Highlights

[GENP] YoY Annualized Quarter Result on 2016-03-31 [#1]

Stock [GENP]: GENTING PLANTATIONS BHD
Announcement Date 23-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     -43.11%    YoY -     -48.75%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 2,486,784 2,116,296 1,600,896 1,043,488 1,297,592 1,331,540 1,372,156 10.41%
  YoY % 17.51% 32.19% 53.42% -19.58% -2.55% -2.96% -
  Horiz. % 181.23% 154.23% 116.67% 76.05% 94.57% 97.04% 100.00%
PBT 239,632 522,440 429,432 153,968 266,208 578,796 233,540 0.43%
  YoY % -54.13% 21.66% 178.91% -42.16% -54.01% 147.84% -
  Horiz. % 102.61% 223.70% 183.88% 65.93% 113.99% 247.84% 100.00%
Tax -71,392 -145,032 -118,292 -41,764 -74,412 -160,652 -60,352 2.84%
  YoY % 50.78% -22.61% -183.24% 43.87% 53.68% -166.19% -
  Horiz. % 118.29% 240.31% 196.00% 69.20% 123.30% 266.19% 100.00%
NP 168,240 377,408 311,140 112,204 191,796 418,144 173,188 -0.48%
  YoY % -55.42% 21.30% 177.30% -41.50% -54.13% 141.44% -
  Horiz. % 97.14% 217.92% 179.65% 64.79% 110.74% 241.44% 100.00%
NP to SH 166,736 403,912 290,956 107,952 210,620 404,240 176,100 -0.91%
  YoY % -58.72% 38.82% 169.52% -48.75% -47.90% 129.55% -
  Horiz. % 94.68% 229.37% 165.22% 61.30% 119.60% 229.55% 100.00%
Tax Rate 29.79 % 27.76 % 27.55 % 27.13 % 27.95 % 27.76 % 25.84 % 2.40%
  YoY % 7.31% 0.76% 1.55% -2.93% 0.68% 7.43% -
  Horiz. % 115.29% 107.43% 106.62% 104.99% 108.17% 107.43% 100.00%
Total Cost 2,318,544 1,738,888 1,289,756 931,284 1,105,796 913,396 1,198,968 11.61%
  YoY % 33.33% 34.82% 38.49% -15.78% 21.06% -23.82% -
  Horiz. % 193.38% 145.03% 107.57% 77.67% 92.23% 76.18% 100.00%
Net Worth 4,180,762 4,257,458 3,987,002 4,189,416 3,939,488 3,581,105 3,461,275 3.20%
  YoY % -1.80% 6.78% -4.83% 6.34% 10.01% 3.46% -
  Horiz. % 120.79% 123.00% 115.19% 121.04% 113.82% 103.46% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 4,180,762 4,257,458 3,987,002 4,189,416 3,939,488 3,581,105 3,461,275 3.20%
  YoY % -1.80% 6.78% -4.83% 6.34% 10.01% 3.46% -
  Horiz. % 120.79% 123.00% 115.19% 121.04% 113.82% 103.46% 100.00%
NOSH 807,097 803,294 797,400 784,534 770,937 758,708 759,051 1.03%
  YoY % 0.47% 0.74% 1.64% 1.76% 1.61% -0.05% -
  Horiz. % 106.33% 105.83% 105.05% 103.36% 101.57% 99.95% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 6.77 % 17.83 % 19.44 % 10.75 % 14.78 % 31.40 % 12.62 % -9.85%
  YoY % -62.03% -8.28% 80.84% -27.27% -52.93% 148.81% -
  Horiz. % 53.65% 141.28% 154.04% 85.18% 117.12% 248.81% 100.00%
ROE 3.99 % 9.49 % 7.30 % 2.58 % 5.35 % 11.29 % 5.09 % -3.98%
  YoY % -57.96% 30.00% 182.95% -51.78% -52.61% 121.81% -
  Horiz. % 78.39% 186.44% 143.42% 50.69% 105.11% 221.81% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 308.11 263.45 200.76 133.01 168.31 175.50 180.77 9.29%
  YoY % 16.95% 31.23% 50.94% -20.97% -4.10% -2.92% -
  Horiz. % 170.44% 145.74% 111.06% 73.58% 93.11% 97.08% 100.00%
EPS 20.64 50.28 36.52 13.76 27.32 53.28 23.20 -1.93%
  YoY % -58.95% 37.68% 165.41% -49.63% -48.72% 129.66% -
  Horiz. % 88.97% 216.72% 157.41% 59.31% 117.76% 229.66% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 5.1800 5.3000 5.0000 5.3400 5.1100 4.7200 4.5600 2.15%
  YoY % -2.26% 6.00% -6.37% 4.50% 8.26% 3.51% -
  Horiz. % 113.60% 116.23% 109.65% 117.11% 112.06% 103.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 897,358
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 277.12 235.84 178.40 116.28 144.60 148.38 152.91 10.41%
  YoY % 17.50% 32.20% 53.42% -19.59% -2.55% -2.96% -
  Horiz. % 181.23% 154.23% 116.67% 76.04% 94.57% 97.04% 100.00%
EPS 18.58 45.01 32.42 12.03 23.47 45.05 19.62 -0.90%
  YoY % -58.72% 38.83% 169.49% -48.74% -47.90% 129.61% -
  Horiz. % 94.70% 229.41% 165.24% 61.31% 119.62% 229.61% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 4.6590 4.7444 4.4430 4.6686 4.3901 3.9907 3.8572 3.20%
  YoY % -1.80% 6.78% -4.83% 6.34% 10.01% 3.46% -
  Horiz. % 120.79% 123.00% 115.19% 121.04% 113.82% 103.46% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 10.6000 10.2600 11.6800 11.2000 10.1400 10.8000 8.6500 -
P/RPS 3.44 3.89 5.82 8.42 6.02 6.15 4.79 -5.37%
  YoY % -11.57% -33.16% -30.88% 39.87% -2.11% 28.39% -
  Horiz. % 71.82% 81.21% 121.50% 175.78% 125.68% 128.39% 100.00%
P/EPS 51.31 20.40 32.01 81.40 37.12 20.27 37.28 5.47%
  YoY % 151.52% -36.27% -60.68% 119.29% 83.13% -45.63% -
  Horiz. % 137.63% 54.72% 85.86% 218.35% 99.57% 54.37% 100.00%
EY 1.95 4.90 3.12 1.23 2.69 4.93 2.68 -5.16%
  YoY % -60.20% 57.05% 153.66% -54.28% -45.44% 83.96% -
  Horiz. % 72.76% 182.84% 116.42% 45.90% 100.37% 183.96% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.05 1.94 2.34 2.10 1.98 2.29 1.90 1.27%
  YoY % 5.67% -17.09% 11.43% 6.06% -13.54% 20.53% -
  Horiz. % 107.89% 102.11% 123.16% 110.53% 104.21% 120.53% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 24/05/19 - 29/05/17 23/05/16 27/05/15 28/05/14 29/05/13 -
Price 10.2000 9.5100 11.6000 10.6400 9.8800 11.3200 9.0000 -
P/RPS 3.31 3.61 5.78 8.00 5.87 6.45 4.98 -6.58%
  YoY % -8.31% -37.54% -27.75% 36.29% -8.99% 29.52% -
  Horiz. % 66.47% 72.49% 116.06% 160.64% 117.87% 129.52% 100.00%
P/EPS 49.37 18.91 31.79 77.33 36.16 21.25 38.79 4.10%
  YoY % 161.08% -40.52% -58.89% 113.86% 70.16% -45.22% -
  Horiz. % 127.28% 48.75% 81.95% 199.36% 93.22% 54.78% 100.00%
EY 2.03 5.29 3.15 1.29 2.77 4.71 2.58 -3.92%
  YoY % -61.63% 67.94% 144.19% -53.43% -41.19% 82.56% -
  Horiz. % 78.68% 205.04% 122.09% 50.00% 107.36% 182.56% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.97 1.79 2.32 1.99 1.93 2.40 1.97 -
  YoY % 10.06% -22.84% 16.58% 3.11% -19.58% 21.83% -
  Horiz. % 100.00% 90.86% 117.77% 101.02% 97.97% 121.83% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

497  407  524  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.175+0.005 
 KANGER 0.22-0.015 
 MUIIND 0.115-0.005 
 MTOUCHE 0.06-0.005 
 PHB 0.03+0.005 
 SAPNRG 0.105-0.005 
 CAREPLS 3.18+0.03 
 HLT 1.66-0.01 
 PARLO 0.40-0.15 
 PASUKGB 0.0750.00 

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