Highlights

[GENP] QoQ Quarter Result on 2014-03-31 [#1]

Stock [GENP]: GENTING PLANTATIONS BHD
Announcement Date 28-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     -3.81%    YoY -     129.55%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 579,012 370,534 360,508 332,885 407,786 342,450 290,734 58.09%
  QoQ % 56.26% 2.78% 8.30% -18.37% 19.08% 17.79% -
  Horiz. % 199.16% 127.45% 124.00% 114.50% 140.26% 117.79% 100.00%
PBT 177,380 104,756 92,951 144,699 144,671 43,975 53,294 122.43%
  QoQ % 69.33% 12.70% -35.76% 0.02% 228.98% -17.49% -
  Horiz. % 332.83% 196.56% 174.41% 271.51% 271.46% 82.51% 100.00%
Tax -38,284 -35,463 -22,099 -40,163 -36,188 -16,431 -12,755 107.66%
  QoQ % -7.95% -60.47% 44.98% -10.98% -120.24% -28.82% -
  Horiz. % 300.15% 278.03% 173.26% 314.88% 283.72% 128.82% 100.00%
NP 139,096 69,293 70,852 104,536 108,483 27,544 40,539 126.98%
  QoQ % 100.74% -2.20% -32.22% -3.64% 293.85% -32.06% -
  Horiz. % 343.12% 170.93% 174.77% 257.87% 267.60% 67.94% 100.00%
NP to SH 137,676 69,282 69,227 101,060 105,060 36,348 42,364 118.93%
  QoQ % 98.72% 0.08% -31.50% -3.81% 189.04% -14.20% -
  Horiz. % 324.98% 163.54% 163.41% 238.55% 247.99% 85.80% 100.00%
Tax Rate 21.58 % 33.85 % 23.77 % 27.76 % 25.01 % 37.36 % 23.93 % -6.64%
  QoQ % -36.25% 42.41% -14.37% 11.00% -33.06% 56.12% -
  Horiz. % 90.18% 141.45% 99.33% 116.01% 104.51% 156.12% 100.00%
Total Cost 439,916 301,241 289,656 228,349 299,303 314,906 250,195 45.53%
  QoQ % 46.03% 4.00% 26.85% -23.71% -4.95% 25.86% -
  Horiz. % 175.83% 120.40% 115.77% 91.27% 119.63% 125.86% 100.00%
Net Worth 3,840,355 3,707,728 3,632,703 3,581,105 3,431,150 3,399,562 3,469,596 6.98%
  QoQ % 3.58% 2.07% 1.44% 4.37% 0.93% -2.02% -
  Horiz. % 110.69% 106.86% 104.70% 103.21% 98.89% 97.98% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 53,127 - 22,847 - - 333,885 28,470 51.40%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 1,072.75% -
  Horiz. % 186.61% 0.00% 80.25% 0.00% 0.00% 1,172.75% 100.00%
Div Payout % 38.59 % - % 33.00 % - % - % 918.58 % 67.20 % -30.84%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 1,266.93% -
  Horiz. % 57.43% 0.00% 49.11% 0.00% 0.00% 1,366.93% 100.00%
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 3,840,355 3,707,728 3,632,703 3,581,105 3,431,150 3,399,562 3,469,596 6.98%
  QoQ % 3.58% 2.07% 1.44% 4.37% 0.93% -2.02% -
  Horiz. % 110.69% 106.86% 104.70% 103.21% 98.89% 97.98% 100.00%
NOSH 758,963 761,340 761,573 758,708 759,104 758,830 759,211 -0.02%
  QoQ % -0.31% -0.03% 0.38% -0.05% 0.04% -0.05% -
  Horiz. % 99.97% 100.28% 100.31% 99.93% 99.99% 99.95% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 24.02 % 18.70 % 19.65 % 31.40 % 26.60 % 8.04 % 13.94 % 43.59%
  QoQ % 28.45% -4.83% -37.42% 18.05% 230.85% -42.32% -
  Horiz. % 172.31% 134.15% 140.96% 225.25% 190.82% 57.68% 100.00%
ROE 3.58 % 1.87 % 1.91 % 2.82 % 3.06 % 1.07 % 1.22 % 104.56%
  QoQ % 91.44% -2.09% -32.27% -7.84% 185.98% -12.30% -
  Horiz. % 293.44% 153.28% 156.56% 231.15% 250.82% 87.70% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 76.29 48.67 47.34 43.88 53.72 45.13 38.29 58.14%
  QoQ % 56.75% 2.81% 7.89% -18.32% 19.03% 17.86% -
  Horiz. % 199.24% 127.11% 123.64% 114.60% 140.30% 117.86% 100.00%
EPS 18.14 9.10 9.09 13.32 13.84 4.79 5.58 118.98%
  QoQ % 99.34% 0.11% -31.76% -3.76% 188.94% -14.16% -
  Horiz. % 325.09% 163.08% 162.90% 238.71% 248.03% 85.84% 100.00%
DPS 7.00 0.00 3.00 0.00 0.00 44.00 3.75 51.43%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 1,073.33% -
  Horiz. % 186.67% 0.00% 80.00% 0.00% 0.00% 1,173.33% 100.00%
NAPS 5.0600 4.8700 4.7700 4.7200 4.5200 4.4800 4.5700 7.01%
  QoQ % 3.90% 2.10% 1.06% 4.42% 0.89% -1.97% -
  Horiz. % 110.72% 106.56% 104.38% 103.28% 98.91% 98.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 897,358
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 64.52 41.29 40.17 37.10 45.44 38.16 32.40 58.08%
  QoQ % 56.26% 2.79% 8.27% -18.35% 19.08% 17.78% -
  Horiz. % 199.14% 127.44% 123.98% 114.51% 140.25% 117.78% 100.00%
EPS 15.34 7.72 7.71 11.26 11.71 4.05 4.72 118.94%
  QoQ % 98.70% 0.13% -31.53% -3.84% 189.14% -14.19% -
  Horiz. % 325.00% 163.56% 163.35% 238.56% 248.09% 85.81% 100.00%
DPS 5.92 0.00 2.55 0.00 0.00 37.21 3.17 51.48%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 1,073.82% -
  Horiz. % 186.75% 0.00% 80.44% 0.00% 0.00% 1,173.82% 100.00%
NAPS 4.2796 4.1318 4.0482 3.9907 3.8236 3.7884 3.8665 6.98%
  QoQ % 3.58% 2.07% 1.44% 4.37% 0.93% -2.02% -
  Horiz. % 110.68% 106.86% 104.70% 103.21% 98.89% 97.98% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 10.0000 9.9300 11.6000 10.8000 11.0400 9.4000 9.2300 -
P/RPS 13.11 20.40 24.51 24.62 20.55 20.83 24.10 -33.29%
  QoQ % -35.74% -16.77% -0.45% 19.81% -1.34% -13.57% -
  Horiz. % 54.40% 84.65% 101.70% 102.16% 85.27% 86.43% 100.00%
P/EPS 55.13 109.12 127.61 81.08 79.77 196.24 165.41 -51.83%
  QoQ % -49.48% -14.49% 57.39% 1.64% -59.35% 18.64% -
  Horiz. % 33.33% 65.97% 77.15% 49.02% 48.23% 118.64% 100.00%
EY 1.81 0.92 0.78 1.23 1.25 0.51 0.60 108.36%
  QoQ % 96.74% 17.95% -36.59% -1.60% 145.10% -15.00% -
  Horiz. % 301.67% 153.33% 130.00% 205.00% 208.33% 85.00% 100.00%
DY 0.70 0.00 0.26 0.00 0.00 4.68 0.41 42.71%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 1,041.46% -
  Horiz. % 170.73% 0.00% 63.41% 0.00% 0.00% 1,141.46% 100.00%
P/NAPS 1.98 2.04 2.43 2.29 2.44 2.10 2.02 -1.32%
  QoQ % -2.94% -16.05% 6.11% -6.15% 16.19% 3.96% -
  Horiz. % 98.02% 100.99% 120.30% 113.37% 120.79% 103.96% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 20/11/14 27/08/14 28/05/14 26/02/14 27/11/13 28/08/13 -
Price 10.2200 10.4600 10.2000 11.3200 10.5000 10.7800 9.0000 -
P/RPS 13.40 21.49 21.55 25.80 19.55 23.89 23.50 -31.17%
  QoQ % -37.65% -0.28% -16.47% 31.97% -18.17% 1.66% -
  Horiz. % 57.02% 91.45% 91.70% 109.79% 83.19% 101.66% 100.00%
P/EPS 56.34 114.95 112.21 84.98 75.87 225.05 161.29 -50.31%
  QoQ % -50.99% 2.44% 32.04% 12.01% -66.29% 39.53% -
  Horiz. % 34.93% 71.27% 69.57% 52.69% 47.04% 139.53% 100.00%
EY 1.77 0.87 0.89 1.18 1.32 0.44 0.62 100.86%
  QoQ % 103.45% -2.25% -24.58% -10.61% 200.00% -29.03% -
  Horiz. % 285.48% 140.32% 143.55% 190.32% 212.90% 70.97% 100.00%
DY 0.68 0.00 0.29 0.00 0.00 4.08 0.42 37.76%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 871.43% -
  Horiz. % 161.90% 0.00% 69.05% 0.00% 0.00% 971.43% 100.00%
P/NAPS 2.02 2.15 2.14 2.40 2.32 2.41 1.97 1.68%
  QoQ % -6.05% 0.47% -10.83% 3.45% -3.73% 22.34% -
  Horiz. % 102.54% 109.14% 108.63% 121.83% 117.77% 122.34% 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 
Partners & Brokers