[GENP] QoQ Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
25-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 1.54%
YoY- -40.87%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 1,600,896 1,480,079 1,288,886 1,139,990 1,043,488 1,374,931 1,267,369 16.83%
PBT 429,432 448,771 253,612 134,118 153,968 247,429 236,256 48.88%
Tax -118,292 -121,280 -72,600 -38,962 -41,764 -70,834 -69,424 42.61%
NP 311,140 327,491 181,012 95,156 112,204 176,595 166,832 51.45%
-
NP to SH 290,956 338,213 198,620 109,614 107,952 189,749 173,800 40.94%
-
Tax Rate 27.55% 27.02% 28.63% 29.05% 27.13% 28.63% 29.39% -
Total Cost 1,289,756 1,152,588 1,107,874 1,044,834 931,284 1,198,336 1,100,537 11.14%
-
Net Worth 3,987,002 4,256,038 3,940,908 3,933,816 4,189,416 4,176,182 4,012,553 -0.42%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 165,819 21,018 31,470 - 42,614 25,771 -
Div Payout % - 49.03% 10.58% 28.71% - 22.46% 14.83% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 3,987,002 4,256,038 3,940,908 3,933,816 4,189,416 4,176,182 4,012,553 -0.42%
NOSH 797,400 789,617 788,181 786,763 784,534 774,801 773,131 2.07%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 19.44% 22.13% 14.04% 8.35% 10.75% 12.84% 13.16% -
ROE 7.30% 7.95% 5.04% 2.79% 2.58% 4.54% 4.33% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 200.76 187.44 163.53 144.90 133.01 177.46 163.93 14.45%
EPS 36.52 42.84 25.20 13.94 13.76 24.49 22.48 38.15%
DPS 0.00 21.00 2.67 4.00 0.00 5.50 3.33 -
NAPS 5.00 5.39 5.00 5.00 5.34 5.39 5.19 -2.45%
Adjusted Per Share Value based on latest NOSH - 785,211
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 178.50 165.03 143.71 127.11 116.35 153.30 141.31 16.83%
EPS 32.44 37.71 22.15 12.22 12.04 21.16 19.38 40.93%
DPS 0.00 18.49 2.34 3.51 0.00 4.75 2.87 -
NAPS 4.4454 4.7454 4.394 4.3861 4.6711 4.6563 4.4739 -0.42%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 11.68 10.80 11.00 10.62 11.20 10.60 9.91 -
P/RPS 5.82 5.76 6.73 7.33 8.42 5.97 6.05 -2.54%
P/EPS 32.01 25.21 43.65 76.23 81.40 43.28 44.08 -19.19%
EY 3.12 3.97 2.29 1.31 1.23 2.31 2.27 23.59%
DY 0.00 1.94 0.24 0.38 0.00 0.52 0.34 -
P/NAPS 2.34 2.00 2.20 2.12 2.10 1.97 1.91 14.48%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 29/05/17 22/02/17 23/11/16 25/08/16 23/05/16 22/02/16 25/11/15 -
Price 11.60 11.08 10.52 10.64 10.64 11.00 10.24 -
P/RPS 5.78 5.91 6.43 7.34 8.00 6.20 6.25 -5.07%
P/EPS 31.79 25.87 41.75 76.37 77.33 44.92 45.55 -21.30%
EY 3.15 3.87 2.40 1.31 1.29 2.23 2.20 27.00%
DY 0.00 1.90 0.25 0.38 0.00 0.50 0.33 -
P/NAPS 2.32 2.06 2.10 2.13 1.99 2.04 1.97 11.50%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment