Highlights

[GENP] QoQ Quarter Result on 2015-09-30 [#3]

Stock [GENP]: GENTING PLANTATIONS BHD
Announcement Date 25-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     -5.90%    YoY -     -45.63%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 309,123 260,872 424,404 320,399 305,730 324,398 579,012 -34.21%
  QoQ % 18.50% -38.53% 32.46% 4.80% -5.75% -43.97% -
  Horiz. % 53.39% 45.05% 73.30% 55.34% 52.80% 56.03% 100.00%
PBT 39,700 38,492 70,237 55,076 55,564 66,552 177,380 -63.17%
  QoQ % 3.14% -45.20% 27.53% -0.88% -16.51% -62.48% -
  Horiz. % 22.38% 21.70% 39.60% 31.05% 31.32% 37.52% 100.00%
Tax -11,652 -10,441 -18,766 -15,994 -17,471 -18,603 -38,284 -54.79%
  QoQ % -11.60% 44.36% -17.33% 8.45% 6.09% 51.41% -
  Horiz. % 30.44% 27.27% 49.02% 41.78% 45.64% 48.59% 100.00%
NP 28,048 28,051 51,471 39,082 38,093 47,949 139,096 -65.65%
  QoQ % -0.01% -45.50% 31.70% 2.60% -20.56% -65.53% -
  Horiz. % 20.16% 20.17% 37.00% 28.10% 27.39% 34.47% 100.00%
NP to SH 33,933 26,988 59,399 37,667 40,028 52,655 137,676 -60.72%
  QoQ % 25.73% -54.56% 57.70% -5.90% -23.98% -61.75% -
  Horiz. % 24.65% 19.60% 43.14% 27.36% 29.07% 38.25% 100.00%
Tax Rate 29.35 % 27.13 % 26.72 % 29.04 % 31.44 % 27.95 % 21.58 % 22.78%
  QoQ % 8.18% 1.53% -7.99% -7.63% 12.49% 29.52% -
  Horiz. % 136.01% 125.72% 123.82% 134.57% 145.69% 129.52% 100.00%
Total Cost 281,075 232,821 372,933 281,317 267,637 276,449 439,916 -25.84%
  QoQ % 20.73% -37.57% 32.57% 5.11% -3.19% -37.16% -
  Horiz. % 63.89% 52.92% 84.77% 63.95% 60.84% 62.84% 100.00%
Net Worth 3,926,057 4,189,416 4,163,336 4,005,978 3,971,890 3,939,488 3,840,355 1.48%
  QoQ % -6.29% 0.63% 3.93% 0.86% 0.82% 2.58% -
  Horiz. % 102.23% 109.09% 108.41% 104.31% 103.43% 102.58% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 15,704 - 23,172 - 19,318 - 53,127 -55.66%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 29.56% 0.00% 43.62% 0.00% 36.36% 0.00% 100.00%
Div Payout % 46.28 % - % 39.01 % - % 48.26 % - % 38.59 % 12.89%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 119.93% 0.00% 101.09% 0.00% 125.06% 0.00% 100.00%
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 3,926,057 4,189,416 4,163,336 4,005,978 3,971,890 3,939,488 3,840,355 1.48%
  QoQ % -6.29% 0.63% 3.93% 0.86% 0.82% 2.58% -
  Horiz. % 102.23% 109.09% 108.41% 104.31% 103.43% 102.58% 100.00%
NOSH 785,211 784,534 772,418 771,864 772,741 770,937 758,963 2.29%
  QoQ % 0.09% 1.57% 0.07% -0.11% 0.23% 1.58% -
  Horiz. % 103.46% 103.37% 101.77% 101.70% 101.82% 101.58% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 9.07 % 10.75 % 12.13 % 12.20 % 12.46 % 14.78 % 24.02 % -47.79%
  QoQ % -15.63% -11.38% -0.57% -2.09% -15.70% -38.47% -
  Horiz. % 37.76% 44.75% 50.50% 50.79% 51.87% 61.53% 100.00%
ROE 0.86 % 0.64 % 1.43 % 0.94 % 1.01 % 1.34 % 3.58 % -61.39%
  QoQ % 34.38% -55.24% 52.13% -6.93% -24.63% -62.57% -
  Horiz. % 24.02% 17.88% 39.94% 26.26% 28.21% 37.43% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 39.37 33.25 54.94 41.51 39.56 42.08 76.29 -35.69%
  QoQ % 18.41% -39.48% 32.35% 4.93% -5.99% -44.84% -
  Horiz. % 51.61% 43.58% 72.01% 54.41% 51.85% 55.16% 100.00%
EPS 4.32 3.44 7.69 4.88 5.18 6.83 18.14 -61.61%
  QoQ % 25.58% -55.27% 57.58% -5.79% -24.16% -62.35% -
  Horiz. % 23.81% 18.96% 42.39% 26.90% 28.56% 37.65% 100.00%
DPS 2.00 0.00 3.00 0.00 2.50 0.00 7.00 -56.65%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 28.57% 0.00% 42.86% 0.00% 35.71% 0.00% 100.00%
NAPS 5.0000 5.3400 5.3900 5.1900 5.1400 5.1100 5.0600 -0.79%
  QoQ % -6.37% -0.93% 3.85% 0.97% 0.59% 0.99% -
  Horiz. % 98.81% 105.53% 106.52% 102.57% 101.58% 100.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 897,358
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 34.45 29.07 47.29 35.70 34.07 36.15 64.52 -34.21%
  QoQ % 18.51% -38.53% 32.46% 4.78% -5.75% -43.97% -
  Horiz. % 53.39% 45.06% 73.30% 55.33% 52.81% 56.03% 100.00%
EPS 3.78 3.01 6.62 4.20 4.46 5.87 15.34 -60.73%
  QoQ % 25.58% -54.53% 57.62% -5.83% -24.02% -61.73% -
  Horiz. % 24.64% 19.62% 43.16% 27.38% 29.07% 38.27% 100.00%
DPS 1.75 0.00 2.58 0.00 2.15 0.00 5.92 -55.66%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 29.56% 0.00% 43.58% 0.00% 36.32% 0.00% 100.00%
NAPS 4.3751 4.6686 4.6395 4.4642 4.4262 4.3901 4.2796 1.48%
  QoQ % -6.29% 0.63% 3.93% 0.86% 0.82% 2.58% -
  Horiz. % 102.23% 109.09% 108.41% 104.31% 103.43% 102.58% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 10.6200 11.2000 10.6000 9.9100 9.9100 10.1400 10.0000 -
P/RPS 26.98 33.68 19.29 23.87 25.05 24.10 13.11 61.86%
  QoQ % -19.89% 74.60% -19.19% -4.71% 3.94% 83.83% -
  Horiz. % 205.80% 256.90% 147.14% 182.07% 191.08% 183.83% 100.00%
P/EPS 245.75 325.58 137.84 203.07 191.31 148.46 55.13 171.10%
  QoQ % -24.52% 136.20% -32.12% 6.15% 28.86% 169.29% -
  Horiz. % 445.76% 590.57% 250.03% 368.35% 347.02% 269.29% 100.00%
EY 0.41 0.31 0.73 0.49 0.52 0.67 1.81 -62.87%
  QoQ % 32.26% -57.53% 48.98% -5.77% -22.39% -62.98% -
  Horiz. % 22.65% 17.13% 40.33% 27.07% 28.73% 37.02% 100.00%
DY 0.19 0.00 0.28 0.00 0.25 0.00 0.70 -58.11%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 27.14% 0.00% 40.00% 0.00% 35.71% 0.00% 100.00%
P/NAPS 2.12 2.10 1.97 1.91 1.93 1.98 1.98 4.66%
  QoQ % 0.95% 6.60% 3.14% -1.04% -2.53% 0.00% -
  Horiz. % 107.07% 106.06% 99.49% 96.46% 97.47% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 23/05/16 22/02/16 25/11/15 25/08/15 27/05/15 25/02/15 -
Price 10.6400 10.6400 11.0000 10.2400 8.9200 9.8800 10.2200 -
P/RPS 27.03 32.00 20.02 24.67 22.55 23.48 13.40 59.72%
  QoQ % -15.53% 59.84% -18.85% 9.40% -3.96% 75.22% -
  Horiz. % 201.72% 238.81% 149.40% 184.10% 168.28% 175.22% 100.00%
P/EPS 246.21 309.30 143.04 209.84 172.20 144.66 56.34 167.54%
  QoQ % -20.40% 116.23% -31.83% 21.86% 19.04% 156.76% -
  Horiz. % 437.01% 548.99% 253.89% 372.45% 305.64% 256.76% 100.00%
EY 0.41 0.32 0.70 0.48 0.58 0.69 1.77 -62.32%
  QoQ % 28.13% -54.29% 45.83% -17.24% -15.94% -61.02% -
  Horiz. % 23.16% 18.08% 39.55% 27.12% 32.77% 38.98% 100.00%
DY 0.19 0.00 0.27 0.00 0.28 0.00 0.68 -57.29%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 27.94% 0.00% 39.71% 0.00% 41.18% 0.00% 100.00%
P/NAPS 2.13 1.99 2.04 1.97 1.74 1.93 2.02 3.60%
  QoQ % 7.04% -2.45% 3.55% 13.22% -9.84% -4.46% -
  Horiz. % 105.45% 98.51% 100.99% 97.52% 86.14% 95.54% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers