Highlights

[GENP] QoQ Quarter Result on 2018-09-30 [#3]

Stock [GENP]: GENTING PLANTATIONS BHD
Announcement Date 29-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     -10.04%    YoY -     -69.27%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 482,338 488,838 402,649 529,074 528,417 429,364 446,245 5.31%
  QoQ % -1.33% 21.41% -23.90% 0.12% 23.07% -3.78% -
  Horiz. % 108.09% 109.54% 90.23% 118.56% 118.41% 96.22% 100.00%
PBT 14,839 25,084 37,203 130,610 142,147 108,139 103,846 -72.57%
  QoQ % -40.84% -32.58% -71.52% -8.12% 31.45% 4.13% -
  Horiz. % 14.29% 24.15% 35.83% 125.77% 136.88% 104.13% 100.00%
Tax -4,577 -7,570 -12,378 -36,258 -30,234 -28,841 -27,774 -69.84%
  QoQ % 39.54% 38.84% 65.86% -19.92% -4.83% -3.84% -
  Horiz. % 16.48% 27.26% 44.57% 130.55% 108.86% 103.84% 100.00%
NP 10,262 17,514 24,825 94,352 111,913 79,298 76,072 -73.60%
  QoQ % -41.41% -29.45% -73.69% -15.69% 41.13% 4.24% -
  Horiz. % 13.49% 23.02% 32.63% 124.03% 147.11% 104.24% 100.00%
NP to SH 14,269 23,513 26,138 100,978 117,697 76,505 70,978 -65.58%
  QoQ % -39.31% -10.04% -74.12% -14.21% 53.84% 7.79% -
  Horiz. % 20.10% 33.13% 36.83% 142.27% 165.82% 107.79% 100.00%
Tax Rate 30.84 % 30.18 % 33.27 % 27.76 % 21.27 % 26.67 % 26.75 % 9.92%
  QoQ % 2.19% -9.29% 19.85% 30.51% -20.25% -0.30% -
  Horiz. % 115.29% 112.82% 124.37% 103.78% 79.51% 99.70% 100.00%
Total Cost 472,076 471,324 377,824 434,722 416,504 350,066 370,173 17.55%
  QoQ % 0.16% 24.75% -13.09% 4.37% 18.98% -5.43% -
  Horiz. % 127.53% 127.33% 102.07% 117.44% 112.52% 94.57% 100.00%
Net Worth 4,114,892 4,120,693 4,173,164 4,257,458 4,287,016 4,229,996 4,268,217 -2.40%
  QoQ % -0.14% -1.26% -1.98% -0.69% 1.35% -0.90% -
  Horiz. % 96.41% 96.54% 97.77% 99.75% 100.44% 99.10% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 66,304 - 38,193 - 162,747 - 43,715 31.91%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 151.67% 0.00% 87.37% 0.00% 372.29% 0.00% 100.00%
Div Payout % 464.67 % - % 146.12 % - % 138.28 % - % 61.59 % 283.26%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 754.46% 0.00% 237.25% 0.00% 224.52% 0.00% 100.00%
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 4,114,892 4,120,693 4,173,164 4,257,458 4,287,016 4,229,996 4,268,217 -2.40%
  QoQ % -0.14% -1.26% -1.98% -0.69% 1.35% -0.90% -
  Horiz. % 96.41% 96.54% 97.77% 99.75% 100.44% 99.10% 100.00%
NOSH 803,690 803,254 804,078 803,294 793,892 793,620 794,826 0.74%
  QoQ % 0.05% -0.10% 0.10% 1.18% 0.03% -0.15% -
  Horiz. % 101.12% 101.06% 101.16% 101.07% 99.88% 99.85% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 2.13 % 3.58 % 6.17 % 17.83 % 21.18 % 18.47 % 17.05 % -74.91%
  QoQ % -40.50% -41.98% -65.40% -15.82% 14.67% 8.33% -
  Horiz. % 12.49% 21.00% 36.19% 104.57% 124.22% 108.33% 100.00%
ROE 0.35 % 0.57 % 0.63 % 2.37 % 2.75 % 1.81 % 1.66 % -64.47%
  QoQ % -38.60% -9.52% -73.42% -13.82% 51.93% 9.04% -
  Horiz. % 21.08% 34.34% 37.95% 142.77% 165.66% 109.04% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 60.02 60.86 50.08 65.86 66.56 54.10 56.14 4.54%
  QoQ % -1.38% 21.53% -23.96% -1.05% 23.03% -3.63% -
  Horiz. % 106.91% 108.41% 89.21% 117.31% 118.56% 96.37% 100.00%
EPS 1.78 2.93 3.25 12.57 14.83 9.64 8.93 -65.78%
  QoQ % -39.25% -9.85% -74.14% -15.24% 53.84% 7.95% -
  Horiz. % 19.93% 32.81% 36.39% 140.76% 166.07% 107.95% 100.00%
DPS 8.25 0.00 4.75 0.00 20.50 0.00 5.50 30.94%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.00% 0.00% 86.36% 0.00% 372.73% 0.00% 100.00%
NAPS 5.1200 5.1300 5.1900 5.3000 5.4000 5.3300 5.3700 -3.12%
  QoQ % -0.19% -1.16% -2.08% -1.85% 1.31% -0.74% -
  Horiz. % 95.34% 95.53% 96.65% 98.70% 100.56% 99.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 808,854
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 59.63 60.44 49.78 65.41 65.33 53.08 55.17 5.30%
  QoQ % -1.34% 21.41% -23.90% 0.12% 23.08% -3.79% -
  Horiz. % 108.08% 109.55% 90.23% 118.56% 118.42% 96.21% 100.00%
EPS 1.76 2.91 3.23 12.48 14.55 9.46 8.78 -65.65%
  QoQ % -39.52% -9.91% -74.12% -14.23% 53.81% 7.74% -
  Horiz. % 20.05% 33.14% 36.79% 142.14% 165.72% 107.74% 100.00%
DPS 8.20 0.00 4.72 0.00 20.12 0.00 5.40 32.01%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 151.85% 0.00% 87.41% 0.00% 372.59% 0.00% 100.00%
NAPS 5.0873 5.0945 5.1594 5.2636 5.3001 5.2296 5.2769 -2.40%
  QoQ % -0.14% -1.26% -1.98% -0.69% 1.35% -0.90% -
  Horiz. % 96.41% 96.54% 97.77% 99.75% 100.44% 99.10% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 9.8600 9.4900 9.4500 10.2600 10.5000 10.3000 11.0400 -
P/RPS 16.43 15.59 18.87 15.58 15.78 19.04 19.66 -11.25%
  QoQ % 5.39% -17.38% 21.12% -1.27% -17.12% -3.15% -
  Horiz. % 83.57% 79.30% 95.98% 79.25% 80.26% 96.85% 100.00%
P/EPS 555.36 324.20 290.71 81.62 70.82 106.85 123.63 171.51%
  QoQ % 71.30% 11.52% 256.17% 15.25% -33.72% -13.57% -
  Horiz. % 449.21% 262.23% 235.15% 66.02% 57.28% 86.43% 100.00%
EY 0.18 0.31 0.34 1.23 1.41 0.94 0.81 -63.21%
  QoQ % -41.94% -8.82% -72.36% -12.77% 50.00% 16.05% -
  Horiz. % 22.22% 38.27% 41.98% 151.85% 174.07% 116.05% 100.00%
DY 0.84 0.00 0.50 0.00 1.95 0.00 0.50 41.19%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 168.00% 0.00% 100.00% 0.00% 390.00% 0.00% 100.00%
P/NAPS 1.93 1.85 1.82 1.94 1.94 1.93 2.06 -4.24%
  QoQ % 4.32% 1.65% -6.19% 0.00% 0.52% -6.31% -
  Horiz. % 93.69% 89.81% 88.35% 94.17% 94.17% 93.69% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 29/11/18 28/08/18 - 26/02/18 22/11/17 23/08/17 -
Price 10.6200 9.6500 9.4400 9.5100 9.8000 10.4800 10.5800 -
P/RPS 17.70 15.86 18.85 14.44 14.72 19.37 18.84 -4.06%
  QoQ % 11.60% -15.86% 30.54% -1.90% -24.01% 2.81% -
  Horiz. % 93.95% 84.18% 100.05% 76.65% 78.13% 102.81% 100.00%
P/EPS 598.16 329.66 290.40 75.65 66.10 108.71 118.48 193.43%
  QoQ % 81.45% 13.52% 283.87% 14.45% -39.20% -8.25% -
  Horiz. % 504.86% 278.24% 245.10% 63.85% 55.79% 91.75% 100.00%
EY 0.17 0.30 0.34 1.32 1.51 0.92 0.84 -65.43%
  QoQ % -43.33% -11.76% -74.24% -12.58% 64.13% 9.52% -
  Horiz. % 20.24% 35.71% 40.48% 157.14% 179.76% 109.52% 100.00%
DY 0.78 0.00 0.50 0.00 2.09 0.00 0.52 30.94%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.00% 0.00% 96.15% 0.00% 401.92% 0.00% 100.00%
P/NAPS 2.07 1.88 1.82 1.79 1.81 1.97 1.97 3.35%
  QoQ % 10.11% 3.30% 1.68% -1.10% -8.12% 0.00% -
  Horiz. % 105.08% 95.43% 92.39% 90.86% 91.88% 100.00% 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.
 


 

296  398  516  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3450.00 
 MTRONIC-OR 0.0050.00 
 SAPNRG-WA 0.1450.00 
 MYEG 1.33-0.06 
 ARMADA 0.195+0.01 
 ORION 0.21-0.005 
 HSI-C5D 0.245-0.015 
 DAYANG 1.35+0.02 
 HSI-C5A 0.28-0.11 
 PUC 0.0950.00 
Partners & Brokers