Highlights

[GENP] QoQ Quarter Result on 2017-03-31 [#1]

Stock [GENP]: GENTING PLANTATIONS BHD
Announcement Date 29-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     -61.56%    YoY -     169.52%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 528,417 429,364 446,245 400,224 513,414 396,670 309,123 42.83%
  QoQ % 23.07% -3.78% 11.50% -22.05% 29.43% 28.32% -
  Horiz. % 170.94% 138.90% 144.36% 129.47% 166.09% 128.32% 100.00%
PBT 142,147 108,139 103,846 107,358 258,562 123,150 39,700 133.50%
  QoQ % 31.45% 4.13% -3.27% -58.48% 109.96% 210.20% -
  Horiz. % 358.05% 272.39% 261.58% 270.42% 651.29% 310.20% 100.00%
Tax -30,234 -28,841 -27,774 -29,573 -66,830 -34,969 -11,652 88.50%
  QoQ % -4.83% -3.84% 6.08% 55.75% -91.11% -200.11% -
  Horiz. % 259.47% 247.52% 238.36% 253.80% 573.55% 300.11% 100.00%
NP 111,913 79,298 76,072 77,785 191,732 88,181 28,048 150.93%
  QoQ % 41.13% 4.24% -2.20% -59.43% 117.43% 214.39% -
  Horiz. % 399.01% 282.72% 271.22% 277.33% 683.59% 314.39% 100.00%
NP to SH 117,697 76,505 70,978 72,739 189,249 94,158 33,933 128.62%
  QoQ % 53.84% 7.79% -2.42% -61.56% 100.99% 177.48% -
  Horiz. % 346.85% 225.46% 209.17% 214.36% 557.71% 277.48% 100.00%
Tax Rate 21.27 % 26.67 % 26.75 % 27.55 % 25.85 % 28.40 % 29.35 % -19.27%
  QoQ % -20.25% -0.30% -2.90% 6.58% -8.98% -3.24% -
  Horiz. % 72.47% 90.87% 91.14% 93.87% 88.07% 96.76% 100.00%
Total Cost 416,504 350,066 370,173 322,439 321,682 308,489 281,075 29.88%
  QoQ % 18.98% -5.43% 14.80% 0.24% 4.28% 9.75% -
  Horiz. % 148.18% 124.55% 131.70% 114.72% 114.45% 109.75% 100.00%
Net Worth 4,287,016 4,229,996 4,268,217 3,987,002 4,224,349 3,914,251 3,926,057 6.02%
  QoQ % 1.35% -0.90% 7.05% -5.62% 7.92% -0.30% -
  Horiz. % 109.19% 107.74% 108.72% 101.55% 107.60% 99.70% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 162,747 - 43,715 - 148,910 - 15,704 373.31%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,036.33% 0.00% 278.37% 0.00% 948.22% 0.00% 100.00%
Div Payout % 138.28 % - % 61.59 % - % 78.68 % - % 46.28 % 107.04%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 298.79% 0.00% 133.08% 0.00% 170.01% 0.00% 100.00%
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 4,287,016 4,229,996 4,268,217 3,987,002 4,224,349 3,914,251 3,926,057 6.02%
  QoQ % 1.35% -0.90% 7.05% -5.62% 7.92% -0.30% -
  Horiz. % 109.19% 107.74% 108.72% 101.55% 107.60% 99.70% 100.00%
NOSH 793,892 793,620 794,826 797,400 783,738 782,850 785,211 0.73%
  QoQ % 0.03% -0.15% -0.32% 1.74% 0.11% -0.30% -
  Horiz. % 101.11% 101.07% 101.22% 101.55% 99.81% 99.70% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 21.18 % 18.47 % 17.05 % 19.44 % 37.34 % 22.23 % 9.07 % 75.74%
  QoQ % 14.67% 8.33% -12.29% -47.94% 67.97% 145.09% -
  Horiz. % 233.52% 203.64% 187.98% 214.33% 411.69% 245.09% 100.00%
ROE 2.75 % 1.81 % 1.66 % 1.82 % 4.48 % 2.41 % 0.86 % 116.59%
  QoQ % 51.93% 9.04% -8.79% -59.37% 85.89% 180.23% -
  Horiz. % 319.77% 210.47% 193.02% 211.63% 520.93% 280.23% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 66.56 54.10 56.14 50.19 65.51 50.67 39.37 41.78%
  QoQ % 23.03% -3.63% 11.85% -23.39% 29.29% 28.70% -
  Horiz. % 169.06% 137.41% 142.60% 127.48% 166.40% 128.70% 100.00%
EPS 14.83 9.64 8.93 9.13 24.14 12.03 4.32 127.05%
  QoQ % 53.84% 7.95% -2.19% -62.18% 100.67% 178.47% -
  Horiz. % 343.29% 223.15% 206.71% 211.34% 558.80% 278.47% 100.00%
DPS 20.50 0.00 5.50 0.00 19.00 0.00 2.00 369.87%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,025.00% 0.00% 275.00% 0.00% 950.00% 0.00% 100.00%
NAPS 5.4000 5.3300 5.3700 5.0000 5.3900 5.0000 5.0000 5.25%
  QoQ % 1.31% -0.74% 7.40% -7.24% 7.80% 0.00% -
  Horiz. % 108.00% 106.60% 107.40% 100.00% 107.80% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 897,358
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 58.89 47.85 49.73 44.60 57.21 44.20 34.45 42.83%
  QoQ % 23.07% -3.78% 11.50% -22.04% 29.43% 28.30% -
  Horiz. % 170.94% 138.90% 144.35% 129.46% 166.07% 128.30% 100.00%
EPS 13.12 8.53 7.91 8.11 21.09 10.49 3.78 128.72%
  QoQ % 53.81% 7.84% -2.47% -61.55% 101.05% 177.51% -
  Horiz. % 347.09% 225.66% 209.26% 214.55% 557.94% 277.51% 100.00%
DPS 18.14 0.00 4.87 0.00 16.59 0.00 1.75 373.39%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,036.57% 0.00% 278.29% 0.00% 948.00% 0.00% 100.00%
NAPS 4.7774 4.7138 4.7564 4.4430 4.7075 4.3620 4.3751 6.02%
  QoQ % 1.35% -0.90% 7.05% -5.62% 7.92% -0.30% -
  Horiz. % 109.20% 107.74% 108.72% 101.55% 107.60% 99.70% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 10.5000 10.3000 11.0400 11.6800 10.8000 11.0000 10.6200 -
P/RPS 15.78 19.04 19.66 23.27 16.49 21.71 26.98 -29.99%
  QoQ % -17.12% -3.15% -15.51% 41.12% -24.04% -19.53% -
  Horiz. % 58.49% 70.57% 72.87% 86.25% 61.12% 80.47% 100.00%
P/EPS 70.82 106.85 123.63 128.04 44.73 91.46 245.75 -56.27%
  QoQ % -33.72% -13.57% -3.44% 186.25% -51.09% -62.78% -
  Horiz. % 28.82% 43.48% 50.31% 52.10% 18.20% 37.22% 100.00%
EY 1.41 0.94 0.81 0.78 2.24 1.09 0.41 127.32%
  QoQ % 50.00% 16.05% 3.85% -65.18% 105.50% 165.85% -
  Horiz. % 343.90% 229.27% 197.56% 190.24% 546.34% 265.85% 100.00%
DY 1.95 0.00 0.50 0.00 1.76 0.00 0.19 370.27%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,026.32% 0.00% 263.16% 0.00% 926.32% 0.00% 100.00%
P/NAPS 1.94 1.93 2.06 2.34 2.00 2.20 2.12 -5.73%
  QoQ % 0.52% -6.31% -11.97% 17.00% -9.09% 3.77% -
  Horiz. % 91.51% 91.04% 97.17% 110.38% 94.34% 103.77% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 22/11/17 23/08/17 29/05/17 22/02/17 23/11/16 25/08/16 -
Price 9.8000 10.4800 10.5800 11.6000 11.0800 10.5200 10.6400 -
P/RPS 14.72 19.37 18.84 23.11 16.91 20.76 27.03 -33.24%
  QoQ % -24.01% 2.81% -18.48% 36.66% -18.55% -23.20% -
  Horiz. % 54.46% 71.66% 69.70% 85.50% 62.56% 76.80% 100.00%
P/EPS 66.10 108.71 118.48 127.16 45.89 87.47 246.21 -58.28%
  QoQ % -39.20% -8.25% -6.83% 177.10% -47.54% -64.47% -
  Horiz. % 26.85% 44.15% 48.12% 51.65% 18.64% 35.53% 100.00%
EY 1.51 0.92 0.84 0.79 2.18 1.14 0.41 137.92%
  QoQ % 64.13% 9.52% 6.33% -63.76% 91.23% 178.05% -
  Horiz. % 368.29% 224.39% 204.88% 192.68% 531.71% 278.05% 100.00%
DY 2.09 0.00 0.52 0.00 1.71 0.00 0.19 392.45%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,100.00% 0.00% 273.68% 0.00% 900.00% 0.00% 100.00%
P/NAPS 1.81 1.97 1.97 2.32 2.06 2.10 2.13 -10.26%
  QoQ % -8.12% 0.00% -15.09% 12.62% -1.90% -1.41% -
  Horiz. % 84.98% 92.49% 92.49% 108.92% 96.71% 98.59% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 

TOP ARTICLES

1. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
2. Tony Fernandes: AirAsia's ancillary growth to compensate for M'sia processing fee removal Good Articles to Share
3. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
4. 八(發)第三周,马股指数终于有起色了?by 投资有理 投资有理·于你
5. Is Trump's economic team up for a trade war? Good Articles to Share
6. Stocks tumble, yen rallies as US and China escalate trade war Good Articles to Share
7. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
8. BJLAND 还是过渡低估,虽然外围股市动荡,对该股的影响甚微,会震掉一些惊弓之鸟。 Articles for investors
Partners & Brokers