Highlights

[GENP] QoQ Quarter Result on 2014-06-30 [#2]

Stock [GENP]: GENTING PLANTATIONS BHD
Announcement Date 27-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     -31.50%    YoY -     63.41%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 324,398 579,012 370,534 360,508 332,885 407,786 342,450 -3.55%
  QoQ % -43.97% 56.26% 2.78% 8.30% -18.37% 19.08% -
  Horiz. % 94.73% 169.08% 108.20% 105.27% 97.21% 119.08% 100.00%
PBT 66,552 177,380 104,756 92,951 144,699 144,671 43,975 31.85%
  QoQ % -62.48% 69.33% 12.70% -35.76% 0.02% 228.98% -
  Horiz. % 151.34% 403.37% 238.22% 211.37% 329.05% 328.98% 100.00%
Tax -18,603 -38,284 -35,463 -22,099 -40,163 -36,188 -16,431 8.64%
  QoQ % 51.41% -7.95% -60.47% 44.98% -10.98% -120.24% -
  Horiz. % 113.22% 233.00% 215.83% 134.50% 244.43% 220.24% 100.00%
NP 47,949 139,096 69,293 70,852 104,536 108,483 27,544 44.76%
  QoQ % -65.53% 100.74% -2.20% -32.22% -3.64% 293.85% -
  Horiz. % 174.08% 505.00% 251.57% 257.23% 379.52% 393.85% 100.00%
NP to SH 52,655 137,676 69,282 69,227 101,060 105,060 36,348 28.06%
  QoQ % -61.75% 98.72% 0.08% -31.50% -3.81% 189.04% -
  Horiz. % 144.86% 378.77% 190.61% 190.46% 278.03% 289.04% 100.00%
Tax Rate 27.95 % 21.58 % 33.85 % 23.77 % 27.76 % 25.01 % 37.36 % -17.60%
  QoQ % 29.52% -36.25% 42.41% -14.37% 11.00% -33.06% -
  Horiz. % 74.81% 57.76% 90.60% 63.62% 74.30% 66.94% 100.00%
Total Cost 276,449 439,916 301,241 289,656 228,349 299,303 314,906 -8.32%
  QoQ % -37.16% 46.03% 4.00% 26.85% -23.71% -4.95% -
  Horiz. % 87.79% 139.70% 95.66% 91.98% 72.51% 95.05% 100.00%
Net Worth 3,939,488 3,840,355 3,707,728 3,632,703 3,581,105 3,431,150 3,399,562 10.34%
  QoQ % 2.58% 3.58% 2.07% 1.44% 4.37% 0.93% -
  Horiz. % 115.88% 112.97% 109.06% 106.86% 105.34% 100.93% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 53,127 - 22,847 - - 333,885 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 15.91% 0.00% 6.84% 0.00% 0.00% 100.00%
Div Payout % - % 38.59 % - % 33.00 % - % - % 918.58 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 4.20% 0.00% 3.59% 0.00% 0.00% 100.00%
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 3,939,488 3,840,355 3,707,728 3,632,703 3,581,105 3,431,150 3,399,562 10.34%
  QoQ % 2.58% 3.58% 2.07% 1.44% 4.37% 0.93% -
  Horiz. % 115.88% 112.97% 109.06% 106.86% 105.34% 100.93% 100.00%
NOSH 770,937 758,963 761,340 761,573 758,708 759,104 758,830 1.06%
  QoQ % 1.58% -0.31% -0.03% 0.38% -0.05% 0.04% -
  Horiz. % 101.60% 100.02% 100.33% 100.36% 99.98% 100.04% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 14.78 % 24.02 % 18.70 % 19.65 % 31.40 % 26.60 % 8.04 % 50.12%
  QoQ % -38.47% 28.45% -4.83% -37.42% 18.05% 230.85% -
  Horiz. % 183.83% 298.76% 232.59% 244.40% 390.55% 330.85% 100.00%
ROE 1.34 % 3.58 % 1.87 % 1.91 % 2.82 % 3.06 % 1.07 % 16.20%
  QoQ % -62.57% 91.44% -2.09% -32.27% -7.84% 185.98% -
  Horiz. % 125.23% 334.58% 174.77% 178.50% 263.55% 285.98% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 42.08 76.29 48.67 47.34 43.88 53.72 45.13 -4.56%
  QoQ % -44.84% 56.75% 2.81% 7.89% -18.32% 19.03% -
  Horiz. % 93.24% 169.04% 107.84% 104.90% 97.23% 119.03% 100.00%
EPS 6.83 18.14 9.10 9.09 13.32 13.84 4.79 26.71%
  QoQ % -62.35% 99.34% 0.11% -31.76% -3.76% 188.94% -
  Horiz. % 142.59% 378.71% 189.98% 189.77% 278.08% 288.94% 100.00%
DPS 0.00 7.00 0.00 3.00 0.00 0.00 44.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 15.91% 0.00% 6.82% 0.00% 0.00% 100.00%
NAPS 5.1100 5.0600 4.8700 4.7700 4.7200 4.5200 4.4800 9.18%
  QoQ % 0.99% 3.90% 2.10% 1.06% 4.42% 0.89% -
  Horiz. % 114.06% 112.95% 108.71% 106.47% 105.36% 100.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 897,358
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 36.15 64.52 41.29 40.17 37.10 45.44 38.16 -3.55%
  QoQ % -43.97% 56.26% 2.79% 8.27% -18.35% 19.08% -
  Horiz. % 94.73% 169.08% 108.20% 105.27% 97.22% 119.08% 100.00%
EPS 5.87 15.34 7.72 7.71 11.26 11.71 4.05 28.10%
  QoQ % -61.73% 98.70% 0.13% -31.53% -3.84% 189.14% -
  Horiz. % 144.94% 378.77% 190.62% 190.37% 278.02% 289.14% 100.00%
DPS 0.00 5.92 0.00 2.55 0.00 0.00 37.21 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 15.91% 0.00% 6.85% 0.00% 0.00% 100.00%
NAPS 4.3901 4.2796 4.1318 4.0482 3.9907 3.8236 3.7884 10.34%
  QoQ % 2.58% 3.58% 2.07% 1.44% 4.37% 0.93% -
  Horiz. % 115.88% 112.97% 109.06% 106.86% 105.34% 100.93% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 10.1400 10.0000 9.9300 11.6000 10.8000 11.0400 9.4000 -
P/RPS 24.10 13.11 20.40 24.51 24.62 20.55 20.83 10.22%
  QoQ % 83.83% -35.74% -16.77% -0.45% 19.81% -1.34% -
  Horiz. % 115.70% 62.94% 97.94% 117.67% 118.19% 98.66% 100.00%
P/EPS 148.46 55.13 109.12 127.61 81.08 79.77 196.24 -16.99%
  QoQ % 169.29% -49.48% -14.49% 57.39% 1.64% -59.35% -
  Horiz. % 75.65% 28.09% 55.61% 65.03% 41.32% 40.65% 100.00%
EY 0.67 1.81 0.92 0.78 1.23 1.25 0.51 19.97%
  QoQ % -62.98% 96.74% 17.95% -36.59% -1.60% 145.10% -
  Horiz. % 131.37% 354.90% 180.39% 152.94% 241.18% 245.10% 100.00%
DY 0.00 0.70 0.00 0.26 0.00 0.00 4.68 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 14.96% 0.00% 5.56% 0.00% 0.00% 100.00%
P/NAPS 1.98 1.98 2.04 2.43 2.29 2.44 2.10 -3.85%
  QoQ % 0.00% -2.94% -16.05% 6.11% -6.15% 16.19% -
  Horiz. % 94.29% 94.29% 97.14% 115.71% 109.05% 116.19% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/05/15 25/02/15 20/11/14 27/08/14 28/05/14 26/02/14 27/11/13 -
Price 9.8800 10.2200 10.4600 10.2000 11.3200 10.5000 10.7800 -
P/RPS 23.48 13.40 21.49 21.55 25.80 19.55 23.89 -1.15%
  QoQ % 75.22% -37.65% -0.28% -16.47% 31.97% -18.17% -
  Horiz. % 98.28% 56.09% 89.95% 90.21% 107.99% 81.83% 100.00%
P/EPS 144.66 56.34 114.95 112.21 84.98 75.87 225.05 -25.54%
  QoQ % 156.76% -50.99% 2.44% 32.04% 12.01% -66.29% -
  Horiz. % 64.28% 25.03% 51.08% 49.86% 37.76% 33.71% 100.00%
EY 0.69 1.77 0.87 0.89 1.18 1.32 0.44 35.02%
  QoQ % -61.02% 103.45% -2.25% -24.58% -10.61% 200.00% -
  Horiz. % 156.82% 402.27% 197.73% 202.27% 268.18% 300.00% 100.00%
DY 0.00 0.68 0.00 0.29 0.00 0.00 4.08 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 16.67% 0.00% 7.11% 0.00% 0.00% 100.00%
P/NAPS 1.93 2.02 2.15 2.14 2.40 2.32 2.41 -13.77%
  QoQ % -4.46% -6.05% 0.47% -10.83% 3.45% -3.73% -
  Horiz. % 80.08% 83.82% 89.21% 88.80% 99.59% 96.27% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 

TOP ARTICLES

1. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
2. Tony Fernandes: AirAsia's ancillary growth to compensate for M'sia processing fee removal Good Articles to Share
3. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
4. 八(發)第三周,马股指数终于有起色了?by 投资有理 投资有理·于你
5. Is Trump's economic team up for a trade war? Good Articles to Share
6. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
7. Stocks tumble, yen rallies as US and China escalate trade war Good Articles to Share
8. BJLAND 还是过渡低估,虽然外围股市动荡,对该股的影响甚微,会震掉一些惊弓之鸟。 Articles for investors
Partners & Brokers