Highlights

[GENP] QoQ Quarter Result on 2017-06-30 [#2]

Stock [GENP]: GENTING PLANTATIONS BHD
Announcement Date 23-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     -2.42%    YoY -     109.17%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 529,074 528,417 429,364 446,245 400,224 513,414 396,670 21.19%
  QoQ % 0.12% 23.07% -3.78% 11.50% -22.05% 29.43% -
  Horiz. % 133.38% 133.21% 108.24% 112.50% 100.90% 129.43% 100.00%
PBT 130,610 142,147 108,139 103,846 107,358 258,562 123,150 4.00%
  QoQ % -8.12% 31.45% 4.13% -3.27% -58.48% 109.96% -
  Horiz. % 106.06% 115.43% 87.81% 84.32% 87.18% 209.96% 100.00%
Tax -36,258 -30,234 -28,841 -27,774 -29,573 -66,830 -34,969 2.44%
  QoQ % -19.92% -4.83% -3.84% 6.08% 55.75% -91.11% -
  Horiz. % 103.69% 86.46% 82.48% 79.42% 84.57% 191.11% 100.00%
NP 94,352 111,913 79,298 76,072 77,785 191,732 88,181 4.62%
  QoQ % -15.69% 41.13% 4.24% -2.20% -59.43% 117.43% -
  Horiz. % 107.00% 126.91% 89.93% 86.27% 88.21% 217.43% 100.00%
NP to SH 100,978 117,697 76,505 70,978 72,739 189,249 94,158 4.78%
  QoQ % -14.21% 53.84% 7.79% -2.42% -61.56% 100.99% -
  Horiz. % 107.24% 125.00% 81.25% 75.38% 77.25% 200.99% 100.00%
Tax Rate 27.76 % 21.27 % 26.67 % 26.75 % 27.55 % 25.85 % 28.40 % -1.51%
  QoQ % 30.51% -20.25% -0.30% -2.90% 6.58% -8.98% -
  Horiz. % 97.75% 74.89% 93.91% 94.19% 97.01% 91.02% 100.00%
Total Cost 434,722 416,504 350,066 370,173 322,439 321,682 308,489 25.72%
  QoQ % 4.37% 18.98% -5.43% 14.80% 0.24% 4.28% -
  Horiz. % 140.92% 135.01% 113.48% 120.00% 104.52% 104.28% 100.00%
Net Worth 4,257,458 4,287,016 4,229,996 4,268,217 3,987,002 4,224,349 3,914,251 5.77%
  QoQ % -0.69% 1.35% -0.90% 7.05% -5.62% 7.92% -
  Horiz. % 108.77% 109.52% 108.07% 109.04% 101.86% 107.92% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 162,747 - 43,715 - 148,910 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 109.29% 0.00% 29.36% 0.00% 100.00% -
Div Payout % - % 138.28 % - % 61.59 % - % 78.68 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 175.75% 0.00% 78.28% 0.00% 100.00% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 4,257,458 4,287,016 4,229,996 4,268,217 3,987,002 4,224,349 3,914,251 5.77%
  QoQ % -0.69% 1.35% -0.90% 7.05% -5.62% 7.92% -
  Horiz. % 108.77% 109.52% 108.07% 109.04% 101.86% 107.92% 100.00%
NOSH 803,294 793,892 793,620 794,826 797,400 783,738 782,850 1.74%
  QoQ % 1.18% 0.03% -0.15% -0.32% 1.74% 0.11% -
  Horiz. % 102.61% 101.41% 101.38% 101.53% 101.86% 100.11% 100.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 17.83 % 21.18 % 18.47 % 17.05 % 19.44 % 37.34 % 22.23 % -13.69%
  QoQ % -15.82% 14.67% 8.33% -12.29% -47.94% 67.97% -
  Horiz. % 80.21% 95.28% 83.09% 76.70% 87.45% 167.97% 100.00%
ROE 2.37 % 2.75 % 1.81 % 1.66 % 1.82 % 4.48 % 2.41 % -1.11%
  QoQ % -13.82% 51.93% 9.04% -8.79% -59.37% 85.89% -
  Horiz. % 98.34% 114.11% 75.10% 68.88% 75.52% 185.89% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 65.86 66.56 54.10 56.14 50.19 65.51 50.67 19.12%
  QoQ % -1.05% 23.03% -3.63% 11.85% -23.39% 29.29% -
  Horiz. % 129.98% 131.36% 106.77% 110.80% 99.05% 129.29% 100.00%
EPS 12.57 14.83 9.64 8.93 9.13 24.14 12.03 2.97%
  QoQ % -15.24% 53.84% 7.95% -2.19% -62.18% 100.67% -
  Horiz. % 104.49% 123.28% 80.13% 74.23% 75.89% 200.66% 100.00%
DPS 0.00 20.50 0.00 5.50 0.00 19.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 107.89% 0.00% 28.95% 0.00% 100.00% -
NAPS 5.3000 5.4000 5.3300 5.3700 5.0000 5.3900 5.0000 3.96%
  QoQ % -1.85% 1.31% -0.74% 7.40% -7.24% 7.80% -
  Horiz. % 106.00% 108.00% 106.60% 107.40% 100.00% 107.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 897,358
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 58.96 58.89 47.85 49.73 44.60 57.21 44.20 21.20%
  QoQ % 0.12% 23.07% -3.78% 11.50% -22.04% 29.43% -
  Horiz. % 133.39% 133.24% 108.26% 112.51% 100.90% 129.43% 100.00%
EPS 11.25 13.12 8.53 7.91 8.11 21.09 10.49 4.78%
  QoQ % -14.25% 53.81% 7.84% -2.47% -61.55% 101.05% -
  Horiz. % 107.24% 125.07% 81.32% 75.41% 77.31% 201.05% 100.00%
DPS 0.00 18.14 0.00 4.87 0.00 16.59 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 109.34% 0.00% 29.36% 0.00% 100.00% -
NAPS 4.7444 4.7774 4.7138 4.7564 4.4430 4.7075 4.3620 5.77%
  QoQ % -0.69% 1.35% -0.90% 7.05% -5.62% 7.92% -
  Horiz. % 108.77% 109.52% 108.07% 109.04% 101.86% 107.92% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 10.2600 10.5000 10.3000 11.0400 11.6800 10.8000 11.0000 -
P/RPS 15.58 15.78 19.04 19.66 23.27 16.49 21.71 -19.86%
  QoQ % -1.27% -17.12% -3.15% -15.51% 41.12% -24.04% -
  Horiz. % 71.76% 72.69% 87.70% 90.56% 107.19% 75.96% 100.00%
P/EPS 81.62 70.82 106.85 123.63 128.04 44.73 91.46 -7.31%
  QoQ % 15.25% -33.72% -13.57% -3.44% 186.25% -51.09% -
  Horiz. % 89.24% 77.43% 116.83% 135.17% 140.00% 48.91% 100.00%
EY 1.23 1.41 0.94 0.81 0.78 2.24 1.09 8.40%
  QoQ % -12.77% 50.00% 16.05% 3.85% -65.18% 105.50% -
  Horiz. % 112.84% 129.36% 86.24% 74.31% 71.56% 205.50% 100.00%
DY 0.00 1.95 0.00 0.50 0.00 1.76 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 110.80% 0.00% 28.41% 0.00% 100.00% -
P/NAPS 1.94 1.94 1.93 2.06 2.34 2.00 2.20 -8.05%
  QoQ % 0.00% 0.52% -6.31% -11.97% 17.00% -9.09% -
  Horiz. % 88.18% 88.18% 87.73% 93.64% 106.36% 90.91% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date - 26/02/18 22/11/17 23/08/17 29/05/17 22/02/17 23/11/16 -
Price 9.5100 9.8000 10.4800 10.5800 11.6000 11.0800 10.5200 -
P/RPS 14.44 14.72 19.37 18.84 23.11 16.91 20.76 -21.51%
  QoQ % -1.90% -24.01% 2.81% -18.48% 36.66% -18.55% -
  Horiz. % 69.56% 70.91% 93.30% 90.75% 111.32% 81.45% 100.00%
P/EPS 75.65 66.10 108.71 118.48 127.16 45.89 87.47 -9.23%
  QoQ % 14.45% -39.20% -8.25% -6.83% 177.10% -47.54% -
  Horiz. % 86.49% 75.57% 124.28% 135.45% 145.38% 52.46% 100.00%
EY 1.32 1.51 0.92 0.84 0.79 2.18 1.14 10.28%
  QoQ % -12.58% 64.13% 9.52% 6.33% -63.76% 91.23% -
  Horiz. % 115.79% 132.46% 80.70% 73.68% 69.30% 191.23% 100.00%
DY 0.00 2.09 0.00 0.52 0.00 1.71 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 122.22% 0.00% 30.41% 0.00% 100.00% -
P/NAPS 1.79 1.81 1.97 1.97 2.32 2.06 2.10 -10.11%
  QoQ % -1.10% -8.12% 0.00% -15.09% 12.62% -1.90% -
  Horiz. % 85.24% 86.19% 93.81% 93.81% 110.48% 98.10% 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