[GENP] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
22-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 9.18%
YoY- -49.7%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 1,288,886 1,139,990 1,043,488 1,374,931 1,267,369 1,260,256 1,297,592 -0.44%
PBT 253,612 134,118 153,968 247,429 236,256 244,232 266,208 -3.17%
Tax -72,600 -38,962 -41,764 -70,834 -69,424 -72,148 -74,412 -1.62%
NP 181,012 95,156 112,204 176,595 166,832 172,084 191,796 -3.77%
-
NP to SH 198,620 109,614 107,952 189,749 173,800 185,366 210,620 -3.82%
-
Tax Rate 28.63% 29.05% 27.13% 28.63% 29.39% 29.54% 27.95% -
Total Cost 1,107,874 1,044,834 931,284 1,198,336 1,100,537 1,088,172 1,105,796 0.12%
-
Net Worth 3,940,908 3,933,816 4,189,416 4,176,182 4,012,553 3,966,616 3,939,488 0.02%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 21,018 31,470 - 42,614 25,771 38,585 - -
Div Payout % 10.58% 28.71% - 22.46% 14.83% 20.82% - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 3,940,908 3,933,816 4,189,416 4,176,182 4,012,553 3,966,616 3,939,488 0.02%
NOSH 788,181 786,763 784,534 774,801 773,131 771,715 770,937 1.48%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 14.04% 8.35% 10.75% 12.84% 13.16% 13.65% 14.78% -
ROE 5.04% 2.79% 2.58% 4.54% 4.33% 4.67% 5.35% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 163.53 144.90 133.01 177.46 163.93 163.31 168.31 -1.89%
EPS 25.20 13.94 13.76 24.49 22.48 24.02 27.32 -5.22%
DPS 2.67 4.00 0.00 5.50 3.33 5.00 0.00 -
NAPS 5.00 5.00 5.34 5.39 5.19 5.14 5.11 -1.43%
Adjusted Per Share Value based on latest NOSH - 772,418
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 143.63 127.04 116.28 153.22 141.23 140.44 144.60 -0.44%
EPS 22.13 12.22 12.03 21.15 19.37 20.66 23.47 -3.83%
DPS 2.34 3.51 0.00 4.75 2.87 4.30 0.00 -
NAPS 4.3917 4.3838 4.6686 4.6539 4.4715 4.4203 4.3901 0.02%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 11.00 10.62 11.20 10.60 9.91 9.91 10.14 -
P/RPS 6.73 7.33 8.42 5.97 6.05 6.07 6.02 7.69%
P/EPS 43.65 76.23 81.40 43.28 44.08 41.26 37.12 11.37%
EY 2.29 1.31 1.23 2.31 2.27 2.42 2.69 -10.15%
DY 0.24 0.38 0.00 0.52 0.34 0.50 0.00 -
P/NAPS 2.20 2.12 2.10 1.97 1.91 1.93 1.98 7.25%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 23/11/16 25/08/16 23/05/16 22/02/16 25/11/15 25/08/15 27/05/15 -
Price 10.52 10.64 10.64 11.00 10.24 8.92 9.88 -
P/RPS 6.43 7.34 8.00 6.20 6.25 5.46 5.87 6.24%
P/EPS 41.75 76.37 77.33 44.92 45.55 37.14 36.16 10.02%
EY 2.40 1.31 1.29 2.23 2.20 2.69 2.77 -9.09%
DY 0.25 0.38 0.00 0.50 0.33 0.56 0.00 -
P/NAPS 2.10 2.13 1.99 2.04 1.97 1.74 1.93 5.77%

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