Highlights

[GENP] QoQ 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 -     189.04%    YoY -     20.72%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 370,534 360,508 332,885 407,786 342,450 290,734 343,039 5.27%
  QoQ % 2.78% 8.30% -18.37% 19.08% 17.79% -15.25% -
  Horiz. % 108.02% 105.09% 97.04% 118.87% 99.83% 84.75% 100.00%
PBT 104,756 92,951 144,699 144,671 43,975 53,294 58,385 47.60%
  QoQ % 12.70% -35.76% 0.02% 228.98% -17.49% -8.72% -
  Horiz. % 179.42% 159.20% 247.84% 247.79% 75.32% 91.28% 100.00%
Tax -35,463 -22,099 -40,163 -36,188 -16,431 -12,755 -15,088 76.69%
  QoQ % -60.47% 44.98% -10.98% -120.24% -28.82% 15.46% -
  Horiz. % 235.04% 146.47% 266.19% 239.85% 108.90% 84.54% 100.00%
NP 69,293 70,852 104,536 108,483 27,544 40,539 43,297 36.78%
  QoQ % -2.20% -32.22% -3.64% 293.85% -32.06% -6.37% -
  Horiz. % 160.04% 163.64% 241.44% 250.56% 63.62% 93.63% 100.00%
NP to SH 69,282 69,227 101,060 105,060 36,348 42,364 44,025 35.26%
  QoQ % 0.08% -31.50% -3.81% 189.04% -14.20% -3.77% -
  Horiz. % 157.37% 157.24% 229.55% 238.64% 82.56% 96.23% 100.00%
Tax Rate 33.85 % 23.77 % 27.76 % 25.01 % 37.36 % 23.93 % 25.84 % 19.70%
  QoQ % 42.41% -14.37% 11.00% -33.06% 56.12% -7.39% -
  Horiz. % 131.00% 91.99% 107.43% 96.79% 144.58% 92.61% 100.00%
Total Cost 301,241 289,656 228,349 299,303 314,906 250,195 299,742 0.33%
  QoQ % 4.00% 26.85% -23.71% -4.95% 25.86% -16.53% -
  Horiz. % 100.50% 96.64% 76.18% 99.85% 105.06% 83.47% 100.00%
Net Worth 3,707,728 3,632,703 3,581,105 3,431,150 3,399,562 3,469,596 3,461,275 4.69%
  QoQ % 2.07% 1.44% 4.37% 0.93% -2.02% 0.24% -
  Horiz. % 107.12% 104.95% 103.46% 99.13% 98.22% 100.24% 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 - 22,847 - - 333,885 28,470 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 1,072.75% 0.00% -
  Horiz. % 0.00% 80.25% 0.00% 0.00% 1,172.75% 100.00% -
Div Payout % - % 33.00 % - % - % 918.58 % 67.20 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 1,266.93% 0.00% -
  Horiz. % 0.00% 49.11% 0.00% 0.00% 1,366.93% 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 3,707,728 3,632,703 3,581,105 3,431,150 3,399,562 3,469,596 3,461,275 4.69%
  QoQ % 2.07% 1.44% 4.37% 0.93% -2.02% 0.24% -
  Horiz. % 107.12% 104.95% 103.46% 99.13% 98.22% 100.24% 100.00%
NOSH 761,340 761,573 758,708 759,104 758,830 759,211 759,051 0.20%
  QoQ % -0.03% 0.38% -0.05% 0.04% -0.05% 0.02% -
  Horiz. % 100.30% 100.33% 99.95% 100.01% 99.97% 100.02% 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 18.70 % 19.65 % 31.40 % 26.60 % 8.04 % 13.94 % 12.62 % 29.94%
  QoQ % -4.83% -37.42% 18.05% 230.85% -42.32% 10.46% -
  Horiz. % 148.18% 155.71% 248.81% 210.78% 63.71% 110.46% 100.00%
ROE 1.87 % 1.91 % 2.82 % 3.06 % 1.07 % 1.22 % 1.27 % 29.40%
  QoQ % -2.09% -32.27% -7.84% 185.98% -12.30% -3.94% -
  Horiz. % 147.24% 150.39% 222.05% 240.94% 84.25% 96.06% 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 48.67 47.34 43.88 53.72 45.13 38.29 45.19 5.07%
  QoQ % 2.81% 7.89% -18.32% 19.03% 17.86% -15.27% -
  Horiz. % 107.70% 104.76% 97.10% 118.88% 99.87% 84.73% 100.00%
EPS 9.10 9.09 13.32 13.84 4.79 5.58 5.80 34.99%
  QoQ % 0.11% -31.76% -3.76% 188.94% -14.16% -3.79% -
  Horiz. % 156.90% 156.72% 229.66% 238.62% 82.59% 96.21% 100.00%
DPS 0.00 3.00 0.00 0.00 44.00 3.75 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 1,073.33% 0.00% -
  Horiz. % 0.00% 80.00% 0.00% 0.00% 1,173.33% 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 41.29 40.17 37.10 45.44 38.16 32.40 38.23 5.26%
  QoQ % 2.79% 8.27% -18.35% 19.08% 17.78% -15.25% -
  Horiz. % 108.00% 105.07% 97.04% 118.86% 99.82% 84.75% 100.00%
EPS 7.72 7.71 11.26 11.71 4.05 4.72 4.91 35.18%
  QoQ % 0.13% -31.53% -3.84% 189.14% -14.19% -3.87% -
  Horiz. % 157.23% 157.03% 229.33% 238.49% 82.48% 96.13% 100.00%
DPS 0.00 2.55 0.00 0.00 37.21 3.17 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 1,073.82% 0.00% -
  Horiz. % 0.00% 80.44% 0.00% 0.00% 1,173.82% 100.00% -
NAPS 4.1318 4.0482 3.9907 3.8236 3.7884 3.8665 3.8572 4.69%
  QoQ % 2.07% 1.44% 4.37% 0.93% -2.02% 0.24% -
  Horiz. % 107.12% 104.95% 103.46% 99.13% 98.22% 100.24% 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 20.40 24.51 24.62 20.55 20.83 24.10 19.14 4.34%
  QoQ % -16.77% -0.45% 19.81% -1.34% -13.57% 25.91% -
  Horiz. % 106.58% 128.06% 128.63% 107.37% 108.83% 125.91% 100.00%
P/EPS 109.12 127.61 81.08 79.77 196.24 165.41 149.14 -18.79%
  QoQ % -14.49% 57.39% 1.64% -59.35% 18.64% 10.91% -
  Horiz. % 73.17% 85.56% 54.37% 53.49% 131.58% 110.91% 100.00%
EY 0.92 0.78 1.23 1.25 0.51 0.60 0.67 23.52%
  QoQ % 17.95% -36.59% -1.60% 145.10% -15.00% -10.45% -
  Horiz. % 137.31% 116.42% 183.58% 186.57% 76.12% 89.55% 100.00%
DY 0.00 0.26 0.00 0.00 4.68 0.41 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 1,041.46% 0.00% -
  Horiz. % 0.00% 63.41% 0.00% 0.00% 1,141.46% 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 21.49 21.55 25.80 19.55 23.89 23.50 19.91 5.22%
  QoQ % -0.28% -16.47% 31.97% -18.17% 1.66% 18.03% -
  Horiz. % 107.94% 108.24% 129.58% 98.19% 119.99% 118.03% 100.00%
P/EPS 114.95 112.21 84.98 75.87 225.05 161.29 155.17 -18.11%
  QoQ % 2.44% 32.04% 12.01% -66.29% 39.53% 3.94% -
  Horiz. % 74.08% 72.31% 54.77% 48.89% 145.03% 103.94% 100.00%
EY 0.87 0.89 1.18 1.32 0.44 0.62 0.64 22.69%
  QoQ % -2.25% -24.58% -10.61% 200.00% -29.03% -3.12% -
  Horiz. % 135.94% 139.06% 184.38% 206.25% 68.75% 96.88% 100.00%
DY 0.00 0.29 0.00 0.00 4.08 0.42 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 871.43% 0.00% -
  Horiz. % 0.00% 69.05% 0.00% 0.00% 971.43% 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.
 


 

170  148  494  1370 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.125+0.005 
 ISTONE 0.23-0.015 
 NETX 0.0150.00 
 KNM 0.385-0.005 
 HOMERIZ-WB 0.28-0.025 
 GPACKET 0.435+0.03 
 ARMADA 0.235-0.005 
 IMPIANA 0.0250.00 
 HSI-H6R 0.39+0.025 
 PCHEM-C33 0.03-0.01 
Partners & Brokers