Highlights

[GENP] QoQ Quarter Result on 2016-09-30 [#3]

Stock [GENP]: GENTING PLANTATIONS BHD
Announcement Date 23-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     177.48%    YoY -     149.97%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 446,245 400,224 513,414 396,670 309,123 260,872 424,404 3.41%
  QoQ % 11.50% -22.05% 29.43% 28.32% 18.50% -38.53% -
  Horiz. % 105.15% 94.30% 120.97% 93.47% 72.84% 61.47% 100.00%
PBT 103,846 107,358 258,562 123,150 39,700 38,492 70,237 29.81%
  QoQ % -3.27% -58.48% 109.96% 210.20% 3.14% -45.20% -
  Horiz. % 147.85% 152.85% 368.13% 175.33% 56.52% 54.80% 100.00%
Tax -27,774 -29,573 -66,830 -34,969 -11,652 -10,441 -18,766 29.90%
  QoQ % 6.08% 55.75% -91.11% -200.11% -11.60% 44.36% -
  Horiz. % 148.00% 157.59% 356.12% 186.34% 62.09% 55.64% 100.00%
NP 76,072 77,785 191,732 88,181 28,048 28,051 51,471 29.78%
  QoQ % -2.20% -59.43% 117.43% 214.39% -0.01% -45.50% -
  Horiz. % 147.80% 151.12% 372.50% 171.32% 54.49% 54.50% 100.00%
NP to SH 70,978 72,739 189,249 94,158 33,933 26,988 59,399 12.62%
  QoQ % -2.42% -61.56% 100.99% 177.48% 25.73% -54.56% -
  Horiz. % 119.49% 122.46% 318.61% 158.52% 57.13% 45.44% 100.00%
Tax Rate 26.75 % 27.55 % 25.85 % 28.40 % 29.35 % 27.13 % 26.72 % 0.07%
  QoQ % -2.90% 6.58% -8.98% -3.24% 8.18% 1.53% -
  Horiz. % 100.11% 103.11% 96.74% 106.29% 109.84% 101.53% 100.00%
Total Cost 370,173 322,439 321,682 308,489 281,075 232,821 372,933 -0.49%
  QoQ % 14.80% 0.24% 4.28% 9.75% 20.73% -37.57% -
  Horiz. % 99.26% 86.46% 86.26% 82.72% 75.37% 62.43% 100.00%
Net Worth 4,268,217 3,987,002 4,224,349 3,914,251 3,926,057 4,189,416 4,163,336 1.67%
  QoQ % 7.05% -5.62% 7.92% -0.30% -6.29% 0.63% -
  Horiz. % 102.52% 95.76% 101.47% 94.02% 94.30% 100.63% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 43,715 - 148,910 - 15,704 - 23,172 52.74%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 188.65% 0.00% 642.61% 0.00% 67.77% 0.00% 100.00%
Div Payout % 61.59 % - % 78.68 % - % 46.28 % - % 39.01 % 35.63%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 157.88% 0.00% 201.69% 0.00% 118.64% 0.00% 100.00%
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 4,268,217 3,987,002 4,224,349 3,914,251 3,926,057 4,189,416 4,163,336 1.67%
  QoQ % 7.05% -5.62% 7.92% -0.30% -6.29% 0.63% -
  Horiz. % 102.52% 95.76% 101.47% 94.02% 94.30% 100.63% 100.00%
NOSH 794,826 797,400 783,738 782,850 785,211 784,534 772,418 1.93%
  QoQ % -0.32% 1.74% 0.11% -0.30% 0.09% 1.57% -
  Horiz. % 102.90% 103.23% 101.47% 101.35% 101.66% 101.57% 100.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 17.05 % 19.44 % 37.34 % 22.23 % 9.07 % 10.75 % 12.13 % 25.51%
  QoQ % -12.29% -47.94% 67.97% 145.09% -15.63% -11.38% -
  Horiz. % 140.56% 160.26% 307.83% 183.26% 74.77% 88.62% 100.00%
ROE 1.66 % 1.82 % 4.48 % 2.41 % 0.86 % 0.64 % 1.43 % 10.46%
  QoQ % -8.79% -59.37% 85.89% 180.23% 34.38% -55.24% -
  Horiz. % 116.08% 127.27% 313.29% 168.53% 60.14% 44.76% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 56.14 50.19 65.51 50.67 39.37 33.25 54.94 1.45%
  QoQ % 11.85% -23.39% 29.29% 28.70% 18.41% -39.48% -
  Horiz. % 102.18% 91.35% 119.24% 92.23% 71.66% 60.52% 100.00%
EPS 8.93 9.13 24.14 12.03 4.32 3.44 7.69 10.49%
  QoQ % -2.19% -62.18% 100.67% 178.47% 25.58% -55.27% -
  Horiz. % 116.12% 118.73% 313.91% 156.44% 56.18% 44.73% 100.00%
DPS 5.50 0.00 19.00 0.00 2.00 0.00 3.00 49.85%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 183.33% 0.00% 633.33% 0.00% 66.67% 0.00% 100.00%
NAPS 5.3700 5.0000 5.3900 5.0000 5.0000 5.3400 5.3900 -0.25%
  QoQ % 7.40% -7.24% 7.80% 0.00% -6.37% -0.93% -
  Horiz. % 99.63% 92.76% 100.00% 92.76% 92.76% 99.07% 100.00%
Adjusted Per Share Value based on latest NOSH - 897,358
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 49.73 44.60 57.21 44.20 34.45 29.07 47.29 3.41%
  QoQ % 11.50% -22.04% 29.43% 28.30% 18.51% -38.53% -
  Horiz. % 105.16% 94.31% 120.98% 93.47% 72.85% 61.47% 100.00%
EPS 7.91 8.11 21.09 10.49 3.78 3.01 6.62 12.61%
  QoQ % -2.47% -61.55% 101.05% 177.51% 25.58% -54.53% -
  Horiz. % 119.49% 122.51% 318.58% 158.46% 57.10% 45.47% 100.00%
DPS 4.87 0.00 16.59 0.00 1.75 0.00 2.58 52.79%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 188.76% 0.00% 643.02% 0.00% 67.83% 0.00% 100.00%
NAPS 4.7564 4.4430 4.7075 4.3620 4.3751 4.6686 4.6395 1.67%
  QoQ % 7.05% -5.62% 7.92% -0.30% -6.29% 0.63% -
  Horiz. % 102.52% 95.76% 101.47% 94.02% 94.30% 100.63% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 11.0400 11.6800 10.8000 11.0000 10.6200 11.2000 10.6000 -
P/RPS 19.66 23.27 16.49 21.71 26.98 33.68 19.29 1.28%
  QoQ % -15.51% 41.12% -24.04% -19.53% -19.89% 74.60% -
  Horiz. % 101.92% 120.63% 85.48% 112.55% 139.87% 174.60% 100.00%
P/EPS 123.63 128.04 44.73 91.46 245.75 325.58 137.84 -7.00%
  QoQ % -3.44% 186.25% -51.09% -62.78% -24.52% 136.20% -
  Horiz. % 89.69% 92.89% 32.45% 66.35% 178.29% 236.20% 100.00%
EY 0.81 0.78 2.24 1.09 0.41 0.31 0.73 7.19%
  QoQ % 3.85% -65.18% 105.50% 165.85% 32.26% -57.53% -
  Horiz. % 110.96% 106.85% 306.85% 149.32% 56.16% 42.47% 100.00%
DY 0.50 0.00 1.76 0.00 0.19 0.00 0.28 47.24%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 178.57% 0.00% 628.57% 0.00% 67.86% 0.00% 100.00%
P/NAPS 2.06 2.34 2.00 2.20 2.12 2.10 1.97 3.03%
  QoQ % -11.97% 17.00% -9.09% 3.77% 0.95% 6.60% -
  Horiz. % 104.57% 118.78% 101.52% 111.68% 107.61% 106.60% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 23/08/17 29/05/17 22/02/17 23/11/16 25/08/16 23/05/16 22/02/16 -
Price 10.5800 11.6000 11.0800 10.5200 10.6400 10.6400 11.0000 -
P/RPS 18.84 23.11 16.91 20.76 27.03 32.00 20.02 -3.97%
  QoQ % -18.48% 36.66% -18.55% -23.20% -15.53% 59.84% -
  Horiz. % 94.11% 115.43% 84.47% 103.70% 135.01% 159.84% 100.00%
P/EPS 118.48 127.16 45.89 87.47 246.21 309.30 143.04 -11.81%
  QoQ % -6.83% 177.10% -47.54% -64.47% -20.40% 116.23% -
  Horiz. % 82.83% 88.90% 32.08% 61.15% 172.13% 216.23% 100.00%
EY 0.84 0.79 2.18 1.14 0.41 0.32 0.70 12.94%
  QoQ % 6.33% -63.76% 91.23% 178.05% 28.13% -54.29% -
  Horiz. % 120.00% 112.86% 311.43% 162.86% 58.57% 45.71% 100.00%
DY 0.52 0.00 1.71 0.00 0.19 0.00 0.27 54.86%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 192.59% 0.00% 633.33% 0.00% 70.37% 0.00% 100.00%
P/NAPS 1.97 2.32 2.06 2.10 2.13 1.99 2.04 -2.30%
  QoQ % -15.09% 12.62% -1.90% -1.41% 7.04% -2.45% -
  Horiz. % 96.57% 113.73% 100.98% 102.94% 104.41% 97.55% 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.
 


 

385  274  558  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.1250.00 
 NETX 0.0150.00 
 EFORCE 0.705+0.05 
 ARMADA 0.24+0.01 
 KNM 0.3650.00 
 MYEG 1.68+0.07 
 VSOLAR 0.21-0.02 
 HSI-C5P 0.285+0.015 
 ISTONE 0.2050.00 
 GPACKET 0.525+0.02 
Partners & Brokers