Highlights

[GENP] QoQ Quarter Result on 2018-12-31 [#4]

Stock [GENP]: GENTING PLANTATIONS BHD
Announcement Date 26-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     -39.31%    YoY -     -87.88%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 621,696 482,338 488,838 402,649 529,074 528,417 429,364 28.02%
  QoQ % 28.89% -1.33% 21.41% -23.90% 0.12% 23.07% -
  Horiz. % 144.79% 112.34% 113.85% 93.78% 123.22% 123.07% 100.00%
PBT 59,908 14,839 25,084 37,203 130,610 142,147 108,139 -32.57%
  QoQ % 303.72% -40.84% -32.58% -71.52% -8.12% 31.45% -
  Horiz. % 55.40% 13.72% 23.20% 34.40% 120.78% 131.45% 100.00%
Tax -17,848 -4,577 -7,570 -12,378 -36,258 -30,234 -28,841 -27.40%
  QoQ % -289.95% 39.54% 38.84% 65.86% -19.92% -4.83% -
  Horiz. % 61.88% 15.87% 26.25% 42.92% 125.72% 104.83% 100.00%
NP 42,060 10,262 17,514 24,825 94,352 111,913 79,298 -34.50%
  QoQ % 309.86% -41.41% -29.45% -73.69% -15.69% 41.13% -
  Horiz. % 53.04% 12.94% 22.09% 31.31% 118.98% 141.13% 100.00%
NP to SH 41,684 14,269 23,513 26,138 100,978 117,697 76,505 -33.32%
  QoQ % 192.13% -39.31% -10.04% -74.12% -14.21% 53.84% -
  Horiz. % 54.49% 18.65% 30.73% 34.17% 131.99% 153.84% 100.00%
Tax Rate 29.79 % 30.84 % 30.18 % 33.27 % 27.76 % 21.27 % 26.67 % 7.66%
  QoQ % -3.40% 2.19% -9.29% 19.85% 30.51% -20.25% -
  Horiz. % 111.70% 115.64% 113.16% 124.75% 104.09% 79.75% 100.00%
Total Cost 579,636 472,076 471,324 377,824 434,722 416,504 350,066 40.00%
  QoQ % 22.78% 0.16% 24.75% -13.09% 4.37% 18.98% -
  Horiz. % 165.58% 134.85% 134.64% 107.93% 124.18% 118.98% 100.00%
Net Worth 4,180,762 4,114,892 4,120,693 4,173,164 4,257,458 4,287,016 4,229,996 -0.78%
  QoQ % 1.60% -0.14% -1.26% -1.98% -0.69% 1.35% -
  Horiz. % 98.84% 97.28% 97.42% 98.66% 100.65% 101.35% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - 66,304 - 38,193 - 162,747 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 40.74% 0.00% 23.47% 0.00% 100.00% -
Div Payout % - % 464.67 % - % 146.12 % - % 138.28 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 336.04% 0.00% 105.67% 0.00% 100.00% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 4,180,762 4,114,892 4,120,693 4,173,164 4,257,458 4,287,016 4,229,996 -0.78%
  QoQ % 1.60% -0.14% -1.26% -1.98% -0.69% 1.35% -
  Horiz. % 98.84% 97.28% 97.42% 98.66% 100.65% 101.35% 100.00%
NOSH 807,097 803,690 803,254 804,078 803,294 793,892 793,620 1.13%
  QoQ % 0.42% 0.05% -0.10% 0.10% 1.18% 0.03% -
  Horiz. % 101.70% 101.27% 101.21% 101.32% 101.22% 100.03% 100.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 6.77 % 2.13 % 3.58 % 6.17 % 17.83 % 21.18 % 18.47 % -48.81%
  QoQ % 217.84% -40.50% -41.98% -65.40% -15.82% 14.67% -
  Horiz. % 36.65% 11.53% 19.38% 33.41% 96.53% 114.67% 100.00%
ROE 1.00 % 0.35 % 0.57 % 0.63 % 2.37 % 2.75 % 1.81 % -32.69%
  QoQ % 185.71% -38.60% -9.52% -73.42% -13.82% 51.93% -
  Horiz. % 55.25% 19.34% 31.49% 34.81% 130.94% 151.93% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 77.03 60.02 60.86 50.08 65.86 66.56 54.10 26.59%
  QoQ % 28.34% -1.38% 21.53% -23.96% -1.05% 23.03% -
  Horiz. % 142.38% 110.94% 112.50% 92.57% 121.74% 123.03% 100.00%
EPS 5.16 1.78 2.93 3.25 12.57 14.83 9.64 -34.10%
  QoQ % 189.89% -39.25% -9.85% -74.14% -15.24% 53.84% -
  Horiz. % 53.53% 18.46% 30.39% 33.71% 130.39% 153.84% 100.00%
DPS 0.00 8.25 0.00 4.75 0.00 20.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 40.24% 0.00% 23.17% 0.00% 100.00% -
NAPS 5.1800 5.1200 5.1300 5.1900 5.3000 5.4000 5.3300 -1.89%
  QoQ % 1.17% -0.19% -1.16% -2.08% -1.85% 1.31% -
  Horiz. % 97.19% 96.06% 96.25% 97.37% 99.44% 101.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 897,358
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 69.28 53.75 54.48 44.87 58.96 58.89 47.85 28.01%
  QoQ % 28.89% -1.34% 21.42% -23.90% 0.12% 23.07% -
  Horiz. % 144.79% 112.33% 113.86% 93.77% 123.22% 123.07% 100.00%
EPS 4.65 1.59 2.62 2.91 11.25 13.12 8.53 -33.29%
  QoQ % 192.45% -39.31% -9.97% -74.13% -14.25% 53.81% -
  Horiz. % 54.51% 18.64% 30.72% 34.11% 131.89% 153.81% 100.00%
DPS 0.00 7.39 0.00 4.26 0.00 18.14 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 40.74% 0.00% 23.48% 0.00% 100.00% -
NAPS 4.6590 4.5856 4.5920 4.6505 4.7444 4.7774 4.7138 -0.78%
  QoQ % 1.60% -0.14% -1.26% -1.98% -0.69% 1.35% -
  Horiz. % 98.84% 97.28% 97.42% 98.66% 100.65% 101.35% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 10.6000 9.8600 9.4900 9.4500 10.2600 10.5000 10.3000 -
P/RPS 13.76 16.43 15.59 18.87 15.58 15.78 19.04 -19.48%
  QoQ % -16.25% 5.39% -17.38% 21.12% -1.27% -17.12% -
  Horiz. % 72.27% 86.29% 81.88% 99.11% 81.83% 82.88% 100.00%
P/EPS 205.24 555.36 324.20 290.71 81.62 70.82 106.85 54.58%
  QoQ % -63.04% 71.30% 11.52% 256.17% 15.25% -33.72% -
  Horiz. % 192.08% 519.76% 303.42% 272.07% 76.39% 66.28% 100.00%
EY 0.49 0.18 0.31 0.34 1.23 1.41 0.94 -35.25%
  QoQ % 172.22% -41.94% -8.82% -72.36% -12.77% 50.00% -
  Horiz. % 52.13% 19.15% 32.98% 36.17% 130.85% 150.00% 100.00%
DY 0.00 0.84 0.00 0.50 0.00 1.95 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 43.08% 0.00% 25.64% 0.00% 100.00% -
P/NAPS 2.05 1.93 1.85 1.82 1.94 1.94 1.93 4.11%
  QoQ % 6.22% 4.32% 1.65% -6.19% 0.00% 0.52% -
  Horiz. % 106.22% 100.00% 95.85% 94.30% 100.52% 100.52% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 24/05/19 26/02/19 29/11/18 28/08/18 - 26/02/18 22/11/17 -
Price 10.2000 10.6200 9.6500 9.4400 9.5100 9.8000 10.4800 -
P/RPS 13.24 17.70 15.86 18.85 14.44 14.72 19.37 -22.42%
  QoQ % -25.20% 11.60% -15.86% 30.54% -1.90% -24.01% -
  Horiz. % 68.35% 91.38% 81.88% 97.32% 74.55% 75.99% 100.00%
P/EPS 197.50 598.16 329.66 290.40 75.65 66.10 108.71 48.94%
  QoQ % -66.98% 81.45% 13.52% 283.87% 14.45% -39.20% -
  Horiz. % 181.68% 550.23% 303.25% 267.13% 69.59% 60.80% 100.00%
EY 0.51 0.17 0.30 0.34 1.32 1.51 0.92 -32.54%
  QoQ % 200.00% -43.33% -11.76% -74.24% -12.58% 64.13% -
  Horiz. % 55.43% 18.48% 32.61% 36.96% 143.48% 164.13% 100.00%
DY 0.00 0.78 0.00 0.50 0.00 2.09 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 37.32% 0.00% 23.92% 0.00% 100.00% -
P/NAPS 1.97 2.07 1.88 1.82 1.79 1.81 1.97 -
  QoQ % -4.83% 10.11% 3.30% 1.68% -1.10% -8.12% -
  Horiz. % 100.00% 105.08% 95.43% 92.39% 90.86% 91.88% 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.
 


 

269  428  536  658 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.35-0.04 
 ISTONE 0.21-0.035 
 GPACKET-WB 0.125+0.005 
 NETX 0.0150.00 
 ARMADA 0.225-0.015 
 IMPIANA 0.03+0.005 
 HSI-H6R 0.39+0.025 
 KNM-WB 0.265-0.025 
 GPACKET 0.445+0.04 
 VELESTO-WA 0.13-0.015 
Partners & Brokers