[GENP] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
22-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 70.28%
YoY- 78.24%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 1,701,110 1,692,938 1,600,896 1,480,079 1,288,886 1,139,990 1,043,488 38.47%
PBT 425,306 421,682 429,432 448,771 253,612 134,118 153,968 96.74%
Tax -114,806 -114,528 -118,292 -121,280 -72,600 -38,962 -41,764 96.11%
NP 310,500 307,154 311,140 327,491 181,012 95,156 112,204 96.98%
-
NP to SH 293,350 287,016 290,956 338,213 198,620 109,614 107,952 94.61%
-
Tax Rate 26.99% 27.16% 27.55% 27.02% 28.63% 29.05% 27.13% -
Total Cost 1,390,610 1,385,784 1,289,756 1,152,588 1,107,874 1,044,834 931,284 30.60%
-
Net Worth 4,268,908 4,295,640 3,987,002 4,256,038 3,940,908 3,933,816 4,189,416 1.25%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 58,734 87,992 - 165,819 21,018 31,470 - -
Div Payout % 20.02% 30.66% - 49.03% 10.58% 28.71% - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 4,268,908 4,295,640 3,987,002 4,256,038 3,940,908 3,933,816 4,189,416 1.25%
NOSH 800,920 799,933 797,400 789,617 788,181 786,763 784,534 1.38%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 18.25% 18.14% 19.44% 22.13% 14.04% 8.35% 10.75% -
ROE 6.87% 6.68% 7.30% 7.95% 5.04% 2.79% 2.58% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 212.39 211.63 200.76 187.44 163.53 144.90 133.01 36.57%
EPS 36.63 35.88 36.52 42.84 25.20 13.94 13.76 91.96%
DPS 7.33 11.00 0.00 21.00 2.67 4.00 0.00 -
NAPS 5.33 5.37 5.00 5.39 5.00 5.00 5.34 -0.12%
Adjusted Per Share Value based on latest NOSH - 783,738
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 189.57 188.66 178.40 164.94 143.63 127.04 116.28 38.47%
EPS 32.69 31.98 32.42 37.69 22.13 12.22 12.03 94.61%
DPS 6.55 9.81 0.00 18.48 2.34 3.51 0.00 -
NAPS 4.7572 4.787 4.443 4.7429 4.3917 4.3838 4.6686 1.26%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 10.30 11.04 11.68 10.80 11.00 10.62 11.20 -
P/RPS 4.85 5.22 5.82 5.76 6.73 7.33 8.42 -30.74%
P/EPS 28.12 30.77 32.01 25.21 43.65 76.23 81.40 -50.73%
EY 3.56 3.25 3.12 3.97 2.29 1.31 1.23 102.96%
DY 0.71 1.00 0.00 1.94 0.24 0.38 0.00 -
P/NAPS 1.93 2.06 2.34 2.00 2.20 2.12 2.10 -5.46%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 22/11/17 23/08/17 29/05/17 22/02/17 23/11/16 25/08/16 23/05/16 -
Price 10.48 10.58 11.60 11.08 10.52 10.64 10.64 -
P/RPS 4.93 5.00 5.78 5.91 6.43 7.34 8.00 -27.56%
P/EPS 28.61 29.49 31.79 25.87 41.75 76.37 77.33 -48.43%
EY 3.49 3.39 3.15 3.87 2.40 1.31 1.29 94.04%
DY 0.70 1.04 0.00 1.90 0.25 0.38 0.00 -
P/NAPS 1.97 1.97 2.32 2.06 2.10 2.13 1.99 -0.67%

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