52.13% -
  Horiz. % 193.62% 476.60% 256.38% 91.49% 68.09% 152.13% 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 65.51 50.67 39.37 33.25 54.94 41.51 13.48%
  QoQ % -23.39% 29.29% 28.70% 18.41% -39.48% 32.35% -
  Horiz. % 120.91% 157.82% 122.07% 94.84% 80.10% 132.35% 100.00%
EPS 9.13 24.14 12.03 4.32 3.44 7.69 4.88 51.78%
  QoQ % -62.18% 100.67% 178.47% 25.58% -55.27% 57.58% -
  Horiz. % 187.09% 494.67% 246.52% 88.52% 70.49% 157.58% 100.00%
DPS 0.00 19.00 0.00 2.00 0.00 3.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 633.33% 0.00% 66.67% 0.00% 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 57.21 44.20 34.45 29.07 47.29 35.70 15.98%
  QoQ % -22.04% 29.43% 28.30% 18.51% -38.53% 32.46% -
  Horiz. % 124.93% 160.25% 123.81% 96.50% 81.43% 132.46% 100.00%
EPS 8.11 21.09 10.49 3.78 3.01 6.62 4.20 55.00%
  QoQ % -61.55% 101.05% 177.51% 25.58% -54.53% 57.62% -
  Horiz. % 193.10% 502.14% 249.76% 90.00% 71.67% 157.62% 100.00%
DPS 0.00 16.59 0.00 1.75 0.00 2.58 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 643.02% 0.00% 67.83% 0.00% 100.00% -
NAPS 4.4430 4.7075 4.3620 4.3751 4.6686 4.6395 4.4642 -0.32%
  QoQ % -5.62% 7.92% -0.30% -6.29% 0.63% 3.93% -
  Horiz. % 99.53% 105.45% 97.71% 98.00% 104.58% 103.93% 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 16.49 21.71 26.98 33.68 19.29 23.87 -1.68%
  QoQ % 41.12% -24.04% -19.53% -19.89% 74.60% -19.19% -
  Horiz. % 97.49% 69.08% 90.95% 113.03% 141.10% 80.81% 100.00%
P/EPS 128.04 44.73 91.46 245.75 325.58 137.84 203.07 -26.45%
  QoQ % 186.25% -51.09% -62.78% -24.52% 136.20% -32.12% -
  Horiz. % 63.05% 22.03% 45.04% 121.02% 160.33% 67.88% 100.00%
EY 0.78 2.24 1.09 0.41 0.31 0.73 0.49 36.29%
  QoQ % -65.18% 105.50% 165.85% 32.26% -57.53% 48.98% -
  Horiz. % 159.18% 457.14% 222.45% 83.67% 63.27% 148.98% 100.00%
DY 0.00 1.76 0.00 0.19 0.00 0.28 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 628.57% 0.00% 67.86% 0.00% 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 16.91 20.76 27.03 32.00 20.02 24.67 -4.26%
  QoQ % 36.66% -18.55% -23.20% -15.53% 59.84% -18.85% -
  Horiz. % 93.68% 68.54% 84.15% 109.57% 129.71% 81.15% 100.00%
P/EPS 127.16 45.89 87.47 246.21 309.30 143.04 209.84 -28.37%
  QoQ % 177.10% -47.54% -64.47% -20.40% 116.23% -31.83% -
  Horiz. % 60.60% 21.87% 41.68% 117.33% 147.40% 68.17% 100.00%
EY 0.79 2.18 1.14 0.41 0.32 0.70 0.48 39.36%
  QoQ % -63.76% 91.23% 178.05% 28.13% -54.29% 45.83% -
  Horiz. % 164.58% 454.17% 237.50% 85.42% 66.67% 145.83% 100.00%
DY 0.00 1.71 0.00 0.19 0.00 0.27 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 633.33% 0.00% 70.37% 0.00% 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.
 


 

374  350  545  586 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.40+0.015 
 EKOVEST 0.86+0.06 
 GPACKET-WB 0.12+0.015 
 ARMADA 0.250.00 
 KNM-WB 0.29+0.055 
 VELESTO-WA 0.15+0.05 
 IWCITY 1.06+0.075 
 NETX 0.0150.00 
 VELESTO 0.33+0.03 
 SAPNRG 0.31+0.01 
Partners & Brokers