Highlights

[GENP] QoQ Quarter Result on 2013-03-31 [#1]

Stock [GENP]: GENTING PLANTATIONS BHD
Announcement Date 29-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     -49.41%    YoY -     -44.13%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 407,786 342,450 290,734 343,039 340,142 326,569 294,043 24.29%
  QoQ % 19.08% 17.79% -15.25% 0.85% 4.16% 11.06% -
  Horiz. % 138.68% 116.46% 98.87% 116.66% 115.68% 111.06% 100.00%
PBT 144,671 43,975 53,294 58,385 98,963 112,995 87,872 39.30%
  QoQ % 228.98% -17.49% -8.72% -41.00% -12.42% 28.59% -
  Horiz. % 164.64% 50.04% 60.65% 66.44% 112.62% 128.59% 100.00%
Tax -36,188 -16,431 -12,755 -15,088 -12,614 -22,152 -20,479 46.01%
  QoQ % -120.24% -28.82% 15.46% -19.61% 43.06% -8.17% -
  Horiz. % 176.71% 80.23% 62.28% 73.68% 61.59% 108.17% 100.00%
NP 108,483 27,544 40,539 43,297 86,349 90,843 67,393 37.23%
  QoQ % 293.85% -32.06% -6.37% -49.86% -4.95% 34.80% -
  Horiz. % 160.97% 40.87% 60.15% 64.25% 128.13% 134.80% 100.00%
NP to SH 105,060 36,348 42,364 44,025 87,026 91,408 69,835 31.20%
  QoQ % 189.04% -14.20% -3.77% -49.41% -4.79% 30.89% -
  Horiz. % 150.44% 52.05% 60.66% 63.04% 124.62% 130.89% 100.00%
Tax Rate 25.01 % 37.36 % 23.93 % 25.84 % 12.75 % 19.60 % 23.31 % 4.79%
  QoQ % -33.06% 56.12% -7.39% 102.67% -34.95% -15.92% -
  Horiz. % 107.29% 160.27% 102.66% 110.85% 54.70% 84.08% 100.00%
Total Cost 299,303 314,906 250,195 299,742 253,793 235,726 226,650 20.30%
  QoQ % -4.95% 25.86% -16.53% 18.10% 7.66% 4.00% -
  Horiz. % 132.06% 138.94% 110.39% 132.25% 111.98% 104.00% 100.00%
Net Worth 3,431,150 3,399,562 3,469,596 3,461,275 3,421,859 3,345,305 3,294,390 2.74%
  QoQ % 0.93% -2.02% 0.24% 1.15% 2.29% 1.55% -
  Horiz. % 104.15% 103.19% 105.32% 105.07% 103.87% 101.55% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - 333,885 28,470 - 62,594 - 32,260 -
  QoQ % 0.00% 1,072.75% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 1,034.96% 88.25% 0.00% 194.03% 0.00% 100.00%
Div Payout % - % 918.58 % 67.20 % - % 71.93 % - % 46.20 % -
  QoQ % 0.00% 1,266.93% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 1,988.27% 145.45% 0.00% 155.69% 0.00% 100.00%
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 3,431,150 3,399,562 3,469,596 3,461,275 3,421,859 3,345,305 3,294,390 2.74%
  QoQ % 0.93% -2.02% 0.24% 1.15% 2.29% 1.55% -
  Horiz. % 104.15% 103.19% 105.32% 105.07% 103.87% 101.55% 100.00%
NOSH 759,104 758,830 759,211 759,051 758,727 758,572 759,076 0.00%
  QoQ % 0.04% -0.05% 0.02% 0.04% 0.02% -0.07% -
  Horiz. % 100.00% 99.97% 100.02% 100.00% 99.95% 99.93% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 26.60 % 8.04 % 13.94 % 12.62 % 25.39 % 27.82 % 22.92 % 10.41%
  QoQ % 230.85% -42.32% 10.46% -50.30% -8.73% 21.38% -
  Horiz. % 116.06% 35.08% 60.82% 55.06% 110.78% 121.38% 100.00%
ROE 3.06 % 1.07 % 1.22 % 1.27 % 2.54 % 2.73 % 2.12 % 27.63%
  QoQ % 185.98% -12.30% -3.94% -50.00% -6.96% 28.77% -
  Horiz. % 144.34% 50.47% 57.55% 59.91% 119.81% 128.77% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 53.72 45.13 38.29 45.19 44.83 43.05 38.74 24.28%
  QoQ % 19.03% 17.86% -15.27% 0.80% 4.13% 11.13% -
  Horiz. % 138.67% 116.49% 98.84% 116.65% 115.72% 111.13% 100.00%
EPS 13.84 4.79 5.58 5.80 11.47 12.05 9.20 31.19%
  QoQ % 188.94% -14.16% -3.79% -49.43% -4.81% 30.98% -
  Horiz. % 150.43% 52.07% 60.65% 63.04% 124.67% 130.98% 100.00%
DPS 0.00 44.00 3.75 0.00 8.25 0.00 4.25 -
  QoQ % 0.00% 1,073.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 1,035.29% 88.24% 0.00% 194.12% 0.00% 100.00%
NAPS 4.5200 4.4800 4.5700 4.5600 4.5100 4.4100 4.3400 2.74%
  QoQ % 0.89% -1.97% 0.22% 1.11% 2.27% 1.61% -
  Horiz. % 104.15% 103.23% 105.30% 105.07% 103.92% 101.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 897,358
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 45.44 38.16 32.40 38.23 37.90 36.39 32.77 24.27%
  QoQ % 19.08% 17.78% -15.25% 0.87% 4.15% 11.05% -
  Horiz. % 138.66% 116.45% 98.87% 116.66% 115.65% 111.05% 100.00%
EPS 11.71 4.05 4.72 4.91 9.70 10.19 7.78 31.24%
  QoQ % 189.14% -14.19% -3.87% -49.38% -4.81% 30.98% -
  Horiz. % 150.51% 52.06% 60.67% 63.11% 124.68% 130.98% 100.00%
DPS 0.00 37.21 3.17 0.00 6.98 0.00 3.60 -
  QoQ % 0.00% 1,073.82% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 1,033.61% 88.06% 0.00% 193.89% 0.00% 100.00%
NAPS 3.8236 3.7884 3.8665 3.8572 3.8133 3.7279 3.6712 2.74%
  QoQ % 0.93% -2.02% 0.24% 1.15% 2.29% 1.54% -
  Horiz. % 104.15% 103.19% 105.32% 105.07% 103.87% 101.54% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 11.0400 9.4000 9.2300 8.6500 9.0000 9.2000 9.3000 -
P/RPS 20.55 20.83 24.10 19.14 20.08 21.37 24.01 -9.83%
  QoQ % -1.34% -13.57% 25.91% -4.68% -6.04% -11.00% -
  Horiz. % 85.59% 86.76% 100.37% 79.72% 83.63% 89.00% 100.00%
P/EPS 79.77 196.24 165.41 149.14 78.47 76.35 101.09 -14.57%
  QoQ % -59.35% 18.64% 10.91% 90.06% 2.78% -24.47% -
  Horiz. % 78.91% 194.12% 163.63% 147.53% 77.62% 75.53% 100.00%
EY 1.25 0.51 0.60 0.67 1.27 1.31 0.99 16.77%
  QoQ % 145.10% -15.00% -10.45% -47.24% -3.05% 32.32% -
  Horiz. % 126.26% 51.52% 60.61% 67.68% 128.28% 132.32% 100.00%
DY 0.00 4.68 0.41 0.00 0.92 0.00 0.46 -
  QoQ % 0.00% 1,041.46% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 1,017.39% 89.13% 0.00% 200.00% 0.00% 100.00%
P/NAPS 2.44 2.10 2.02 1.90 2.00 2.09 2.14 9.11%
  QoQ % 16.19% 3.96% 6.32% -5.00% -4.31% -2.34% -
  Horiz. % 114.02% 98.13% 94.39% 88.79% 93.46% 97.66% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 27/11/13 28/08/13 29/05/13 27/02/13 28/11/12 28/08/12 -
Price 10.5000 10.7800 9.0000 9.0000 8.4700 8.4800 9.3400 -
P/RPS 19.55 23.89 23.50 19.91 18.89 19.70 24.11 -13.01%
  QoQ % -18.17% 1.66% 18.03% 5.40% -4.11% -18.29% -
  Horiz. % 81.09% 99.09% 97.47% 82.58% 78.35% 81.71% 100.00%
P/EPS 75.87 225.05 161.29 155.17 73.84 70.37 101.52 -17.60%
  QoQ % -66.29% 39.53% 3.94% 110.14% 4.93% -30.68% -
  Horiz. % 74.73% 221.68% 158.88% 152.85% 72.73% 69.32% 100.00%
EY 1.32 0.44 0.62 0.64 1.35 1.42 0.99 21.08%
  QoQ % 200.00% -29.03% -3.12% -52.59% -4.93% 43.43% -
  Horiz. % 133.33% 44.44% 62.63% 64.65% 136.36% 143.43% 100.00%
DY 0.00 4.08 0.42 0.00 0.97 0.00 0.46 -
  QoQ % 0.00% 871.43% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 886.96% 91.30% 0.00% 210.87% 0.00% 100.00%
P/NAPS 2.32 2.41 1.97 1.97 1.88 1.92 2.15 5.19%
  QoQ % -3.73% 22.34% 0.00% 4.79% -2.08% -10.70% -
  Horiz. % 107.91% 112.09% 91.63% 91.63% 87.44% 89.30% 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.
 


 

308  386  539  949 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.125+0.005 
 SAPNRG 0.305-0.005 
 KNM 0.365-0.005 
 HSI-C5J 0.10-0.035 
 HSI-C5P 0.27-0.03 
 GPACKET 0.505+0.045 
 NETX 0.015-0.005 
 VELESTO 0.315-0.005 
 IRIS 0.155+0.01 
 ISTONE 0.205-0.015 
Partners & Brokers