[GENP] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
23-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -85.78%
YoY- -48.75%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 1,480,079 966,665 569,995 260,872 1,374,931 950,527 630,128 76.24%
PBT 448,771 190,209 67,059 38,492 247,429 177,192 122,116 137.20%
Tax -121,280 -54,450 -19,481 -10,441 -70,834 -52,068 -36,074 123.59%
NP 327,491 135,759 47,578 28,051 176,595 125,124 86,042 142.79%
-
NP to SH 338,213 148,965 54,807 26,988 189,749 130,350 92,683 136.09%
-
Tax Rate 27.02% 28.63% 29.05% 27.13% 28.63% 29.39% 29.54% -
Total Cost 1,152,588 830,906 522,417 232,821 1,198,336 825,403 544,086 64.56%
-
Net Worth 4,256,038 3,940,909 3,933,816 4,189,416 4,176,182 4,012,553 3,966,616 4.78%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 165,819 15,763 15,735 - 42,614 19,328 19,292 316.87%
Div Payout % 49.03% 10.58% 28.71% - 22.46% 14.83% 20.82% -
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 4,256,038 3,940,909 3,933,816 4,189,416 4,176,182 4,012,553 3,966,616 4.78%
NOSH 789,617 788,181 786,763 784,534 774,801 773,131 771,715 1.53%
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 22.13% 14.04% 8.35% 10.75% 12.84% 13.16% 13.65% -
ROE 7.95% 3.78% 1.39% 0.64% 4.54% 3.25% 2.34% -
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 187.44 122.64 72.45 33.25 177.46 122.95 81.65 73.58%
EPS 42.84 18.90 6.97 3.44 24.49 16.86 12.01 132.55%
DPS 21.00 2.00 2.00 0.00 5.50 2.50 2.50 310.56%
NAPS 5.39 5.00 5.00 5.34 5.39 5.19 5.14 3.20%
Adjusted Per Share Value based on latest NOSH - 784,534
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 165.03 107.78 63.55 29.09 153.30 105.98 70.26 76.24%
EPS 37.71 16.61 6.11 3.01 21.16 14.53 10.33 136.15%
DPS 18.49 1.76 1.75 0.00 4.75 2.16 2.15 317.02%
NAPS 4.7454 4.394 4.3861 4.6711 4.6563 4.4739 4.4227 4.78%
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 10.80 11.00 10.62 11.20 10.60 9.91 9.91 -
P/RPS 5.76 8.97 14.66 33.68 5.97 8.06 12.14 -39.02%
P/EPS 25.21 58.20 152.45 325.58 43.28 58.78 82.51 -54.47%
EY 3.97 1.72 0.66 0.31 2.31 1.70 1.21 120.00%
DY 1.94 0.18 0.19 0.00 0.52 0.25 0.25 289.53%
P/NAPS 2.00 2.20 2.12 2.10 1.97 1.91 1.93 2.39%
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 11.08 10.52 10.64 10.64 11.00 10.24 8.92 -
P/RPS 5.91 8.58 14.69 32.00 6.20 8.33 10.92 -33.46%
P/EPS 25.87 55.66 152.74 309.30 44.92 60.74 74.27 -50.33%
EY 3.87 1.80 0.65 0.32 2.23 1.65 1.35 101.15%
DY 1.90 0.19 0.19 0.00 0.50 0.24 0.28 256.35%
P/NAPS 2.06 2.10 2.13 1.99 2.04 1.97 1.74 11.85%

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