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

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -13.97%
YoY- 169.52%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Annualized 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 1,804,250 1,701,110 1,692,938 1,600,896 1,480,079 1,288,886 1,139,990 35.69%
PBT 461,127 425,306 421,682 429,432 448,771 253,612 134,118 127.28%
Tax -116,339 -114,806 -114,528 -118,292 -121,280 -72,600 -38,962 106.94%
NP 344,788 310,500 307,154 311,140 327,491 181,012 95,156 135.35%
-
NP to SH 337,710 293,350 287,016 290,956 338,213 198,620 109,614 111.29%
-
Tax Rate 25.23% 26.99% 27.16% 27.55% 27.02% 28.63% 29.05% -
Total Cost 1,459,462 1,390,610 1,385,784 1,289,756 1,152,588 1,107,874 1,044,834 24.88%
-
Net Worth 4,287,016 4,268,908 4,295,640 3,987,002 4,256,038 3,940,908 3,933,816 5.88%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 206,411 58,734 87,992 - 165,819 21,018 31,470 249.19%
Div Payout % 61.12% 20.02% 30.66% - 49.03% 10.58% 28.71% -
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 4,268,908 4,295,640 3,987,002 4,256,038 3,940,908 3,933,816 5.88%
NOSH 803,399 800,920 799,933 797,400 789,617 788,181 786,763 1.40%
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 19.11% 18.25% 18.14% 19.44% 22.13% 14.04% 8.35% -
ROE 7.88% 6.87% 6.68% 7.30% 7.95% 5.04% 2.79% -
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 227.27 212.39 211.63 200.76 187.44 163.53 144.90 34.88%
EPS 42.13 36.63 35.88 36.52 42.84 25.20 13.94 108.61%
DPS 26.00 7.33 11.00 0.00 21.00 2.67 4.00 247.10%
NAPS 5.40 5.33 5.37 5.00 5.39 5.00 5.00 5.24%
Adjusted Per Share Value based on latest NOSH - 797,400
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 201.06 189.57 188.66 178.40 164.94 143.63 127.04 35.69%
EPS 37.63 32.69 31.98 32.42 37.69 22.13 12.22 111.22%
DPS 23.00 6.55 9.81 0.00 18.48 2.34 3.51 248.97%
NAPS 4.7774 4.7572 4.787 4.443 4.7429 4.3917 4.3838 5.88%
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 10.50 10.30 11.04 11.68 10.80 11.00 10.62 -
P/RPS 4.62 4.85 5.22 5.82 5.76 6.73 7.33 -26.42%
P/EPS 24.68 28.12 30.77 32.01 25.21 43.65 76.23 -52.75%
EY 4.05 3.56 3.25 3.12 3.97 2.29 1.31 111.78%
DY 2.48 0.71 1.00 0.00 1.94 0.24 0.38 248.03%
P/NAPS 1.94 1.93 2.06 2.34 2.00 2.20 2.12 -5.72%
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 9.80 10.48 10.58 11.60 11.08 10.52 10.64 -
P/RPS 4.31 4.93 5.00 5.78 5.91 6.43 7.34 -29.80%
P/EPS 23.04 28.61 29.49 31.79 25.87 41.75 76.37 -54.91%
EY 4.34 3.49 3.39 3.15 3.87 2.40 1.31 121.75%
DY 2.65 0.70 1.04 0.00 1.90 0.25 0.38 263.72%
P/NAPS 1.81 1.97 1.97 2.32 2.06 2.10 2.13 -10.25%

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