Highlights

[GENP] QoQ Quarter Result on 2016-03-31 [#1]

Stock [GENP]: GENTING PLANTATIONS BHD
Announcement Date 23-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     -54.56%    YoY -     -48.75%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 513,414 396,670 309,123 260,872 424,404 320,399 305,730 41.06%
  QoQ % 29.43% 28.32% 18.50% -38.53% 32.46% 4.80% -
  Horiz. % 167.93% 129.75% 101.11% 85.33% 138.82% 104.80% 100.00%
PBT 258,562 123,150 39,700 38,492 70,237 55,076 55,564 177.43%
  QoQ % 109.96% 210.20% 3.14% -45.20% 27.53% -0.88% -
  Horiz. % 465.34% 221.64% 71.45% 69.28% 126.41% 99.12% 100.00%
Tax -66,830 -34,969 -11,652 -10,441 -18,766 -15,994 -17,471 143.60%
  QoQ % -91.11% -200.11% -11.60% 44.36% -17.33% 8.45% -
  Horiz. % 382.52% 200.15% 66.69% 59.76% 107.41% 91.55% 100.00%
NP 191,732 88,181 28,048 28,051 51,471 39,082 38,093 192.26%
  QoQ % 117.43% 214.39% -0.01% -45.50% 31.70% 2.60% -
  Horiz. % 503.33% 231.49% 73.63% 73.64% 135.12% 102.60% 100.00%
NP to SH 189,249 94,158 33,933 26,988 59,399 37,667 40,028 180.37%
  QoQ % 100.99% 177.48% 25.73% -54.56% 57.70% -5.90% -
  Horiz. % 472.79% 235.23% 84.77% 67.42% 148.39% 94.10% 100.00%
Tax Rate 25.85 % 28.40 % 29.35 % 27.13 % 26.72 % 29.04 % 31.44 % -12.18%
  QoQ % -8.98% -3.24% 8.18% 1.53% -7.99% -7.63% -
  Horiz. % 82.22% 90.33% 93.35% 86.29% 84.99% 92.37% 100.00%
Total Cost 321,682 308,489 281,075 232,821 372,933 281,317 267,637 12.98%
  QoQ % 4.28% 9.75% 20.73% -37.57% 32.57% 5.11% -
  Horiz. % 120.19% 115.26% 105.02% 86.99% 139.34% 105.11% 100.00%
Net Worth 4,224,349 3,914,251 3,926,057 4,189,416 4,163,336 4,005,978 3,971,890 4.17%
  QoQ % 7.92% -0.30% -6.29% 0.63% 3.93% 0.86% -
  Horiz. % 106.36% 98.55% 98.85% 105.48% 104.82% 100.86% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 148,910 - 15,704 - 23,172 - 19,318 287.80%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 770.82% 0.00% 81.29% 0.00% 119.95% 0.00% 100.00%
Div Payout % 78.68 % - % 46.28 % - % 39.01 % - % 48.26 % 38.32%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 163.03% 0.00% 95.90% 0.00% 80.83% 0.00% 100.00%
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 4,224,349 3,914,251 3,926,057 4,189,416 4,163,336 4,005,978 3,971,890 4.17%
  QoQ % 7.92% -0.30% -6.29% 0.63% 3.93% 0.86% -
  Horiz. % 106.36% 98.55% 98.85% 105.48% 104.82% 100.86% 100.00%
NOSH 783,738 782,850 785,211 784,534 772,418 771,864 772,741 0.94%
  QoQ % 0.11% -0.30% 0.09% 1.57% 0.07% -0.11% -
  Horiz. % 101.42% 101.31% 101.61% 101.53% 99.96% 99.89% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 37.34 % 22.23 % 9.07 % 10.75 % 12.13 % 12.20 % 12.46 % 107.17%
  QoQ % 67.97% 145.09% -15.63% -11.38% -0.57% -2.09% -
  Horiz. % 299.68% 178.41% 72.79% 86.28% 97.35% 97.91% 100.00%
ROE 4.48 % 2.41 % 0.86 % 0.64 % 1.43 % 0.94 % 1.01 % 168.75%
  QoQ % 85.89% 180.23% 34.38% -55.24% 52.13% -6.93% -
  Horiz. % 443.56% 238.61% 85.15% 63.37% 141.58% 93.07% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 65.51 50.67 39.37 33.25 54.94 41.51 39.56 39.76%
  QoQ % 29.29% 28.70% 18.41% -39.48% 32.35% 4.93% -
  Horiz. % 165.60% 128.08% 99.52% 84.05% 138.88% 104.93% 100.00%
EPS 24.14 12.03 4.32 3.44 7.69 4.88 5.18 177.70%
  QoQ % 100.67% 178.47% 25.58% -55.27% 57.58% -5.79% -
  Horiz. % 466.02% 232.24% 83.40% 66.41% 148.46% 94.21% 100.00%
DPS 19.00 0.00 2.00 0.00 3.00 0.00 2.50 284.18%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 760.00% 0.00% 80.00% 0.00% 120.00% 0.00% 100.00%
NAPS 5.3900 5.0000 5.0000 5.3400 5.3900 5.1900 5.1400 3.20%
  QoQ % 7.80% 0.00% -6.37% -0.93% 3.85% 0.97% -
  Horiz. % 104.86% 97.28% 97.28% 103.89% 104.86% 100.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 897,358
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 57.21 44.20 34.45 29.07 47.29 35.70 34.07 41.05%
  QoQ % 29.43% 28.30% 18.51% -38.53% 32.46% 4.78% -
  Horiz. % 167.92% 129.73% 101.12% 85.32% 138.80% 104.78% 100.00%
EPS 21.09 10.49 3.78 3.01 6.62 4.20 4.46 180.40%
  QoQ % 101.05% 177.51% 25.58% -54.53% 57.62% -5.83% -
  Horiz. % 472.87% 235.20% 84.75% 67.49% 148.43% 94.17% 100.00%
DPS 16.59 0.00 1.75 0.00 2.58 0.00 2.15 288.08%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 771.63% 0.00% 81.40% 0.00% 120.00% 0.00% 100.00%
NAPS 4.7075 4.3620 4.3751 4.6686 4.6395 4.4642 4.4262 4.17%
  QoQ % 7.92% -0.30% -6.29% 0.63% 3.93% 0.86% -
  Horiz. % 106.36% 98.55% 98.85% 105.48% 104.82% 100.86% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 10.8000 11.0000 10.6200 11.2000 10.6000 9.9100 9.9100 -
P/RPS 16.49 21.71 26.98 33.68 19.29 23.87 25.05 -24.23%
  QoQ % -24.04% -19.53% -19.89% 74.60% -19.19% -4.71% -
  Horiz. % 65.83% 86.67% 107.70% 134.45% 77.01% 95.29% 100.00%
P/EPS 44.73 91.46 245.75 325.58 137.84 203.07 191.31 -61.88%
  QoQ % -51.09% -62.78% -24.52% 136.20% -32.12% 6.15% -
  Horiz. % 23.38% 47.81% 128.46% 170.18% 72.05% 106.15% 100.00%
EY 2.24 1.09 0.41 0.31 0.73 0.49 0.52 163.58%
  QoQ % 105.50% 165.85% 32.26% -57.53% 48.98% -5.77% -
  Horiz. % 430.77% 209.62% 78.85% 59.62% 140.38% 94.23% 100.00%
DY 1.76 0.00 0.19 0.00 0.28 0.00 0.25 265.16%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 704.00% 0.00% 76.00% 0.00% 112.00% 0.00% 100.00%
P/NAPS 2.00 2.20 2.12 2.10 1.97 1.91 1.93 2.39%
  QoQ % -9.09% 3.77% 0.95% 6.60% 3.14% -1.04% -
  Horiz. % 103.63% 113.99% 109.84% 108.81% 102.07% 98.96% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 22/02/17 23/11/16 25/08/16 23/05/16 22/02/16 25/11/15 25/08/15 -
Price 11.0800 10.5200 10.6400 10.6400 11.0000 10.2400 8.9200 -
P/RPS 16.91 20.76 27.03 32.00 20.02 24.67 22.55 -17.39%
  QoQ % -18.55% -23.20% -15.53% 59.84% -18.85% 9.40% -
  Horiz. % 74.99% 92.06% 119.87% 141.91% 88.78% 109.40% 100.00%
P/EPS 45.89 87.47 246.21 309.30 143.04 209.84 172.20 -58.42%
  QoQ % -47.54% -64.47% -20.40% 116.23% -31.83% 21.86% -
  Horiz. % 26.65% 50.80% 142.98% 179.62% 83.07% 121.86% 100.00%
EY 2.18 1.14 0.41 0.32 0.70 0.48 0.58 140.77%
  QoQ % 91.23% 178.05% 28.13% -54.29% 45.83% -17.24% -
  Horiz. % 375.86% 196.55% 70.69% 55.17% 120.69% 82.76% 100.00%
DY 1.71 0.00 0.19 0.00 0.27 0.00 0.28 232.29%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 610.71% 0.00% 67.86% 0.00% 96.43% 0.00% 100.00%
P/NAPS 2.06 2.10 2.13 1.99 2.04 1.97 1.74 11.86%
  QoQ % -1.90% -1.41% 7.04% -2.45% 3.55% 13.22% -
  Horiz. % 118.39% 120.69% 122.41% 114.37% 117.24% 113.22% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

292  614  559  986 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.095+0.005 
 LCTITAN 2.13-0.27 
 SUPERMX-C1I 0.145-0.005 
 LUSTER 0.165-0.005 
 MAHSING 0.96-0.04 
 HWGB 0.78+0.065 
 DATAPRP 0.195-0.025 
 DGSB 0.225+0.01 
 KSTAR 0.43+0.06 
 MTOUCHE 0.045-0.01 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Supermax: my revised target price - Koon Yew Yin Koon Yew Yin's Blog
2. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
3. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
4. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
5. [Humbled Investor] Supermx - Superb results - Estimation on Next QR Results HumbledInvestor
6. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
7. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Traders Brief 27 Oct 2020 - Volatility Ahead Amid Internal and External Headwinds HLBank Research Highlights
PARTNERS & BROKERS