Highlights

[GENP] QoQ TTM 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 -     -13.53%    YoY -     -50.10%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 1,480,079 1,391,069 1,314,798 1,311,405 1,374,931 1,529,539 1,579,674 -4.23%
  QoQ % 6.40% 5.80% 0.26% -4.62% -10.11% -3.17% -
  Horiz. % 93.70% 88.06% 83.23% 83.02% 87.04% 96.83% 100.00%
PBT 459,904 271,579 203,505 219,369 247,429 354,572 404,252 8.94%
  QoQ % 69.34% 33.45% -7.23% -11.34% -30.22% -12.29% -
  Horiz. % 113.77% 67.18% 50.34% 54.27% 61.21% 87.71% 100.00%
Tax -123,892 -75,828 -56,853 -62,672 -70,834 -90,352 -109,821 8.33%
  QoQ % -63.39% -33.38% 9.28% 11.52% 21.60% 17.73% -
  Horiz. % 112.81% 69.05% 51.77% 57.07% 64.50% 82.27% 100.00%
NP 336,012 195,751 146,652 156,697 176,595 264,220 294,431 9.16%
  QoQ % 71.65% 33.48% -6.41% -11.27% -33.16% -10.26% -
  Horiz. % 114.12% 66.48% 49.81% 53.22% 59.98% 89.74% 100.00%
NP to SH 344,328 214,478 157,987 164,082 189,749 268,026 299,641 9.66%
  QoQ % 60.54% 35.76% -3.71% -13.53% -29.21% -10.55% -
  Horiz. % 114.91% 71.58% 52.73% 54.76% 63.33% 89.45% 100.00%
Tax Rate 26.94 % 27.92 % 27.94 % 28.57 % 28.63 % 25.48 % 27.17 % -0.56%
  QoQ % -3.51% -0.07% -2.21% -0.21% 12.36% -6.22% -
  Horiz. % 99.15% 102.76% 102.83% 105.15% 105.37% 93.78% 100.00%
Total Cost 1,144,067 1,195,318 1,168,146 1,154,708 1,198,336 1,265,319 1,285,243 -7.43%
  QoQ % -4.29% 2.33% 1.16% -3.64% -5.29% -1.55% -
  Horiz. % 89.02% 93.00% 90.89% 89.84% 93.24% 98.45% 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 164,614 38,876 38,876 42,491 42,491 72,445 72,445 72.41%
  QoQ % 323.43% 0.00% -8.51% 0.00% -41.35% 0.00% -
  Horiz. % 227.22% 53.66% 53.66% 58.65% 58.65% 100.00% 100.00%
Div Payout % 47.81 % 18.13 % 24.61 % 25.90 % 22.39 % 27.03 % 24.18 % 57.21%
  QoQ % 163.71% -26.33% -4.98% 15.68% -17.17% 11.79% -
  Horiz. % 197.73% 74.98% 101.78% 107.11% 92.60% 111.79% 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 22.70 % 14.07 % 11.15 % 11.95 % 12.84 % 17.27 % 18.64 % 13.97%
  QoQ % 61.34% 26.19% -6.69% -6.93% -25.65% -7.35% -
  Horiz. % 121.78% 75.48% 59.82% 64.11% 68.88% 92.65% 100.00%
ROE 8.15 % 5.48 % 4.02 % 3.92 % 4.56 % 6.69 % 7.54 % 5.30%
  QoQ % 48.72% 36.32% 2.55% -14.04% -31.84% -11.27% -
  Horiz. % 108.09% 72.68% 53.32% 51.99% 60.48% 88.73% 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 188.85 177.69 167.45 167.16 178.00 198.16 204.42 -5.12%
  QoQ % 6.28% 6.12% 0.17% -6.09% -10.17% -3.06% -
  Horiz. % 92.38% 86.92% 81.91% 81.77% 87.08% 96.94% 100.00%
EPS 43.93 27.40 20.12 20.91 24.57 34.72 38.78 8.63%
  QoQ % 60.33% 36.18% -3.78% -14.90% -29.23% -10.47% -
  Horiz. % 113.28% 70.65% 51.88% 53.92% 63.36% 89.53% 100.00%
DPS 21.00 5.00 5.00 5.50 5.50 9.50 9.50 69.29%
  QoQ % 320.00% 0.00% -9.09% 0.00% -42.11% 0.00% -
  Horiz. % 221.05% 52.63% 52.63% 57.89% 57.89% 100.00% 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 164.94 155.02 146.52 146.14 153.22 170.45 176.04 -4.23%
  QoQ % 6.40% 5.80% 0.26% -4.62% -10.11% -3.18% -
  Horiz. % 93.69% 88.06% 83.23% 83.02% 87.04% 96.82% 100.00%
EPS 38.37 23.90 17.61 18.29 21.15 29.87 33.39 9.66%
  QoQ % 60.54% 35.72% -3.72% -13.52% -29.19% -10.54% -
  Horiz. % 114.91% 71.58% 52.74% 54.78% 63.34% 89.46% 100.00%
DPS 18.34 4.33 4.33 4.74 4.74 8.07 8.07 72.43%
  QoQ % 323.56% 0.00% -8.65% 0.00% -41.26% 0.00% -
  Horiz. % 227.26% 53.66% 53.66% 58.74% 58.74% 100.00% 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 5.72 6.19 6.34 6.70 5.95 5.00 4.85 11.57%
  QoQ % -7.59% -2.37% -5.37% 12.61% 19.00% 3.09% -
  Horiz. % 117.94% 127.63% 130.72% 138.14% 122.68% 103.09% 100.00%
P/EPS 24.58 40.15 52.78 53.55 43.15 28.54 25.56 -2.56%
  QoQ % -38.78% -23.93% -1.44% 24.10% 51.19% 11.66% -
  Horiz. % 96.17% 157.08% 206.49% 209.51% 168.82% 111.66% 100.00%
EY 4.07 2.49 1.89 1.87 2.32 3.50 3.91 2.70%
  QoQ % 63.45% 31.75% 1.07% -19.40% -33.71% -10.49% -
  Horiz. % 104.09% 63.68% 48.34% 47.83% 59.34% 89.51% 100.00%
DY 1.94 0.45 0.47 0.49 0.52 0.96 0.96 59.50%
  QoQ % 331.11% -4.26% -4.08% -5.77% -45.83% 0.00% -
  Horiz. % 202.08% 46.88% 48.96% 51.04% 54.17% 100.00% 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 5.87 5.92 6.35 6.37 6.18 5.17 4.36 21.82%
  QoQ % -0.84% -6.77% -0.31% 3.07% 19.54% 18.58% -
  Horiz. % 134.63% 135.78% 145.64% 146.10% 141.74% 118.58% 100.00%
P/EPS 25.22 38.40 52.88 50.87 44.78 29.49 23.00 6.31%
  QoQ % -34.32% -27.38% 3.95% 13.60% 51.85% 28.22% -
  Horiz. % 109.65% 166.96% 229.91% 221.17% 194.70% 128.22% 100.00%
EY 3.97 2.60 1.89 1.97 2.23 3.39 4.35 -5.89%
  QoQ % 52.69% 37.57% -4.06% -11.66% -34.22% -22.07% -
  Horiz. % 91.26% 59.77% 43.45% 45.29% 51.26% 77.93% 100.00%
DY 1.90 0.48 0.47 0.52 0.50 0.93 1.07 46.38%
  QoQ % 295.83% 2.13% -9.62% 4.00% -46.24% -13.08% -
  Horiz. % 177.57% 44.86% 43.93% 48.60% 46.73% 86.92% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+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. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
4. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS