Highlights

[GENP] YoY Annualized Quarter Result on 2015-06-30 [#2]

Stock [GENP]: GENTING PLANTATIONS BHD
Announcement Date 25-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     -11.99%    YoY -     -45.57%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 1,863,446 1,692,938 1,139,990 1,260,256 1,386,786 1,267,546 1,133,412 8.64%
  YoY % 10.07% 48.50% -9.54% -9.12% 9.41% 11.83% -
  Horiz. % 164.41% 149.37% 100.58% 111.19% 122.35% 111.83% 100.00%
PBT 335,626 421,682 134,118 244,232 475,300 223,358 383,760 -2.21%
  YoY % -20.41% 214.41% -45.09% -48.62% 112.80% -41.80% -
  Horiz. % 87.46% 109.88% 34.95% 63.64% 123.85% 58.20% 100.00%
Tax -97,272 -114,528 -38,962 -72,148 -124,524 -55,686 -94,398 0.50%
  YoY % 15.07% -193.95% 46.00% 42.06% -123.62% 41.01% -
  Horiz. % 103.04% 121.32% 41.27% 76.43% 131.91% 58.99% 100.00%
NP 238,354 307,154 95,156 172,084 350,776 167,672 289,362 -3.18%
  YoY % -22.40% 222.79% -44.70% -50.94% 109.20% -42.05% -
  Horiz. % 82.37% 106.15% 32.88% 59.47% 121.22% 57.95% 100.00%
NP to SH 254,232 287,016 109,614 185,366 340,574 172,778 297,258 -2.57%
  YoY % -11.42% 161.84% -40.87% -45.57% 97.12% -41.88% -
  Horiz. % 85.53% 96.55% 36.88% 62.36% 114.57% 58.12% 100.00%
Tax Rate 28.98 % 27.16 % 29.05 % 29.54 % 26.20 % 24.93 % 24.60 % 2.77%
  YoY % 6.70% -6.51% -1.66% 12.75% 5.09% 1.34% -
  Horiz. % 117.80% 110.41% 118.09% 120.08% 106.50% 101.34% 100.00%
Total Cost 1,625,092 1,385,784 1,044,834 1,088,172 1,036,010 1,099,874 844,050 11.53%
  YoY % 17.27% 32.63% -3.98% 5.03% -5.81% 30.31% -
  Horiz. % 192.54% 164.18% 123.79% 128.92% 122.74% 130.31% 100.00%
Net Worth 4,173,164 4,295,640 3,933,816 3,966,616 3,627,820 3,466,178 3,292,750 4.03%
  YoY % -2.85% 9.20% -0.83% 9.34% 4.66% 5.27% -
  Horiz. % 126.74% 130.46% 119.47% 120.47% 110.18% 105.27% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 76,387 87,992 31,470 38,585 45,632 56,884 64,489 2.86%
  YoY % -13.19% 179.60% -18.44% -15.44% -19.78% -11.79% -
  Horiz. % 118.45% 136.45% 48.80% 59.83% 70.76% 88.21% 100.00%
Div Payout % 30.05 % 30.66 % 28.71 % 20.82 % 13.40 % 32.92 % 21.69 % 5.58%
  YoY % -1.99% 6.79% 37.90% 55.37% -59.30% 51.77% -
  Horiz. % 138.54% 141.36% 132.37% 95.99% 61.78% 151.78% 100.00%
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 4,173,164 4,295,640 3,933,816 3,966,616 3,627,820 3,466,178 3,292,750 4.03%
  YoY % -2.85% 9.20% -0.83% 9.34% 4.66% 5.27% -
  Horiz. % 126.74% 130.46% 119.47% 120.47% 110.18% 105.27% 100.00%
NOSH 804,078 799,933 786,763 771,715 760,549 758,463 758,698 0.97%
  YoY % 0.52% 1.67% 1.95% 1.47% 0.28% -0.03% -
  Horiz. % 105.98% 105.43% 103.70% 101.72% 100.24% 99.97% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 12.79 % 18.14 % 8.35 % 13.65 % 25.29 % 13.23 % 25.53 % -10.88%
  YoY % -29.49% 117.25% -38.83% -46.03% 91.16% -48.18% -
  Horiz. % 50.10% 71.05% 32.71% 53.47% 99.06% 51.82% 100.00%
ROE 6.09 % 6.68 % 2.79 % 4.67 % 9.39 % 4.98 % 9.03 % -6.35%
  YoY % -8.83% 139.43% -40.26% -50.27% 88.55% -44.85% -
  Horiz. % 67.44% 73.98% 30.90% 51.72% 103.99% 55.15% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 231.75 211.63 144.90 163.31 182.34 167.12 149.39 7.59%
  YoY % 9.51% 46.05% -11.27% -10.44% 9.11% 11.87% -
  Horiz. % 155.13% 141.66% 96.99% 109.32% 122.06% 111.87% 100.00%
EPS 31.64 35.88 13.94 24.02 44.78 22.78 39.18 -3.50%
  YoY % -11.82% 157.39% -41.97% -46.36% 96.58% -41.86% -
  Horiz. % 80.76% 91.58% 35.58% 61.31% 114.29% 58.14% 100.00%
DPS 9.50 11.00 4.00 5.00 6.00 7.50 8.50 1.87%
  YoY % -13.64% 175.00% -20.00% -16.67% -20.00% -11.76% -
  Horiz. % 111.76% 129.41% 47.06% 58.82% 70.59% 88.24% 100.00%
NAPS 5.1900 5.3700 5.0000 5.1400 4.7700 4.5700 4.3400 3.02%
  YoY % -3.35% 7.40% -2.72% 7.76% 4.38% 5.30% -
  Horiz. % 119.59% 123.73% 115.21% 118.43% 109.91% 105.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 897,358
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 207.66 188.66 127.04 140.44 154.54 141.25 126.31 8.63%
  YoY % 10.07% 48.50% -9.54% -9.12% 9.41% 11.83% -
  Horiz. % 164.41% 149.36% 100.58% 111.19% 122.35% 111.83% 100.00%
EPS 28.33 31.98 12.22 20.66 37.95 19.25 33.13 -2.57%
  YoY % -11.41% 161.70% -40.85% -45.56% 97.14% -41.90% -
  Horiz. % 85.51% 96.53% 36.88% 62.36% 114.55% 58.10% 100.00%
DPS 8.51 9.81 3.51 4.30 5.09 6.34 7.19 2.85%
  YoY % -13.25% 179.49% -18.37% -15.52% -19.72% -11.82% -
  Horiz. % 118.36% 136.44% 48.82% 59.81% 70.79% 88.18% 100.00%
NAPS 4.6505 4.7870 4.3838 4.4203 4.0428 3.8626 3.6694 4.03%
  YoY % -2.85% 9.20% -0.83% 9.34% 4.67% 5.27% -
  Horiz. % 126.74% 130.46% 119.47% 120.46% 110.18% 105.27% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 9.4500 11.0400 10.6200 9.9100 11.6000 9.2300 9.3000 -
P/RPS 4.08 5.22 7.33 6.07 6.36 5.52 6.23 -6.81%
  YoY % -21.84% -28.79% 20.76% -4.56% 15.22% -11.40% -
  Horiz. % 65.49% 83.79% 117.66% 97.43% 102.09% 88.60% 100.00%
P/EPS 29.89 30.77 76.23 41.26 25.90 40.52 23.74 3.91%
  YoY % -2.86% -59.64% 84.76% 59.31% -36.08% 70.68% -
  Horiz. % 125.91% 129.61% 321.10% 173.80% 109.10% 170.68% 100.00%
EY 3.35 3.25 1.31 2.42 3.86 2.47 4.21 -3.74%
  YoY % 3.08% 148.09% -45.87% -37.31% 56.28% -41.33% -
  Horiz. % 79.57% 77.20% 31.12% 57.48% 91.69% 58.67% 100.00%
DY 1.01 1.00 0.38 0.50 0.52 0.81 0.91 1.75%
  YoY % 1.00% 163.16% -24.00% -3.85% -35.80% -10.99% -
  Horiz. % 110.99% 109.89% 41.76% 54.95% 57.14% 89.01% 100.00%
P/NAPS 1.82 2.06 2.12 1.93 2.43 2.02 2.14 -2.66%
  YoY % -11.65% -2.83% 9.84% -20.58% 20.30% -5.61% -
  Horiz. % 85.05% 96.26% 99.07% 90.19% 113.55% 94.39% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 23/08/17 25/08/16 25/08/15 27/08/14 28/08/13 28/08/12 -
Price 9.4400 10.5800 10.6400 8.9200 10.2000 9.0000 9.3400 -
P/RPS 4.07 5.00 7.34 5.46 5.59 5.39 6.25 -6.90%
  YoY % -18.60% -31.88% 34.43% -2.33% 3.71% -13.76% -
  Horiz. % 65.12% 80.00% 117.44% 87.36% 89.44% 86.24% 100.00%
P/EPS 29.86 29.49 76.37 37.14 22.78 39.51 23.84 3.82%
  YoY % 1.25% -61.39% 105.63% 63.04% -42.34% 65.73% -
  Horiz. % 125.25% 123.70% 320.34% 155.79% 95.55% 165.73% 100.00%
EY 3.35 3.39 1.31 2.69 4.39 2.53 4.19 -3.66%
  YoY % -1.18% 158.78% -51.30% -38.72% 73.52% -39.62% -
  Horiz. % 79.95% 80.91% 31.26% 64.20% 104.77% 60.38% 100.00%
DY 1.01 1.04 0.38 0.56 0.59 0.83 0.91 1.75%
  YoY % -2.88% 173.68% -32.14% -5.08% -28.92% -8.79% -
  Horiz. % 110.99% 114.29% 41.76% 61.54% 64.84% 91.21% 100.00%
P/NAPS 1.82 1.97 2.13 1.74 2.14 1.97 2.15 -2.74%
  YoY % -7.61% -7.51% 22.41% -18.69% 8.63% -8.37% -
  Horiz. % 84.65% 91.63% 99.07% 80.93% 99.53% 91.63% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

430  455  537  679 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.175+0.005 
 MTRONIC 0.085+0.005 
 VSOLAR 0.040.00 
 ASB 0.15-0.025 
 KANGER 0.205-0.015 
 BINTAI 0.69-0.015 
 PTRANS 0.2850.00 
 JCY 0.755+0.04 
 INIX 0.33+0.03 
 KSTAR 0.20+0.02 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS