Highlights

[GENP] QoQ Quarter Result on 2014-12-31 [#4]

Stock [GENP]: GENTING PLANTATIONS BHD
Announcement Date 25-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     98.72%    YoY -     31.05%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 320,399 305,730 324,398 579,012 370,534 360,508 332,885 -2.51%
  QoQ % 4.80% -5.75% -43.97% 56.26% 2.78% 8.30% -
  Horiz. % 96.25% 91.84% 97.45% 173.94% 111.31% 108.30% 100.00%
PBT 55,076 55,564 66,552 177,380 104,756 92,951 144,699 -47.45%
  QoQ % -0.88% -16.51% -62.48% 69.33% 12.70% -35.76% -
  Horiz. % 38.06% 38.40% 45.99% 122.59% 72.40% 64.24% 100.00%
Tax -15,994 -17,471 -18,603 -38,284 -35,463 -22,099 -40,163 -45.84%
  QoQ % 8.45% 6.09% 51.41% -7.95% -60.47% 44.98% -
  Horiz. % 39.82% 43.50% 46.32% 95.32% 88.30% 55.02% 100.00%
NP 39,082 38,093 47,949 139,096 69,293 70,852 104,536 -48.07%
  QoQ % 2.60% -20.56% -65.53% 100.74% -2.20% -32.22% -
  Horiz. % 37.39% 36.44% 45.87% 133.06% 66.29% 67.78% 100.00%
NP to SH 37,667 40,028 52,655 137,676 69,282 69,227 101,060 -48.18%
  QoQ % -5.90% -23.98% -61.75% 98.72% 0.08% -31.50% -
  Horiz. % 37.27% 39.61% 52.10% 136.23% 68.56% 68.50% 100.00%
Tax Rate 29.04 % 31.44 % 27.95 % 21.58 % 33.85 % 23.77 % 27.76 % 3.05%
  QoQ % -7.63% 12.49% 29.52% -36.25% 42.41% -14.37% -
  Horiz. % 104.61% 113.26% 100.68% 77.74% 121.94% 85.63% 100.00%
Total Cost 281,317 267,637 276,449 439,916 301,241 289,656 228,349 14.91%
  QoQ % 5.11% -3.19% -37.16% 46.03% 4.00% 26.85% -
  Horiz. % 123.20% 117.21% 121.06% 192.65% 131.92% 126.85% 100.00%
Net Worth 4,005,978 3,971,890 3,939,488 3,840,355 3,707,728 3,632,703 3,581,105 7.75%
  QoQ % 0.86% 0.82% 2.58% 3.58% 2.07% 1.44% -
  Horiz. % 111.86% 110.91% 110.01% 107.24% 103.54% 101.44% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - 19,318 - 53,127 - 22,847 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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. % 0.00% 146.24% 0.00% 116.94% 0.00% 100.00% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 4,005,978 3,971,890 3,939,488 3,840,355 3,707,728 3,632,703 3,581,105 7.75%
  QoQ % 0.86% 0.82% 2.58% 3.58% 2.07% 1.44% -
  Horiz. % 111.86% 110.91% 110.01% 107.24% 103.54% 101.44% 100.00%
NOSH 771,864 772,741 770,937 758,963 761,340 761,573 758,708 1.15%
  QoQ % -0.11% 0.23% 1.58% -0.31% -0.03% 0.38% -
  Horiz. % 101.73% 101.85% 101.61% 100.03% 100.35% 100.38% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 12.20 % 12.46 % 14.78 % 24.02 % 18.70 % 19.65 % 31.40 % -46.72%
  QoQ % -2.09% -15.70% -38.47% 28.45% -4.83% -37.42% -
  Horiz. % 38.85% 39.68% 47.07% 76.50% 59.55% 62.58% 100.00%
ROE 0.94 % 1.01 % 1.34 % 3.58 % 1.87 % 1.91 % 2.82 % -51.89%
  QoQ % -6.93% -24.63% -62.57% 91.44% -2.09% -32.27% -
  Horiz. % 33.33% 35.82% 47.52% 126.95% 66.31% 67.73% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 41.51 39.56 42.08 76.29 48.67 47.34 43.88 -3.63%
  QoQ % 4.93% -5.99% -44.84% 56.75% 2.81% 7.89% -
  Horiz. % 94.60% 90.15% 95.90% 173.86% 110.92% 107.89% 100.00%
EPS 4.88 5.18 6.83 18.14 9.10 9.09 13.32 -48.77%
  QoQ % -5.79% -24.16% -62.35% 99.34% 0.11% -31.76% -
  Horiz. % 36.64% 38.89% 51.28% 136.19% 68.32% 68.24% 100.00%
DPS 0.00 2.50 0.00 7.00 0.00 3.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 83.33% 0.00% 233.33% 0.00% 100.00% -
NAPS 5.1900 5.1400 5.1100 5.0600 4.8700 4.7700 4.7200 6.53%
  QoQ % 0.97% 0.59% 0.99% 3.90% 2.10% 1.06% -
  Horiz. % 109.96% 108.90% 108.26% 107.20% 103.18% 101.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 897,358
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 35.70 34.07 36.15 64.52 41.29 40.17 37.10 -2.53%
  QoQ % 4.78% -5.75% -43.97% 56.26% 2.79% 8.27% -
  Horiz. % 96.23% 91.83% 97.44% 173.91% 111.29% 108.27% 100.00%
EPS 4.20 4.46 5.87 15.34 7.72 7.71 11.26 -48.15%
  QoQ % -5.83% -24.02% -61.73% 98.70% 0.13% -31.53% -
  Horiz. % 37.30% 39.61% 52.13% 136.23% 68.56% 68.47% 100.00%
DPS 0.00 2.15 0.00 5.92 0.00 2.55 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 84.31% 0.00% 232.16% 0.00% 100.00% -
NAPS 4.4642 4.4262 4.3901 4.2796 4.1318 4.0482 3.9907 7.75%
  QoQ % 0.86% 0.82% 2.58% 3.58% 2.07% 1.44% -
  Horiz. % 111.87% 110.91% 110.01% 107.24% 103.54% 101.44% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 9.9100 9.9100 10.1400 10.0000 9.9300 11.6000 10.8000 -
P/RPS 23.87 25.05 24.10 13.11 20.40 24.51 24.62 -2.04%
  QoQ % -4.71% 3.94% 83.83% -35.74% -16.77% -0.45% -
  Horiz. % 96.95% 101.75% 97.89% 53.25% 82.86% 99.55% 100.00%
P/EPS 203.07 191.31 148.46 55.13 109.12 127.61 81.08 84.32%
  QoQ % 6.15% 28.86% 169.29% -49.48% -14.49% 57.39% -
  Horiz. % 250.46% 235.95% 183.10% 67.99% 134.58% 157.39% 100.00%
EY 0.49 0.52 0.67 1.81 0.92 0.78 1.23 -45.83%
  QoQ % -5.77% -22.39% -62.98% 96.74% 17.95% -36.59% -
  Horiz. % 39.84% 42.28% 54.47% 147.15% 74.80% 63.41% 100.00%
DY 0.00 0.25 0.00 0.70 0.00 0.26 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 96.15% 0.00% 269.23% 0.00% 100.00% -
P/NAPS 1.91 1.93 1.98 1.98 2.04 2.43 2.29 -11.38%
  QoQ % -1.04% -2.53% 0.00% -2.94% -16.05% 6.11% -
  Horiz. % 83.41% 84.28% 86.46% 86.46% 89.08% 106.11% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 25/11/15 25/08/15 27/05/15 25/02/15 20/11/14 27/08/14 28/05/14 -
Price 10.2400 8.9200 9.8800 10.2200 10.4600 10.2000 11.3200 -
P/RPS 24.67 22.55 23.48 13.40 21.49 21.55 25.80 -2.94%
  QoQ % 9.40% -3.96% 75.22% -37.65% -0.28% -16.47% -
  Horiz. % 95.62% 87.40% 91.01% 51.94% 83.29% 83.53% 100.00%
P/EPS 209.84 172.20 144.66 56.34 114.95 112.21 84.98 82.59%
  QoQ % 21.86% 19.04% 156.76% -50.99% 2.44% 32.04% -
  Horiz. % 246.93% 202.64% 170.23% 66.30% 135.27% 132.04% 100.00%
EY 0.48 0.58 0.69 1.77 0.87 0.89 1.18 -45.07%
  QoQ % -17.24% -15.94% -61.02% 103.45% -2.25% -24.58% -
  Horiz. % 40.68% 49.15% 58.47% 150.00% 73.73% 75.42% 100.00%
DY 0.00 0.28 0.00 0.68 0.00 0.29 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 96.55% 0.00% 234.48% 0.00% 100.00% -
P/NAPS 1.97 1.74 1.93 2.02 2.15 2.14 2.40 -12.32%
  QoQ % 13.22% -9.84% -4.46% -6.05% 0.47% -10.83% -
  Horiz. % 82.08% 72.50% 80.42% 84.17% 89.58% 89.17% 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.
 


 

57  100  327  1698 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.13+0.01 
 IRIS 0.155+0.01 
 KNM 0.370.00 
 WCT-WE 0.1350.00 
 BARAKAH 0.060.00 
 GPACKET 0.475+0.015 
 HTPADU 1.25-0.01 
 EAH 0.01-0.005 
 PWORTH 0.07+0.005 
 WIDAD-WA 0.090.00 
Partners & Brokers