Highlights

[GENP] QoQ Quarter Result on 2015-03-31 [#1]

Stock [GENP]: GENTING PLANTATIONS BHD
Announcement Date 27-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     -61.75%    YoY -     -47.90%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 424,404 320,399 305,730 324,398 579,012 370,534 360,508 11.46%
  QoQ % 32.46% 4.80% -5.75% -43.97% 56.26% 2.78% -
  Horiz. % 117.72% 88.87% 84.81% 89.98% 160.61% 102.78% 100.00%
PBT 70,237 55,076 55,564 66,552 177,380 104,756 92,951 -17.00%
  QoQ % 27.53% -0.88% -16.51% -62.48% 69.33% 12.70% -
  Horiz. % 75.56% 59.25% 59.78% 71.60% 190.83% 112.70% 100.00%
Tax -18,766 -15,994 -17,471 -18,603 -38,284 -35,463 -22,099 -10.30%
  QoQ % -17.33% 8.45% 6.09% 51.41% -7.95% -60.47% -
  Horiz. % 84.92% 72.37% 79.06% 84.18% 173.24% 160.47% 100.00%
NP 51,471 39,082 38,093 47,949 139,096 69,293 70,852 -19.14%
  QoQ % 31.70% 2.60% -20.56% -65.53% 100.74% -2.20% -
  Horiz. % 72.65% 55.16% 53.76% 67.67% 196.32% 97.80% 100.00%
NP to SH 59,399 37,667 40,028 52,655 137,676 69,282 69,227 -9.68%
  QoQ % 57.70% -5.90% -23.98% -61.75% 98.72% 0.08% -
  Horiz. % 85.80% 54.41% 57.82% 76.06% 198.88% 100.08% 100.00%
Tax Rate 26.72 % 29.04 % 31.44 % 27.95 % 21.58 % 33.85 % 23.77 % 8.09%
  QoQ % -7.99% -7.63% 12.49% 29.52% -36.25% 42.41% -
  Horiz. % 112.41% 122.17% 132.27% 117.59% 90.79% 142.41% 100.00%
Total Cost 372,933 281,317 267,637 276,449 439,916 301,241 289,656 18.29%
  QoQ % 32.57% 5.11% -3.19% -37.16% 46.03% 4.00% -
  Horiz. % 128.75% 97.12% 92.40% 95.44% 151.88% 104.00% 100.00%
Net Worth 4,163,336 4,005,978 3,971,890 3,939,488 3,840,355 3,707,728 3,632,703 9.49%
  QoQ % 3.93% 0.86% 0.82% 2.58% 3.58% 2.07% -
  Horiz. % 114.61% 110.28% 109.34% 108.45% 105.72% 102.07% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 23,172 - 19,318 - 53,127 - 22,847 0.94%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 101.42% 0.00% 84.56% 0.00% 232.53% 0.00% 100.00%
Div Payout % 39.01 % - % 48.26 % - % 38.59 % - % 33.00 % 11.77%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 118.21% 0.00% 146.24% 0.00% 116.94% 0.00% 100.00%
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 4,163,336 4,005,978 3,971,890 3,939,488 3,840,355 3,707,728 3,632,703 9.49%
  QoQ % 3.93% 0.86% 0.82% 2.58% 3.58% 2.07% -
  Horiz. % 114.61% 110.28% 109.34% 108.45% 105.72% 102.07% 100.00%
NOSH 772,418 771,864 772,741 770,937 758,963 761,340 761,573 0.94%
  QoQ % 0.07% -0.11% 0.23% 1.58% -0.31% -0.03% -
  Horiz. % 101.42% 101.35% 101.47% 101.23% 99.66% 99.97% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 12.13 % 12.20 % 12.46 % 14.78 % 24.02 % 18.70 % 19.65 % -27.44%
  QoQ % -0.57% -2.09% -15.70% -38.47% 28.45% -4.83% -
  Horiz. % 61.73% 62.09% 63.41% 75.22% 122.24% 95.17% 100.00%
ROE 1.43 % 0.94 % 1.01 % 1.34 % 3.58 % 1.87 % 1.91 % -17.50%
  QoQ % 52.13% -6.93% -24.63% -62.57% 91.44% -2.09% -
  Horiz. % 74.87% 49.21% 52.88% 70.16% 187.43% 97.91% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 54.94 41.51 39.56 42.08 76.29 48.67 47.34 10.41%
  QoQ % 32.35% 4.93% -5.99% -44.84% 56.75% 2.81% -
  Horiz. % 116.05% 87.68% 83.57% 88.89% 161.15% 102.81% 100.00%
EPS 7.69 4.88 5.18 6.83 18.14 9.10 9.09 -10.52%
  QoQ % 57.58% -5.79% -24.16% -62.35% 99.34% 0.11% -
  Horiz. % 84.60% 53.69% 56.99% 75.14% 199.56% 100.11% 100.00%
DPS 3.00 0.00 2.50 0.00 7.00 0.00 3.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 83.33% 0.00% 233.33% 0.00% 100.00%
NAPS 5.3900 5.1900 5.1400 5.1100 5.0600 4.8700 4.7700 8.46%
  QoQ % 3.85% 0.97% 0.59% 0.99% 3.90% 2.10% -
  Horiz. % 113.00% 108.81% 107.76% 107.13% 106.08% 102.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 897,358
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 47.29 35.70 34.07 36.15 64.52 41.29 40.17 11.46%
  QoQ % 32.46% 4.78% -5.75% -43.97% 56.26% 2.79% -
  Horiz. % 117.72% 88.87% 84.81% 89.99% 160.62% 102.79% 100.00%
EPS 6.62 4.20 4.46 5.87 15.34 7.72 7.71 -9.64%
  QoQ % 57.62% -5.83% -24.02% -61.73% 98.70% 0.13% -
  Horiz. % 85.86% 54.47% 57.85% 76.13% 198.96% 100.13% 100.00%
DPS 2.58 0.00 2.15 0.00 5.92 0.00 2.55 0.78%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 101.18% 0.00% 84.31% 0.00% 232.16% 0.00% 100.00%
NAPS 4.6395 4.4642 4.4262 4.3901 4.2796 4.1318 4.0482 9.49%
  QoQ % 3.93% 0.86% 0.82% 2.58% 3.58% 2.07% -
  Horiz. % 114.61% 110.28% 109.34% 108.45% 105.72% 102.07% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 10.6000 9.9100 9.9100 10.1400 10.0000 9.9300 11.6000 -
P/RPS 19.29 23.87 25.05 24.10 13.11 20.40 24.51 -14.72%
  QoQ % -19.19% -4.71% 3.94% 83.83% -35.74% -16.77% -
  Horiz. % 78.70% 97.39% 102.20% 98.33% 53.49% 83.23% 100.00%
P/EPS 137.84 203.07 191.31 148.46 55.13 109.12 127.61 5.26%
  QoQ % -32.12% 6.15% 28.86% 169.29% -49.48% -14.49% -
  Horiz. % 108.02% 159.13% 149.92% 116.34% 43.20% 85.51% 100.00%
EY 0.73 0.49 0.52 0.67 1.81 0.92 0.78 -4.31%
  QoQ % 48.98% -5.77% -22.39% -62.98% 96.74% 17.95% -
  Horiz. % 93.59% 62.82% 66.67% 85.90% 232.05% 117.95% 100.00%
DY 0.28 0.00 0.25 0.00 0.70 0.00 0.26 5.05%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 107.69% 0.00% 96.15% 0.00% 269.23% 0.00% 100.00%
P/NAPS 1.97 1.91 1.93 1.98 1.98 2.04 2.43 -13.02%
  QoQ % 3.14% -1.04% -2.53% 0.00% -2.94% -16.05% -
  Horiz. % 81.07% 78.60% 79.42% 81.48% 81.48% 83.95% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 22/02/16 25/11/15 25/08/15 27/05/15 25/02/15 20/11/14 27/08/14 -
Price 11.0000 10.2400 8.9200 9.8800 10.2200 10.4600 10.2000 -
P/RPS 20.02 24.67 22.55 23.48 13.40 21.49 21.55 -4.78%
  QoQ % -18.85% 9.40% -3.96% 75.22% -37.65% -0.28% -
  Horiz. % 92.90% 114.48% 104.64% 108.96% 62.18% 99.72% 100.00%
P/EPS 143.04 209.84 172.20 144.66 56.34 114.95 112.21 17.51%
  QoQ % -31.83% 21.86% 19.04% 156.76% -50.99% 2.44% -
  Horiz. % 127.48% 187.01% 153.46% 128.92% 50.21% 102.44% 100.00%
EY 0.70 0.48 0.58 0.69 1.77 0.87 0.89 -14.76%
  QoQ % 45.83% -17.24% -15.94% -61.02% 103.45% -2.25% -
  Horiz. % 78.65% 53.93% 65.17% 77.53% 198.88% 97.75% 100.00%
DY 0.27 0.00 0.28 0.00 0.68 0.00 0.29 -4.64%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 93.10% 0.00% 96.55% 0.00% 234.48% 0.00% 100.00%
P/NAPS 2.04 1.97 1.74 1.93 2.02 2.15 2.14 -3.13%
  QoQ % 3.55% 13.22% -9.84% -4.46% -6.05% 0.47% -
  Horiz. % 95.33% 92.06% 81.31% 90.19% 94.39% 100.47% 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.
 


 

194  286  576  1126 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.125+0.005 
 SAPNRG 0.305-0.005 
 KNM 0.36-0.01 
 NETX 0.015-0.005 
 HSI-C5J 0.135-0.075 
 HSI-C5P 0.30-0.05 
 GPACKET 0.50+0.04 
 IRIS 0.155+0.01 
 HSI-H6R 0.355+0.035 
 MQTECH 0.030.00 
Partners & Brokers