Highlights

[GENP] QoQ Quarter Result on 2017-09-30 [#3]

Stock [GENP]: GENTING PLANTATIONS BHD
Announcement Date 22-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     7.79%    YoY -     -18.75%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 402,649 529,074 528,417 429,364 446,245 400,224 513,414 -14.99%
  QoQ % -23.90% 0.12% 23.07% -3.78% 11.50% -22.05% -
  Horiz. % 78.43% 103.05% 102.92% 83.63% 86.92% 77.95% 100.00%
PBT 37,203 130,610 142,147 108,139 103,846 107,358 258,562 -72.64%
  QoQ % -71.52% -8.12% 31.45% 4.13% -3.27% -58.48% -
  Horiz. % 14.39% 50.51% 54.98% 41.82% 40.16% 41.52% 100.00%
Tax -12,378 -36,258 -30,234 -28,841 -27,774 -29,573 -66,830 -67.61%
  QoQ % 65.86% -19.92% -4.83% -3.84% 6.08% 55.75% -
  Horiz. % 18.52% 54.25% 45.24% 43.16% 41.56% 44.25% 100.00%
NP 24,825 94,352 111,913 79,298 76,072 77,785 191,732 -74.50%
  QoQ % -73.69% -15.69% 41.13% 4.24% -2.20% -59.43% -
  Horiz. % 12.95% 49.21% 58.37% 41.36% 39.68% 40.57% 100.00%
NP to SH 26,138 100,978 117,697 76,505 70,978 72,739 189,249 -73.38%
  QoQ % -74.12% -14.21% 53.84% 7.79% -2.42% -61.56% -
  Horiz. % 13.81% 53.36% 62.19% 40.43% 37.51% 38.44% 100.00%
Tax Rate 33.27 % 27.76 % 21.27 % 26.67 % 26.75 % 27.55 % 25.85 % 18.38%
  QoQ % 19.85% 30.51% -20.25% -0.30% -2.90% 6.58% -
  Horiz. % 128.70% 107.39% 82.28% 103.17% 103.48% 106.58% 100.00%
Total Cost 377,824 434,722 416,504 350,066 370,173 322,439 321,682 11.35%
  QoQ % -13.09% 4.37% 18.98% -5.43% 14.80% 0.24% -
  Horiz. % 117.45% 135.14% 129.48% 108.82% 115.07% 100.24% 100.00%
Net Worth 4,173,164 4,257,458 4,287,016 4,229,996 4,268,217 3,987,002 4,224,349 -0.81%
  QoQ % -1.98% -0.69% 1.35% -0.90% 7.05% -5.62% -
  Horiz. % 98.79% 100.78% 101.48% 100.13% 101.04% 94.38% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 38,193 - 162,747 - 43,715 - 148,910 -59.73%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 25.65% 0.00% 109.29% 0.00% 29.36% 0.00% 100.00%
Div Payout % 146.12 % - % 138.28 % - % 61.59 % - % 78.68 % 51.26%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 185.71% 0.00% 175.75% 0.00% 78.28% 0.00% 100.00%
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 4,173,164 4,257,458 4,287,016 4,229,996 4,268,217 3,987,002 4,224,349 -0.81%
  QoQ % -1.98% -0.69% 1.35% -0.90% 7.05% -5.62% -
  Horiz. % 98.79% 100.78% 101.48% 100.13% 101.04% 94.38% 100.00%
NOSH 804,078 803,294 793,892 793,620 794,826 797,400 783,738 1.73%
  QoQ % 0.10% 1.18% 0.03% -0.15% -0.32% 1.74% -
  Horiz. % 102.60% 102.50% 101.30% 101.26% 101.41% 101.74% 100.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 6.17 % 17.83 % 21.18 % 18.47 % 17.05 % 19.44 % 37.34 % -69.99%
  QoQ % -65.40% -15.82% 14.67% 8.33% -12.29% -47.94% -
  Horiz. % 16.52% 47.75% 56.72% 49.46% 45.66% 52.06% 100.00%
ROE 0.63 % 2.37 % 2.75 % 1.81 % 1.66 % 1.82 % 4.48 % -73.05%
  QoQ % -73.42% -13.82% 51.93% 9.04% -8.79% -59.37% -
  Horiz. % 14.06% 52.90% 61.38% 40.40% 37.05% 40.62% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 50.08 65.86 66.56 54.10 56.14 50.19 65.51 -16.44%
  QoQ % -23.96% -1.05% 23.03% -3.63% 11.85% -23.39% -
  Horiz. % 76.45% 100.53% 101.60% 82.58% 85.70% 76.61% 100.00%
EPS 3.25 12.57 14.83 9.64 8.93 9.13 24.14 -73.83%
  QoQ % -74.14% -15.24% 53.84% 7.95% -2.19% -62.18% -
  Horiz. % 13.46% 52.07% 61.43% 39.93% 36.99% 37.82% 100.00%
DPS 4.75 0.00 20.50 0.00 5.50 0.00 19.00 -60.42%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 25.00% 0.00% 107.89% 0.00% 28.95% 0.00% 100.00%
NAPS 5.1900 5.3000 5.4000 5.3300 5.3700 5.0000 5.3900 -2.50%
  QoQ % -2.08% -1.85% 1.31% -0.74% 7.40% -7.24% -
  Horiz. % 96.29% 98.33% 100.19% 98.89% 99.63% 92.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 897,358
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 44.87 58.96 58.89 47.85 49.73 44.60 57.21 -14.99%
  QoQ % -23.90% 0.12% 23.07% -3.78% 11.50% -22.04% -
  Horiz. % 78.43% 103.06% 102.94% 83.64% 86.93% 77.96% 100.00%
EPS 2.91 11.25 13.12 8.53 7.91 8.11 21.09 -73.39%
  QoQ % -74.13% -14.25% 53.81% 7.84% -2.47% -61.55% -
  Horiz. % 13.80% 53.34% 62.21% 40.45% 37.51% 38.45% 100.00%
DPS 4.26 0.00 18.14 0.00 4.87 0.00 16.59 -59.70%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 25.68% 0.00% 109.34% 0.00% 29.36% 0.00% 100.00%
NAPS 4.6505 4.7444 4.7774 4.7138 4.7564 4.4430 4.7075 -0.81%
  QoQ % -1.98% -0.69% 1.35% -0.90% 7.05% -5.62% -
  Horiz. % 98.79% 100.78% 101.48% 100.13% 101.04% 94.38% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 9.4500 10.2600 10.5000 10.3000 11.0400 11.6800 10.8000 -
P/RPS 18.87 15.58 15.78 19.04 19.66 23.27 16.49 9.43%
  QoQ % 21.12% -1.27% -17.12% -3.15% -15.51% 41.12% -
  Horiz. % 114.43% 94.48% 95.69% 115.46% 119.22% 141.12% 100.00%
P/EPS 290.71 81.62 70.82 106.85 123.63 128.04 44.73 249.46%
  QoQ % 256.17% 15.25% -33.72% -13.57% -3.44% 186.25% -
  Horiz. % 649.92% 182.47% 158.33% 238.88% 276.39% 286.25% 100.00%
EY 0.34 1.23 1.41 0.94 0.81 0.78 2.24 -71.64%
  QoQ % -72.36% -12.77% 50.00% 16.05% 3.85% -65.18% -
  Horiz. % 15.18% 54.91% 62.95% 41.96% 36.16% 34.82% 100.00%
DY 0.50 0.00 1.95 0.00 0.50 0.00 1.76 -56.88%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 28.41% 0.00% 110.80% 0.00% 28.41% 0.00% 100.00%
P/NAPS 1.82 1.94 1.94 1.93 2.06 2.34 2.00 -6.11%
  QoQ % -6.19% 0.00% 0.52% -6.31% -11.97% 17.00% -
  Horiz. % 91.00% 97.00% 97.00% 96.50% 103.00% 117.00% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 - 26/02/18 22/11/17 23/08/17 29/05/17 22/02/17 -
Price 9.4400 9.5100 9.8000 10.4800 10.5800 11.6000 11.0800 -
P/RPS 18.85 14.44 14.72 19.37 18.84 23.11 16.91 7.53%
  QoQ % 30.54% -1.90% -24.01% 2.81% -18.48% 36.66% -
  Horiz. % 111.47% 85.39% 87.05% 114.55% 111.41% 136.66% 100.00%
P/EPS 290.40 75.65 66.10 108.71 118.48 127.16 45.89 243.28%
  QoQ % 283.87% 14.45% -39.20% -8.25% -6.83% 177.10% -
  Horiz. % 632.82% 164.85% 144.04% 236.89% 258.18% 277.10% 100.00%
EY 0.34 1.32 1.51 0.92 0.84 0.79 2.18 -71.12%
  QoQ % -74.24% -12.58% 64.13% 9.52% 6.33% -63.76% -
  Horiz. % 15.60% 60.55% 69.27% 42.20% 38.53% 36.24% 100.00%
DY 0.50 0.00 2.09 0.00 0.52 0.00 1.71 -56.05%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 29.24% 0.00% 122.22% 0.00% 30.41% 0.00% 100.00%
P/NAPS 1.82 1.79 1.81 1.97 1.97 2.32 2.06 -7.95%
  QoQ % 1.68% -1.10% -8.12% 0.00% -15.09% 12.62% -
  Horiz. % 88.35% 86.89% 87.86% 95.63% 95.63% 112.62% 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.
 


 

170  148  494  1370 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.125+0.005 
 ISTONE 0.23-0.015 
 NETX 0.0150.00 
 KNM 0.385-0.005 
 HOMERIZ-WB 0.28-0.025 
 GPACKET 0.435+0.03 
 ARMADA 0.235-0.005 
 IMPIANA 0.0250.00 
 HSI-H6R 0.39+0.025 
 PCHEM-C33 0.03-0.01 
Partners & Brokers