Highlights

[GENP] QoQ Cumulative Quarter Result on 2013-12-31 [#4]

Stock [GENP]: GENTING PLANTATIONS BHD
Announcement Date 26-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     85.60%    YoY -     -30.35%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 1,063,927 693,393 332,885 1,384,009 976,223 633,773 343,039 112.53%
  QoQ % 53.44% 108.30% -75.95% 41.77% 54.03% 84.75% -
  Horiz. % 310.15% 202.13% 97.04% 403.46% 284.58% 184.75% 100.00%
PBT 342,406 237,650 144,699 300,325 155,654 111,679 58,385 224.86%
  QoQ % 44.08% 64.24% -51.82% 92.94% 39.38% 91.28% -
  Horiz. % 586.46% 407.04% 247.84% 514.39% 266.60% 191.28% 100.00%
Tax -97,725 -62,262 -40,163 -80,462 -44,274 -27,843 -15,088 247.07%
  QoQ % -56.96% -55.02% 50.08% -81.74% -59.01% -84.54% -
  Horiz. % 647.70% 412.66% 266.19% 533.28% 293.44% 184.54% 100.00%
NP 244,681 175,388 104,536 219,863 111,380 83,836 43,297 216.94%
  QoQ % 39.51% 67.78% -52.45% 97.40% 32.85% 93.63% -
  Horiz. % 565.12% 405.08% 241.44% 507.80% 257.25% 193.63% 100.00%
NP to SH 239,569 170,287 101,060 227,797 122,737 86,389 44,025 209.06%
  QoQ % 40.69% 68.50% -55.64% 85.60% 42.07% 96.23% -
  Horiz. % 544.17% 386.80% 229.55% 517.43% 278.79% 196.23% 100.00%
Tax Rate 28.54 % 26.20 % 27.76 % 26.79 % 28.44 % 24.93 % 25.84 % 6.84%
  QoQ % 8.93% -5.62% 3.62% -5.80% 14.08% -3.52% -
  Horiz. % 110.45% 101.39% 107.43% 103.68% 110.06% 96.48% 100.00%
Total Cost 819,246 518,005 228,349 1,164,146 864,843 549,937 299,742 95.36%
  QoQ % 58.15% 126.85% -80.38% 34.61% 57.26% 83.47% -
  Horiz. % 273.32% 172.82% 76.18% 388.38% 288.53% 183.47% 100.00%
Net Worth 3,715,608 3,627,820 3,581,105 3,429,854 3,398,403 3,466,178 3,461,275 4.84%
  QoQ % 2.42% 1.30% 4.41% 0.93% -1.96% 0.14% -
  Horiz. % 107.35% 104.81% 103.46% 99.09% 98.18% 100.14% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 22,888 22,816 - 362,335 362,218 28,442 - -
  QoQ % 0.32% 0.00% 0.00% 0.03% 1,173.52% 0.00% -
  Horiz. % 80.47% 80.22% 0.00% 1,273.93% 1,273.52% 100.00% -
Div Payout % 9.55 % 13.40 % - % 159.06 % 295.12 % 32.92 % - % -
  QoQ % -28.73% 0.00% 0.00% -46.10% 796.48% 0.00% -
  Horiz. % 29.01% 40.70% 0.00% 483.17% 896.48% 100.00% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 3,715,608 3,627,820 3,581,105 3,429,854 3,398,403 3,466,178 3,461,275 4.84%
  QoQ % 2.42% 1.30% 4.41% 0.93% -1.96% 0.14% -
  Horiz. % 107.35% 104.81% 103.46% 99.09% 98.18% 100.14% 100.00%
NOSH 762,958 760,549 758,708 758,817 758,572 758,463 759,051 0.34%
  QoQ % 0.32% 0.24% -0.01% 0.03% 0.01% -0.08% -
  Horiz. % 100.51% 100.20% 99.95% 99.97% 99.94% 99.92% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 23.00 % 25.29 % 31.40 % 15.89 % 11.41 % 13.23 % 12.62 % 49.15%
  QoQ % -9.05% -19.46% 97.61% 39.26% -13.76% 4.83% -
  Horiz. % 182.25% 200.40% 248.81% 125.91% 90.41% 104.83% 100.00%
ROE 6.45 % 4.69 % 2.82 % 6.64 % 3.61 % 2.49 % 1.27 % 195.17%
  QoQ % 37.53% 66.31% -57.53% 83.93% 44.98% 96.06% -
  Horiz. % 507.87% 369.29% 222.05% 522.83% 284.25% 196.06% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 139.45 91.17 43.88 182.39 128.69 83.56 45.19 111.81%
  QoQ % 52.96% 107.77% -75.94% 41.73% 54.01% 84.91% -
  Horiz. % 308.59% 201.75% 97.10% 403.61% 284.78% 184.91% 100.00%
EPS 31.40 22.39 13.32 30.02 16.18 11.39 5.80 208.00%
  QoQ % 40.24% 68.09% -55.63% 85.54% 42.05% 96.38% -
  Horiz. % 541.38% 386.03% 229.66% 517.59% 278.97% 196.38% 100.00%
DPS 3.00 3.00 0.00 47.75 47.75 3.75 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 1,173.33% 0.00% -
  Horiz. % 80.00% 80.00% 0.00% 1,273.33% 1,273.33% 100.00% -
NAPS 4.8700 4.7700 4.7200 4.5200 4.4800 4.5700 4.5600 4.48%
  QoQ % 2.10% 1.06% 4.42% 0.89% -1.97% 0.22% -
  Horiz. % 106.80% 104.61% 103.51% 99.12% 98.25% 100.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 897,358
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 118.56 77.27 37.10 154.23 108.79 70.63 38.23 112.52%
  QoQ % 53.44% 108.27% -75.95% 41.77% 54.03% 84.75% -
  Horiz. % 310.12% 202.12% 97.04% 403.43% 284.57% 184.75% 100.00%
EPS 26.70 18.98 11.26 25.39 13.68 9.63 4.91 208.92%
  QoQ % 40.67% 68.56% -55.65% 85.60% 42.06% 96.13% -
  Horiz. % 543.79% 386.56% 229.33% 517.11% 278.62% 196.13% 100.00%
DPS 2.55 2.54 0.00 40.38 40.36 3.17 0.00 -
  QoQ % 0.39% 0.00% 0.00% 0.05% 1,173.19% 0.00% -
  Horiz. % 80.44% 80.13% 0.00% 1,273.82% 1,273.19% 100.00% -
NAPS 4.1406 4.0428 3.9907 3.8222 3.7871 3.8626 3.8572 4.84%
  QoQ % 2.42% 1.31% 4.41% 0.93% -1.95% 0.14% -
  Horiz. % 107.35% 104.81% 103.46% 99.09% 98.18% 100.14% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 9.9300 11.6000 10.8000 11.0400 9.4000 9.2300 8.6500 -
P/RPS 7.12 12.72 24.62 6.05 7.30 11.05 19.14 -48.24%
  QoQ % -44.03% -48.33% 306.94% -17.12% -33.94% -42.27% -
  Horiz. % 37.20% 66.46% 128.63% 31.61% 38.14% 57.73% 100.00%
P/EPS 31.62 51.81 81.08 36.78 58.10 81.04 149.14 -64.41%
  QoQ % -38.97% -36.10% 120.45% -36.70% -28.31% -45.66% -
  Horiz. % 21.20% 34.74% 54.37% 24.66% 38.96% 54.34% 100.00%
EY 3.16 1.93 1.23 2.72 1.72 1.23 0.67 180.97%
  QoQ % 63.73% 56.91% -54.78% 58.14% 39.84% 83.58% -
  Horiz. % 471.64% 288.06% 183.58% 405.97% 256.72% 183.58% 100.00%
DY 0.30 0.26 0.00 4.33 5.08 0.41 0.00 -
  QoQ % 15.38% 0.00% 0.00% -14.76% 1,139.02% 0.00% -
  Horiz. % 73.17% 63.41% 0.00% 1,056.10% 1,239.02% 100.00% -
P/NAPS 2.04 2.43 2.29 2.44 2.10 2.02 1.90 4.85%
  QoQ % -16.05% 6.11% -6.15% 16.19% 3.96% 6.32% -
  Horiz. % 107.37% 127.89% 120.53% 128.42% 110.53% 106.32% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/11/14 27/08/14 28/05/14 26/02/14 27/11/13 28/08/13 29/05/13 -
Price 10.4600 10.2000 11.3200 10.5000 10.7800 9.0000 9.0000 -
P/RPS 7.50 11.19 25.80 5.76 8.38 10.77 19.91 -47.81%
  QoQ % -32.98% -56.63% 347.92% -31.26% -22.19% -45.91% -
  Horiz. % 37.67% 56.20% 129.58% 28.93% 42.09% 54.09% 100.00%
P/EPS 33.31 45.56 84.98 34.98 66.63 79.02 155.17 -64.11%
  QoQ % -26.89% -46.39% 142.94% -47.50% -15.68% -49.08% -
  Horiz. % 21.47% 29.36% 54.77% 22.54% 42.94% 50.92% 100.00%
EY 3.00 2.20 1.18 2.86 1.50 1.27 0.64 179.82%
  QoQ % 36.36% 86.44% -58.74% 90.67% 18.11% 98.44% -
  Horiz. % 468.75% 343.75% 184.38% 446.88% 234.38% 198.44% 100.00%
DY 0.29 0.29 0.00 4.55 4.43 0.42 0.00 -
  QoQ % 0.00% 0.00% 0.00% 2.71% 954.76% 0.00% -
  Horiz. % 69.05% 69.05% 0.00% 1,083.33% 1,054.76% 100.00% -
P/NAPS 2.15 2.14 2.40 2.32 2.41 1.97 1.97 6.00%
  QoQ % 0.47% -10.83% 3.45% -3.73% 22.34% 0.00% -
  Horiz. % 109.14% 108.63% 121.83% 117.77% 122.34% 100.00% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

197  184  511  1356 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-H6P 0.17+0.005 
 SUMATEC 0.0250.00 
 MERIDIAN 0.09-0.025 
 LAMBO 0.055-0.005 
 DSONIC 0.935+0.045 
 HSI-H8E 0.44+0.005 
 EFORCE 0.685+0.02 
 HSI-H6Q 0.37+0.005 
 MNC 0.075-0.005 
 SEALINK 0.305+0.035 

TOP ARTICLES

1. Koon Yew Yin’s statement to the police - Koon Yew Yin Koon Yew Yin's Blog
2. 11 things I learned from the 2019 Genting Malaysia AGM - Shak Chee Hoi Good Articles to Share
3. (Icon) 5G Arrives Earlier Than Expected, Start Paying Attention To Technology Stocks Icon8888 Gossips About Stocks
4. Get To Know These 3 M'sian Companies Featured In Forbes Asia's 200 Best Under A Billion 2019 - Sade Dayangku Good Articles to Share
5. [转贴] 「香港超人」李嘉誠,為何要加速拋售香港和中國資産? Good Articles to Share
6. Trump is wrong. Trade wars are not easy to win, even non-players end up as losers Good Articles to Share
7. Tun M: AIRASIA - WORLD’S BEST LOW-COST AIRLINE Good Articles to Share
8. UZMA VERSUS UTUSAN (WHY ONE SURVIVED AND ONE GOING BANKRUPT SOON (NTA IS THE SECRET) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers