Highlights

[GENP] QoQ TTM Result on 2015-06-30 [#2]

Stock [GENP]: GENTING PLANTATIONS BHD
Announcement Date 25-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     -8.88%    YoY -     -3.87%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 1,311,405 1,374,931 1,529,539 1,579,674 1,634,452 1,642,939 1,471,713 -7.39%
  QoQ % -4.62% -10.11% -3.17% -3.35% -0.52% 11.63% -
  Horiz. % 89.11% 93.42% 103.93% 107.34% 111.06% 111.63% 100.00%
PBT 219,369 247,429 354,572 404,252 441,639 519,786 487,077 -41.22%
  QoQ % -11.34% -30.22% -12.29% -8.47% -15.03% 6.72% -
  Horiz. % 45.04% 50.80% 72.80% 83.00% 90.67% 106.72% 100.00%
Tax -62,672 -70,834 -90,352 -109,821 -114,449 -136,009 -133,913 -39.69%
  QoQ % 11.52% 21.60% 17.73% 4.04% 15.85% -1.57% -
  Horiz. % 46.80% 52.90% 67.47% 82.01% 85.47% 101.57% 100.00%
NP 156,697 176,595 264,220 294,431 327,190 383,777 353,164 -41.80%
  QoQ % -11.27% -33.16% -10.26% -10.01% -14.74% 8.67% -
  Horiz. % 44.37% 50.00% 74.82% 83.37% 92.65% 108.67% 100.00%
NP to SH 164,082 189,749 268,026 299,641 328,840 377,245 344,629 -39.00%
  QoQ % -13.53% -29.21% -10.55% -8.88% -12.83% 9.46% -
  Horiz. % 47.61% 55.06% 77.77% 86.95% 95.42% 109.46% 100.00%
Tax Rate 28.57 % 28.63 % 25.48 % 27.17 % 25.91 % 26.17 % 27.49 % 2.60%
  QoQ % -0.21% 12.36% -6.22% 4.86% -0.99% -4.80% -
  Horiz. % 103.93% 104.15% 92.69% 98.84% 94.25% 95.20% 100.00%
Total Cost 1,154,708 1,198,336 1,265,319 1,285,243 1,307,262 1,259,162 1,118,549 2.14%
  QoQ % -3.64% -5.29% -1.55% -1.68% 3.82% 12.57% -
  Horiz. % 103.23% 107.13% 113.12% 114.90% 116.87% 112.57% 100.00%
Net Worth 4,189,416 4,163,336 4,005,978 3,971,890 3,939,488 3,840,355 3,707,728 8.48%
  QoQ % 0.63% 3.93% 0.86% 0.82% 2.58% 3.58% -
  Horiz. % 112.99% 112.29% 108.04% 107.12% 106.25% 103.58% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 42,491 42,491 72,445 72,445 75,974 75,974 22,847 51.17%
  QoQ % 0.00% -41.35% 0.00% -4.64% 0.00% 232.53% -
  Horiz. % 185.98% 185.98% 317.09% 317.09% 332.53% 332.53% 100.00%
Div Payout % 25.90 % 22.39 % 27.03 % 24.18 % 23.10 % 20.14 % 6.63 % 147.84%
  QoQ % 15.68% -17.17% 11.79% 4.68% 14.70% 203.77% -
  Horiz. % 390.65% 337.71% 407.69% 364.71% 348.42% 303.77% 100.00%
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 4,189,416 4,163,336 4,005,978 3,971,890 3,939,488 3,840,355 3,707,728 8.48%
  QoQ % 0.63% 3.93% 0.86% 0.82% 2.58% 3.58% -
  Horiz. % 112.99% 112.29% 108.04% 107.12% 106.25% 103.58% 100.00%
NOSH 784,534 772,418 771,864 772,741 770,937 758,963 761,340 2.02%
  QoQ % 1.57% 0.07% -0.11% 0.23% 1.58% -0.31% -
  Horiz. % 103.05% 101.46% 101.38% 101.50% 101.26% 99.69% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 11.95 % 12.84 % 17.27 % 18.64 % 20.02 % 23.36 % 24.00 % -37.15%
  QoQ % -6.93% -25.65% -7.35% -6.89% -14.30% -2.67% -
  Horiz. % 49.79% 53.50% 71.96% 77.67% 83.42% 97.33% 100.00%
ROE 3.92 % 4.56 % 6.69 % 7.54 % 8.35 % 9.82 % 9.29 % -43.71%
  QoQ % -14.04% -31.84% -11.27% -9.70% -14.97% 5.71% -
  Horiz. % 42.20% 49.09% 72.01% 81.16% 89.88% 105.71% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 167.16 178.00 198.16 204.42 212.01 216.47 193.31 -9.23%
  QoQ % -6.09% -10.17% -3.06% -3.58% -2.06% 11.98% -
  Horiz. % 86.47% 92.08% 102.51% 105.75% 109.67% 111.98% 100.00%
EPS 20.91 24.57 34.72 38.78 42.65 49.71 45.27 -40.22%
  QoQ % -14.90% -29.23% -10.47% -9.07% -14.20% 9.81% -
  Horiz. % 46.19% 54.27% 76.70% 85.66% 94.21% 109.81% 100.00%
DPS 5.50 5.50 9.50 9.50 10.00 10.00 3.00 49.74%
  QoQ % 0.00% -42.11% 0.00% -5.00% 0.00% 233.33% -
  Horiz. % 183.33% 183.33% 316.67% 316.67% 333.33% 333.33% 100.00%
NAPS 5.3400 5.3900 5.1900 5.1400 5.1100 5.0600 4.8700 6.33%
  QoQ % -0.93% 3.85% 0.97% 0.59% 0.99% 3.90% -
  Horiz. % 109.65% 110.68% 106.57% 105.54% 104.93% 103.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 897,358
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 146.14 153.22 170.45 176.04 182.14 183.09 164.01 -7.40%
  QoQ % -4.62% -10.11% -3.18% -3.35% -0.52% 11.63% -
  Horiz. % 89.10% 93.42% 103.93% 107.33% 111.05% 111.63% 100.00%
EPS 18.29 21.15 29.87 33.39 36.65 42.04 38.40 -38.98%
  QoQ % -13.52% -29.19% -10.54% -8.89% -12.82% 9.48% -
  Horiz. % 47.63% 55.08% 77.79% 86.95% 95.44% 109.48% 100.00%
DPS 4.74 4.74 8.07 8.07 8.47 8.47 2.55 51.12%
  QoQ % 0.00% -41.26% 0.00% -4.72% 0.00% 232.16% -
  Horiz. % 185.88% 185.88% 316.47% 316.47% 332.16% 332.16% 100.00%
NAPS 4.6686 4.6395 4.4642 4.4262 4.3901 4.2796 4.1318 8.48%
  QoQ % 0.63% 3.93% 0.86% 0.82% 2.58% 3.58% -
  Horiz. % 112.99% 112.29% 108.04% 107.13% 106.25% 103.58% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 11.2000 10.6000 9.9100 9.9100 10.1400 10.0000 9.9300 -
P/RPS 6.70 5.95 5.00 4.85 4.78 4.62 5.14 19.31%
  QoQ % 12.61% 19.00% 3.09% 1.46% 3.46% -10.12% -
  Horiz. % 130.35% 115.76% 97.28% 94.36% 93.00% 89.88% 100.00%
P/EPS 53.55 43.15 28.54 25.56 23.77 20.12 21.94 81.18%
  QoQ % 24.10% 51.19% 11.66% 7.53% 18.14% -8.30% -
  Horiz. % 244.07% 196.67% 130.08% 116.50% 108.34% 91.70% 100.00%
EY 1.87 2.32 3.50 3.91 4.21 4.97 4.56 -44.77%
  QoQ % -19.40% -33.71% -10.49% -7.13% -15.29% 8.99% -
  Horiz. % 41.01% 50.88% 76.75% 85.75% 92.32% 108.99% 100.00%
DY 0.49 0.52 0.96 0.96 0.99 1.00 0.30 38.65%
  QoQ % -5.77% -45.83% 0.00% -3.03% -1.00% 233.33% -
  Horiz. % 163.33% 173.33% 320.00% 320.00% 330.00% 333.33% 100.00%
P/NAPS 2.10 1.97 1.91 1.93 1.98 1.98 2.04 1.95%
  QoQ % 6.60% 3.14% -1.04% -2.53% 0.00% -2.94% -
  Horiz. % 102.94% 96.57% 93.63% 94.61% 97.06% 97.06% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 23/05/16 22/02/16 25/11/15 25/08/15 27/05/15 25/02/15 20/11/14 -
Price 10.6400 11.0000 10.2400 8.9200 9.8800 10.2200 10.4600 -
P/RPS 6.37 6.18 5.17 4.36 4.66 4.72 5.41 11.49%
  QoQ % 3.07% 19.54% 18.58% -6.44% -1.27% -12.75% -
  Horiz. % 117.74% 114.23% 95.56% 80.59% 86.14% 87.25% 100.00%
P/EPS 50.87 44.78 29.49 23.00 23.16 20.56 23.11 69.13%
  QoQ % 13.60% 51.85% 28.22% -0.69% 12.65% -11.03% -
  Horiz. % 220.12% 193.77% 127.61% 99.52% 100.22% 88.97% 100.00%
EY 1.97 2.23 3.39 4.35 4.32 4.86 4.33 -40.82%
  QoQ % -11.66% -34.22% -22.07% 0.69% -11.11% 12.24% -
  Horiz. % 45.50% 51.50% 78.29% 100.46% 99.77% 112.24% 100.00%
DY 0.52 0.50 0.93 1.07 1.01 0.98 0.29 47.54%
  QoQ % 4.00% -46.24% -13.08% 5.94% 3.06% 237.93% -
  Horiz. % 179.31% 172.41% 320.69% 368.97% 348.28% 337.93% 100.00%
P/NAPS 1.99 2.04 1.97 1.74 1.93 2.02 2.15 -5.02%
  QoQ % -2.45% 3.55% 13.22% -9.84% -4.46% -6.05% -
  Horiz. % 92.56% 94.88% 91.63% 80.93% 89.77% 93.95% 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
 
 

497  407  524  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.175+0.005 
 KANGER 0.22-0.015 
 MUIIND 0.115-0.005 
 MTOUCHE 0.06-0.005 
 PHB 0.03+0.005 
 SAPNRG 0.105-0.005 
 CAREPLS 3.18+0.03 
 HLT 1.66-0.01 
 PARLO 0.40-0.15 
 PASUKGB 0.0750.00 

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!
PARTNERS & BROKERS