Highlights

[GENP] YoY Annual (Unaudited) 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 YoY -     65.61%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 1,804,250 1,480,079 1,374,931 1,642,939 1,384,009 1,233,417 1,336,481 5.12%
  YoY % 21.90% 7.65% -16.31% 18.71% 12.21% -7.71% -
  Horiz. % 135.00% 110.74% 102.88% 122.93% 103.56% 92.29% 100.00%
PBT 461,127 448,771 247,429 519,786 300,325 403,838 601,342 -4.32%
  YoY % 2.75% 81.37% -52.40% 73.07% -25.63% -32.84% -
  Horiz. % 76.68% 74.63% 41.15% 86.44% 49.94% 67.16% 100.00%
Tax -116,339 -121,280 -70,834 -136,009 -80,462 -81,965 -158,664 -5.04%
  YoY % 4.07% -71.22% 47.92% -69.04% 1.83% 48.34% -
  Horiz. % 73.32% 76.44% 44.64% 85.72% 50.71% 51.66% 100.00%
NP 344,788 327,491 176,595 383,777 219,863 321,873 442,678 -4.08%
  YoY % 5.28% 85.45% -53.98% 74.55% -31.69% -27.29% -
  Horiz. % 77.89% 73.98% 39.89% 86.69% 49.67% 72.71% 100.00%
NP to SH 337,710 338,213 189,749 377,245 227,797 327,063 442,031 -4.38%
  YoY % -0.15% 78.24% -49.70% 65.61% -30.35% -26.01% -
  Horiz. % 76.40% 76.51% 42.93% 85.34% 51.53% 73.99% 100.00%
Tax Rate 25.23 % 27.02 % 28.63 % 26.17 % 26.79 % 20.30 % 26.38 % -0.74%
  YoY % -6.62% -5.62% 9.40% -2.31% 31.97% -23.05% -
  Horiz. % 95.64% 102.43% 108.53% 99.20% 101.55% 76.95% 100.00%
Total Cost 1,459,462 1,152,588 1,198,336 1,259,162 1,164,146 911,544 893,803 8.51%
  YoY % 26.62% -3.82% -4.83% 8.16% 27.71% 1.98% -
  Horiz. % 163.29% 128.95% 134.07% 140.88% 130.25% 101.98% 100.00%
Net Worth 4,287,016 4,256,038 4,176,182 3,869,571 3,429,854 3,422,399 3,232,707 4.81%
  YoY % 0.73% 1.91% 7.92% 12.82% 0.22% 5.87% -
  Horiz. % 132.61% 131.66% 129.19% 119.70% 106.10% 105.87% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 206,411 165,819 42,614 76,473 362,335 94,855 123,313 8.96%
  YoY % 24.48% 289.12% -44.28% -78.89% 281.99% -23.08% -
  Horiz. % 167.39% 134.47% 34.56% 62.02% 293.83% 76.92% 100.00%
Div Payout % 61.12 % 49.03 % 22.46 % 20.27 % 159.06 % 29.00 % 27.90 % 13.95%
  YoY % 24.66% 118.30% 10.80% -87.26% 448.48% 3.94% -
  Horiz. % 219.07% 175.73% 80.50% 72.65% 570.11% 103.94% 100.00%
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 4,287,016 4,256,038 4,176,182 3,869,571 3,429,854 3,422,399 3,232,707 4.81%
  YoY % 0.73% 1.91% 7.92% 12.82% 0.22% 5.87% -
  Horiz. % 132.61% 131.66% 129.19% 119.70% 106.10% 105.87% 100.00%
NOSH 793,892 789,617 774,801 764,737 758,817 758,846 758,851 0.75%
  YoY % 0.54% 1.91% 1.32% 0.78% -0.00% -0.00% -
  Horiz. % 104.62% 104.05% 102.10% 100.78% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 19.11 % 22.13 % 12.84 % 23.36 % 15.89 % 26.10 % 33.12 % -8.75%
  YoY % -13.65% 72.35% -45.03% 47.01% -39.12% -21.20% -
  Horiz. % 57.70% 66.82% 38.77% 70.53% 47.98% 78.80% 100.00%
ROE 7.88 % 7.95 % 4.54 % 9.75 % 6.64 % 9.56 % 13.67 % -8.76%
  YoY % -0.88% 75.11% -53.44% 46.84% -30.54% -30.07% -
  Horiz. % 57.64% 58.16% 33.21% 71.32% 48.57% 69.93% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 227.27 187.44 177.46 214.84 182.39 162.54 176.12 4.34%
  YoY % 21.25% 5.62% -17.40% 17.79% 12.21% -7.71% -
  Horiz. % 129.04% 106.43% 100.76% 121.99% 103.56% 92.29% 100.00%
EPS 42.13 42.84 24.49 49.33 30.02 43.10 58.25 -5.25%
  YoY % -1.66% 74.93% -50.35% 64.32% -30.35% -26.01% -
  Horiz. % 72.33% 73.55% 42.04% 84.69% 51.54% 73.99% 100.00%
DPS 26.00 21.00 5.50 10.00 47.75 12.50 16.25 8.14%
  YoY % 23.81% 281.82% -45.00% -79.06% 282.00% -23.08% -
  Horiz. % 160.00% 129.23% 33.85% 61.54% 293.85% 76.92% 100.00%
NAPS 5.4000 5.3900 5.3900 5.0600 4.5200 4.5100 4.2600 4.03%
  YoY % 0.19% 0.00% 6.52% 11.95% 0.22% 5.87% -
  Horiz. % 126.76% 126.53% 126.53% 118.78% 106.10% 105.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 897,358
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 201.06 164.94 153.22 183.09 154.23 137.45 148.94 5.12%
  YoY % 21.90% 7.65% -16.31% 18.71% 12.21% -7.71% -
  Horiz. % 134.99% 110.74% 102.87% 122.93% 103.55% 92.29% 100.00%
EPS 37.63 37.69 21.15 42.04 25.39 36.45 49.26 -4.39%
  YoY % -0.16% 78.20% -49.69% 65.58% -30.34% -26.00% -
  Horiz. % 76.39% 76.51% 42.94% 85.34% 51.54% 74.00% 100.00%
DPS 23.00 18.48 4.75 8.52 40.38 10.57 13.74 8.96%
  YoY % 24.46% 289.05% -44.25% -78.90% 282.02% -23.07% -
  Horiz. % 167.39% 134.50% 34.57% 62.01% 293.89% 76.93% 100.00%
NAPS 4.7774 4.7429 4.6539 4.3122 3.8222 3.8139 3.6025 4.81%
  YoY % 0.73% 1.91% 7.92% 12.82% 0.22% 5.87% -
  Horiz. % 132.61% 131.66% 129.19% 119.70% 106.10% 105.87% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 10.5000 10.8000 10.6000 10.0000 11.0400 9.0000 8.6000 -
P/RPS 4.62 5.76 5.97 4.65 6.05 5.54 4.88 -0.91%
  YoY % -19.79% -3.52% 28.39% -23.14% 9.21% 13.52% -
  Horiz. % 94.67% 118.03% 122.34% 95.29% 123.98% 113.52% 100.00%
P/EPS 24.68 25.21 43.28 20.27 36.78 20.88 14.76 8.94%
  YoY % -2.10% -41.75% 113.52% -44.89% 76.15% 41.46% -
  Horiz. % 167.21% 170.80% 293.22% 137.33% 249.19% 141.46% 100.00%
EY 4.05 3.97 2.31 4.93 2.72 4.79 6.77 -8.20%
  YoY % 2.02% 71.86% -53.14% 81.25% -43.22% -29.25% -
  Horiz. % 59.82% 58.64% 34.12% 72.82% 40.18% 70.75% 100.00%
DY 2.48 1.94 0.52 1.00 4.33 1.39 1.89 4.63%
  YoY % 27.84% 273.08% -48.00% -76.91% 211.51% -26.46% -
  Horiz. % 131.22% 102.65% 27.51% 52.91% 229.10% 73.54% 100.00%
P/NAPS 1.94 2.00 1.97 1.98 2.44 2.00 2.02 -0.67%
  YoY % -3.00% 1.52% -0.51% -18.85% 22.00% -0.99% -
  Horiz. % 96.04% 99.01% 97.52% 98.02% 120.79% 99.01% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 26/02/18 22/02/17 22/02/16 25/02/15 26/02/14 27/02/13 27/02/12 -
Price 9.8000 11.0800 11.0000 10.2200 10.5000 8.4700 9.2500 -
P/RPS 4.31 5.91 6.20 4.76 5.76 5.21 5.25 -3.23%
  YoY % -27.07% -4.68% 30.25% -17.36% 10.56% -0.76% -
  Horiz. % 82.10% 112.57% 118.10% 90.67% 109.71% 99.24% 100.00%
P/EPS 23.04 25.87 44.92 20.72 34.98 19.65 15.88 6.39%
  YoY % -10.94% -42.41% 116.80% -40.77% 78.02% 23.74% -
  Horiz. % 145.09% 162.91% 282.87% 130.48% 220.28% 123.74% 100.00%
EY 4.34 3.87 2.23 4.83 2.86 5.09 6.30 -6.02%
  YoY % 12.14% 73.54% -53.83% 68.88% -43.81% -19.21% -
  Horiz. % 68.89% 61.43% 35.40% 76.67% 45.40% 80.79% 100.00%
DY 2.65 1.90 0.50 0.98 4.55 1.48 1.76 7.05%
  YoY % 39.47% 280.00% -48.98% -78.46% 207.43% -15.91% -
  Horiz. % 150.57% 107.95% 28.41% 55.68% 258.52% 84.09% 100.00%
P/NAPS 1.81 2.06 2.04 2.02 2.32 1.88 2.17 -2.98%
  YoY % -12.14% 0.98% 0.99% -12.93% 23.40% -13.36% -
  Horiz. % 83.41% 94.93% 94.01% 93.09% 106.91% 86.64% 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 

TOP ARTICLES

1. Crest Builder's Q2 Results - to worry or not? JL's Stock Picks and Coverages
2. Jaks Resources Berhad - Within Expectations PublicInvest Research
3. Tony Fernandes: AirAsia's ancillary growth to compensate for M'sia processing fee removal Good Articles to Share
4. Bad Quarter Reports My Trading Adventure
5. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
6. 大马股票分析报告 – Master-Pack 2Q2019 Investment Path
7. [转贴] [HIBISCUS PETROLEUM BHD:2021年的任务:每日平均净产量达到20,000桶石油(“bopd”);和获得1亿桶石油的净已探明和可能储量/权利] - James的股票投资James Share Investing James的股票投资James Share Investing
8. Stocks on Radar - JAKS Resources (4723) AmInvest Research Reports
Partners & Brokers