Highlights

[GENP] QoQ Quarter Result on 2017-12-31 [#4]

Stock [GENP]: GENTING PLANTATIONS BHD
Announcement Date 26-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     53.84%    YoY -     -37.81%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 488,838 402,649 529,074 528,417 429,364 446,245 400,224 14.25%
  QoQ % 21.41% -23.90% 0.12% 23.07% -3.78% 11.50% -
  Horiz. % 122.14% 100.61% 132.19% 132.03% 107.28% 111.50% 100.00%
PBT 25,084 37,203 130,610 142,147 108,139 103,846 107,358 -62.03%
  QoQ % -32.58% -71.52% -8.12% 31.45% 4.13% -3.27% -
  Horiz. % 23.36% 34.65% 121.66% 132.40% 100.73% 96.73% 100.00%
Tax -7,570 -12,378 -36,258 -30,234 -28,841 -27,774 -29,573 -59.65%
  QoQ % 38.84% 65.86% -19.92% -4.83% -3.84% 6.08% -
  Horiz. % 25.60% 41.86% 122.61% 102.24% 97.52% 93.92% 100.00%
NP 17,514 24,825 94,352 111,913 79,298 76,072 77,785 -62.96%
  QoQ % -29.45% -73.69% -15.69% 41.13% 4.24% -2.20% -
  Horiz. % 22.52% 31.91% 121.30% 143.87% 101.95% 97.80% 100.00%
NP to SH 23,513 26,138 100,978 117,697 76,505 70,978 72,739 -52.87%
  QoQ % -10.04% -74.12% -14.21% 53.84% 7.79% -2.42% -
  Horiz. % 32.33% 35.93% 138.82% 161.81% 105.18% 97.58% 100.00%
Tax Rate 30.18 % 33.27 % 27.76 % 21.27 % 26.67 % 26.75 % 27.55 % 6.26%
  QoQ % -9.29% 19.85% 30.51% -20.25% -0.30% -2.90% -
  Horiz. % 109.55% 120.76% 100.76% 77.21% 96.81% 97.10% 100.00%
Total Cost 471,324 377,824 434,722 416,504 350,066 370,173 322,439 28.77%
  QoQ % 24.75% -13.09% 4.37% 18.98% -5.43% 14.80% -
  Horiz. % 146.17% 117.18% 134.82% 129.17% 108.57% 114.80% 100.00%
Net Worth 4,120,693 4,173,164 4,257,458 4,287,016 4,229,996 4,268,217 3,987,002 2.22%
  QoQ % -1.26% -1.98% -0.69% 1.35% -0.90% 7.05% -
  Horiz. % 103.35% 104.67% 106.78% 107.52% 106.09% 107.05% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - 38,193 - 162,747 - 43,715 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 87.37% 0.00% 372.29% 0.00% 100.00% -
Div Payout % - % 146.12 % - % 138.28 % - % 61.59 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 237.25% 0.00% 224.52% 0.00% 100.00% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 4,120,693 4,173,164 4,257,458 4,287,016 4,229,996 4,268,217 3,987,002 2.22%
  QoQ % -1.26% -1.98% -0.69% 1.35% -0.90% 7.05% -
  Horiz. % 103.35% 104.67% 106.78% 107.52% 106.09% 107.05% 100.00%
NOSH 803,254 804,078 803,294 793,892 793,620 794,826 797,400 0.49%
  QoQ % -0.10% 0.10% 1.18% 0.03% -0.15% -0.32% -
  Horiz. % 100.73% 100.84% 100.74% 99.56% 99.53% 99.68% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 3.58 % 6.17 % 17.83 % 21.18 % 18.47 % 17.05 % 19.44 % -67.60%
  QoQ % -41.98% -65.40% -15.82% 14.67% 8.33% -12.29% -
  Horiz. % 18.42% 31.74% 91.72% 108.95% 95.01% 87.71% 100.00%
ROE 0.57 % 0.63 % 2.37 % 2.75 % 1.81 % 1.66 % 1.82 % -53.85%
  QoQ % -9.52% -73.42% -13.82% 51.93% 9.04% -8.79% -
  Horiz. % 31.32% 34.62% 130.22% 151.10% 99.45% 91.21% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 60.86 50.08 65.86 66.56 54.10 56.14 50.19 13.70%
  QoQ % 21.53% -23.96% -1.05% 23.03% -3.63% 11.85% -
  Horiz. % 121.26% 99.78% 131.22% 132.62% 107.79% 111.85% 100.00%
EPS 2.93 3.25 12.57 14.83 9.64 8.93 9.13 -53.09%
  QoQ % -9.85% -74.14% -15.24% 53.84% 7.95% -2.19% -
  Horiz. % 32.09% 35.60% 137.68% 162.43% 105.59% 97.81% 100.00%
DPS 0.00 4.75 0.00 20.50 0.00 5.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 86.36% 0.00% 372.73% 0.00% 100.00% -
NAPS 5.1300 5.1900 5.3000 5.4000 5.3300 5.3700 5.0000 1.72%
  QoQ % -1.16% -2.08% -1.85% 1.31% -0.74% 7.40% -
  Horiz. % 102.60% 103.80% 106.00% 108.00% 106.60% 107.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 897,358
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 54.48 44.87 58.96 58.89 47.85 49.73 44.60 14.26%
  QoQ % 21.42% -23.90% 0.12% 23.07% -3.78% 11.50% -
  Horiz. % 122.15% 100.61% 132.20% 132.04% 107.29% 111.50% 100.00%
EPS 2.62 2.91 11.25 13.12 8.53 7.91 8.11 -52.89%
  QoQ % -9.97% -74.13% -14.25% 53.81% 7.84% -2.47% -
  Horiz. % 32.31% 35.88% 138.72% 161.78% 105.18% 97.53% 100.00%
DPS 0.00 4.26 0.00 18.14 0.00 4.87 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 87.47% 0.00% 372.48% 0.00% 100.00% -
NAPS 4.5920 4.6505 4.7444 4.7774 4.7138 4.7564 4.4430 2.22%
  QoQ % -1.26% -1.98% -0.69% 1.35% -0.90% 7.05% -
  Horiz. % 103.35% 104.67% 106.78% 107.53% 106.09% 107.05% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 9.4900 9.4500 10.2600 10.5000 10.3000 11.0400 11.6800 -
P/RPS 15.59 18.87 15.58 15.78 19.04 19.66 23.27 -23.42%
  QoQ % -17.38% 21.12% -1.27% -17.12% -3.15% -15.51% -
  Horiz. % 67.00% 81.09% 66.95% 67.81% 81.82% 84.49% 100.00%
P/EPS 324.20 290.71 81.62 70.82 106.85 123.63 128.04 85.67%
  QoQ % 11.52% 256.17% 15.25% -33.72% -13.57% -3.44% -
  Horiz. % 253.20% 227.05% 63.75% 55.31% 83.45% 96.56% 100.00%
EY 0.31 0.34 1.23 1.41 0.94 0.81 0.78 -45.91%
  QoQ % -8.82% -72.36% -12.77% 50.00% 16.05% 3.85% -
  Horiz. % 39.74% 43.59% 157.69% 180.77% 120.51% 103.85% 100.00%
DY 0.00 0.50 0.00 1.95 0.00 0.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 390.00% 0.00% 100.00% -
P/NAPS 1.85 1.82 1.94 1.94 1.93 2.06 2.34 -14.49%
  QoQ % 1.65% -6.19% 0.00% 0.52% -6.31% -11.97% -
  Horiz. % 79.06% 77.78% 82.91% 82.91% 82.48% 88.03% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 28/08/18 - 26/02/18 22/11/17 23/08/17 29/05/17 -
Price 9.6500 9.4400 9.5100 9.8000 10.4800 10.5800 11.6000 -
P/RPS 15.86 18.85 14.44 14.72 19.37 18.84 23.11 -22.18%
  QoQ % -15.86% 30.54% -1.90% -24.01% 2.81% -18.48% -
  Horiz. % 68.63% 81.57% 62.48% 63.70% 83.82% 81.52% 100.00%
P/EPS 329.66 290.40 75.65 66.10 108.71 118.48 127.16 88.61%
  QoQ % 13.52% 283.87% 14.45% -39.20% -8.25% -6.83% -
  Horiz. % 259.25% 228.37% 59.49% 51.98% 85.49% 93.17% 100.00%
EY 0.30 0.34 1.32 1.51 0.92 0.84 0.79 -47.53%
  QoQ % -11.76% -74.24% -12.58% 64.13% 9.52% 6.33% -
  Horiz. % 37.97% 43.04% 167.09% 191.14% 116.46% 106.33% 100.00%
DY 0.00 0.50 0.00 2.09 0.00 0.52 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 96.15% 0.00% 401.92% 0.00% 100.00% -
P/NAPS 1.88 1.82 1.79 1.81 1.97 1.97 2.32 -13.07%
  QoQ % 3.30% 1.68% -1.10% -8.12% 0.00% -15.09% -
  Horiz. % 81.03% 78.45% 77.16% 78.02% 84.91% 84.91% 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.
 


 

402  228  504  796 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.165-0.01 
 HSI-H6P 0.265-0.04 
 HSI-C7F 0.35+0.02 
 EDUSPEC 0.06+0.005 
 TAWIN-PA 0.055+0.01 
 KNM 0.38+0.005 
 KNM-WB 0.19+0.01 
 PCCS 0.54+0.035 
 DSONIC-WA 0.41-0.02 
 IRIS 0.16+0.005 
Partners & Brokers