Highlights

[GENP] QoQ Quarter Result on 2014-09-30 [#3]

Stock [GENP]: GENTING PLANTATIONS BHD
Announcement Date 20-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     0.08%    YoY -     90.61%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 305,730 324,398 579,012 370,534 360,508 332,885 407,786 -17.52%
  QoQ % -5.75% -43.97% 56.26% 2.78% 8.30% -18.37% -
  Horiz. % 74.97% 79.55% 141.99% 90.86% 88.41% 81.63% 100.00%
PBT 55,564 66,552 177,380 104,756 92,951 144,699 144,671 -47.26%
  QoQ % -16.51% -62.48% 69.33% 12.70% -35.76% 0.02% -
  Horiz. % 38.41% 46.00% 122.61% 72.41% 64.25% 100.02% 100.00%
Tax -17,471 -18,603 -38,284 -35,463 -22,099 -40,163 -36,188 -38.54%
  QoQ % 6.09% 51.41% -7.95% -60.47% 44.98% -10.98% -
  Horiz. % 48.28% 51.41% 105.79% 98.00% 61.07% 110.98% 100.00%
NP 38,093 47,949 139,096 69,293 70,852 104,536 108,483 -50.32%
  QoQ % -20.56% -65.53% 100.74% -2.20% -32.22% -3.64% -
  Horiz. % 35.11% 44.20% 128.22% 63.87% 65.31% 96.36% 100.00%
NP to SH 40,028 52,655 137,676 69,282 69,227 101,060 105,060 -47.54%
  QoQ % -23.98% -61.75% 98.72% 0.08% -31.50% -3.81% -
  Horiz. % 38.10% 50.12% 131.05% 65.95% 65.89% 96.19% 100.00%
Tax Rate 31.44 % 27.95 % 21.58 % 33.85 % 23.77 % 27.76 % 25.01 % 16.53%
  QoQ % 12.49% 29.52% -36.25% 42.41% -14.37% 11.00% -
  Horiz. % 125.71% 111.76% 86.29% 135.35% 95.04% 111.00% 100.00%
Total Cost 267,637 276,449 439,916 301,241 289,656 228,349 299,303 -7.20%
  QoQ % -3.19% -37.16% 46.03% 4.00% 26.85% -23.71% -
  Horiz. % 89.42% 92.36% 146.98% 100.65% 96.78% 76.29% 100.00%
Net Worth 3,971,890 3,939,488 3,840,355 3,707,728 3,632,703 3,581,105 3,431,150 10.28%
  QoQ % 0.82% 2.58% 3.58% 2.07% 1.44% 4.37% -
  Horiz. % 115.76% 114.82% 111.93% 108.06% 105.87% 104.37% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 19,318 - 53,127 - 22,847 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 84.56% 0.00% 232.53% 0.00% 100.00% - -
Div Payout % 48.26 % - % 38.59 % - % 33.00 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 146.24% 0.00% 116.94% 0.00% 100.00% - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 3,971,890 3,939,488 3,840,355 3,707,728 3,632,703 3,581,105 3,431,150 10.28%
  QoQ % 0.82% 2.58% 3.58% 2.07% 1.44% 4.37% -
  Horiz. % 115.76% 114.82% 111.93% 108.06% 105.87% 104.37% 100.00%
NOSH 772,741 770,937 758,963 761,340 761,573 758,708 759,104 1.20%
  QoQ % 0.23% 1.58% -0.31% -0.03% 0.38% -0.05% -
  Horiz. % 101.80% 101.56% 99.98% 100.29% 100.33% 99.95% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 12.46 % 14.78 % 24.02 % 18.70 % 19.65 % 31.40 % 26.60 % -39.77%
  QoQ % -15.70% -38.47% 28.45% -4.83% -37.42% 18.05% -
  Horiz. % 46.84% 55.56% 90.30% 70.30% 73.87% 118.05% 100.00%
ROE 1.01 % 1.34 % 3.58 % 1.87 % 1.91 % 2.82 % 3.06 % -52.34%
  QoQ % -24.63% -62.57% 91.44% -2.09% -32.27% -7.84% -
  Horiz. % 33.01% 43.79% 116.99% 61.11% 62.42% 92.16% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 39.56 42.08 76.29 48.67 47.34 43.88 53.72 -18.50%
  QoQ % -5.99% -44.84% 56.75% 2.81% 7.89% -18.32% -
  Horiz. % 73.64% 78.33% 142.01% 90.60% 88.12% 81.68% 100.00%
EPS 5.18 6.83 18.14 9.10 9.09 13.32 13.84 -48.16%
  QoQ % -24.16% -62.35% 99.34% 0.11% -31.76% -3.76% -
  Horiz. % 37.43% 49.35% 131.07% 65.75% 65.68% 96.24% 100.00%
DPS 2.50 0.00 7.00 0.00 3.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 83.33% 0.00% 233.33% 0.00% 100.00% - -
NAPS 5.1400 5.1100 5.0600 4.8700 4.7700 4.7200 4.5200 8.97%
  QoQ % 0.59% 0.99% 3.90% 2.10% 1.06% 4.42% -
  Horiz. % 113.72% 113.05% 111.95% 107.74% 105.53% 104.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 897,358
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 34.07 36.15 64.52 41.29 40.17 37.10 45.44 -17.51%
  QoQ % -5.75% -43.97% 56.26% 2.79% 8.27% -18.35% -
  Horiz. % 74.98% 79.56% 141.99% 90.87% 88.40% 81.65% 100.00%
EPS 4.46 5.87 15.34 7.72 7.71 11.26 11.71 -47.55%
  QoQ % -24.02% -61.73% 98.70% 0.13% -31.53% -3.84% -
  Horiz. % 38.09% 50.13% 131.00% 65.93% 65.84% 96.16% 100.00%
DPS 2.15 0.00 5.92 0.00 2.55 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 84.31% 0.00% 232.16% 0.00% 100.00% - -
NAPS 4.4262 4.3901 4.2796 4.1318 4.0482 3.9907 3.8236 10.28%
  QoQ % 0.82% 2.58% 3.58% 2.07% 1.44% 4.37% -
  Horiz. % 115.76% 114.82% 111.93% 108.06% 105.87% 104.37% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 9.9100 10.1400 10.0000 9.9300 11.6000 10.8000 11.0400 -
P/RPS 25.05 24.10 13.11 20.40 24.51 24.62 20.55 14.15%
  QoQ % 3.94% 83.83% -35.74% -16.77% -0.45% 19.81% -
  Horiz. % 121.90% 117.27% 63.80% 99.27% 119.27% 119.81% 100.00%
P/EPS 191.31 148.46 55.13 109.12 127.61 81.08 79.77 79.46%
  QoQ % 28.86% 169.29% -49.48% -14.49% 57.39% 1.64% -
  Horiz. % 239.83% 186.11% 69.11% 136.79% 159.97% 101.64% 100.00%
EY 0.52 0.67 1.81 0.92 0.78 1.23 1.25 -44.36%
  QoQ % -22.39% -62.98% 96.74% 17.95% -36.59% -1.60% -
  Horiz. % 41.60% 53.60% 144.80% 73.60% 62.40% 98.40% 100.00%
DY 0.25 0.00 0.70 0.00 0.26 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 96.15% 0.00% 269.23% 0.00% 100.00% - -
P/NAPS 1.93 1.98 1.98 2.04 2.43 2.29 2.44 -14.51%
  QoQ % -2.53% 0.00% -2.94% -16.05% 6.11% -6.15% -
  Horiz. % 79.10% 81.15% 81.15% 83.61% 99.59% 93.85% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 27/05/15 25/02/15 20/11/14 27/08/14 28/05/14 26/02/14 -
Price 8.9200 9.8800 10.2200 10.4600 10.2000 11.3200 10.5000 -
P/RPS 22.55 23.48 13.40 21.49 21.55 25.80 19.55 10.01%
  QoQ % -3.96% 75.22% -37.65% -0.28% -16.47% 31.97% -
  Horiz. % 115.35% 120.10% 68.54% 109.92% 110.23% 131.97% 100.00%
P/EPS 172.20 144.66 56.34 114.95 112.21 84.98 75.87 72.97%
  QoQ % 19.04% 156.76% -50.99% 2.44% 32.04% 12.01% -
  Horiz. % 226.97% 190.67% 74.26% 151.51% 147.90% 112.01% 100.00%
EY 0.58 0.69 1.77 0.87 0.89 1.18 1.32 -42.29%
  QoQ % -15.94% -61.02% 103.45% -2.25% -24.58% -10.61% -
  Horiz. % 43.94% 52.27% 134.09% 65.91% 67.42% 89.39% 100.00%
DY 0.28 0.00 0.68 0.00 0.29 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 96.55% 0.00% 234.48% 0.00% 100.00% - -
P/NAPS 1.74 1.93 2.02 2.15 2.14 2.40 2.32 -17.50%
  QoQ % -9.84% -4.46% -6.05% 0.47% -10.83% 3.45% -
  Horiz. % 75.00% 83.19% 87.07% 92.67% 92.24% 103.45% 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.
 


 

1849 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7850.00 
 KOTRA 1.800.00 
 UCREST 0.2350.00 
 PINEAPP 0.330.00 
 PUC 0.0850.00 
 WILLOW 0.430.00 
 IRIS 0.150.00 
 BTECH 0.2450.00 
 3A 0.840.00 
 TENAGA-C57 0.140.00 
Partners & Brokers