[GENP] QoQ Cumulative 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- 45.57%
YoY- -49.7%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 966,665 569,995 260,872 1,374,931 950,527 630,128 324,398 106.66%
PBT 190,209 67,059 38,492 247,429 177,192 122,116 66,552 101.00%
Tax -54,450 -19,481 -10,441 -70,834 -52,068 -36,074 -18,603 104.21%
NP 135,759 47,578 28,051 176,595 125,124 86,042 47,949 99.75%
-
NP to SH 148,965 54,807 26,988 189,749 130,350 92,683 52,655 99.65%
-
Tax Rate 28.63% 29.05% 27.13% 28.63% 29.39% 29.54% 27.95% -
Total Cost 830,906 522,417 232,821 1,198,336 825,403 544,086 276,449 107.85%
-
Net Worth 3,940,909 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 15,763 15,735 - 42,614 19,328 19,292 - -
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 3,940,909 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 3.78% 1.39% 0.64% 4.54% 3.25% 2.34% 1.34% -
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 122.64 72.45 33.25 177.46 122.95 81.65 42.08 103.63%
EPS 18.90 6.97 3.44 24.49 16.86 12.01 6.83 96.73%
DPS 2.00 2.00 0.00 5.50 2.50 2.50 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 107.78 63.55 29.09 153.30 105.98 70.26 36.17 106.66%
EPS 16.61 6.11 3.01 21.16 14.53 10.33 5.87 99.67%
DPS 1.76 1.75 0.00 4.75 2.16 2.15 0.00 -
NAPS 4.394 4.3861 4.6711 4.6563 4.4739 4.4227 4.3924 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 8.97 14.66 33.68 5.97 8.06 12.14 24.10 -48.16%
P/EPS 58.20 152.45 325.58 43.28 58.78 82.51 148.46 -46.34%
EY 1.72 0.66 0.31 2.31 1.70 1.21 0.67 87.16%
DY 0.18 0.19 0.00 0.52 0.25 0.25 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 8.58 14.69 32.00 6.20 8.33 10.92 23.48 -48.79%
P/EPS 55.66 152.74 309.30 44.92 60.74 74.27 144.66 -47.00%
EY 1.80 0.65 0.32 2.23 1.65 1.35 0.69 89.17%
DY 0.19 0.19 0.00 0.50 0.24 0.28 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