Highlights

[GENP] YoY Cumulative Quarter Result on 2016-06-30 [#2]

Stock [GENP]: GENTING PLANTATIONS BHD
Announcement Date 25-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     103.08%    YoY -     -40.87%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 931,723 846,469 569,995 630,128 693,393 633,773 566,706 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 167,813 210,841 67,059 122,116 237,650 111,679 191,880 -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 -48,636 -57,264 -19,481 -36,074 -62,262 -27,843 -47,199 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 119,177 153,577 47,578 86,042 175,388 83,836 144,681 -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 127,116 143,508 54,807 92,683 170,287 86,389 148,629 -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 812,546 692,892 522,417 544,086 518,005 549,937 422,025 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 38,193 43,996 15,735 19,292 22,816 28,442 32,244 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 3.05 % 3.34 % 1.39 % 2.34 % 4.69 % 2.49 % 4.51 % -6.31%
  YoY % -8.68% 140.29% -40.60% -50.11% 88.35% -44.79% -
  Horiz. % 67.63% 74.06% 30.82% 51.88% 103.99% 55.21% 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 115.87 105.82 72.45 81.65 91.17 83.56 74.69 7.59%
  YoY % 9.50% 46.06% -11.27% -10.44% 9.11% 11.88% -
  Horiz. % 155.13% 141.68% 97.00% 109.32% 122.06% 111.88% 100.00%
EPS 15.82 17.94 6.97 12.01 22.39 11.39 19.59 -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 4.75 5.50 2.00 2.50 3.00 3.75 4.25 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 103.83 94.33 63.52 70.22 77.27 70.63 63.15 8.64%
  YoY % 10.07% 48.50% -9.54% -9.12% 9.40% 11.84% -
  Horiz. % 164.42% 149.37% 100.59% 111.20% 122.36% 111.84% 100.00%
EPS 14.17 15.99 6.11 10.33 18.98 9.63 16.56 -2.56%
  YoY % -11.38% 161.70% -40.85% -45.57% 97.09% -41.85% -
  Horiz. % 85.57% 96.56% 36.90% 62.38% 114.61% 58.15% 100.00%
DPS 4.26 4.90 1.75 2.15 2.54 3.17 3.59 2.89%
  YoY % -13.06% 180.00% -18.60% -15.35% -19.87% -11.70% -
  Horiz. % 118.66% 136.49% 48.75% 59.89% 70.75% 88.30% 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 8.16 10.43 14.66 12.14 12.72 11.05 12.45 -6.80%
  YoY % -21.76% -28.85% 20.76% -4.56% 15.11% -11.24% -
  Horiz. % 65.54% 83.78% 117.75% 97.51% 102.17% 88.76% 100.00%
P/EPS 59.78 61.54 152.45 82.51 51.81 81.04 47.47 3.92%
  YoY % -2.86% -59.63% 84.77% 59.25% -36.07% 70.72% -
  Horiz. % 125.93% 129.64% 321.15% 173.82% 109.14% 170.72% 100.00%
EY 1.67 1.63 0.66 1.21 1.93 1.23 2.11 -3.82%
  YoY % 2.45% 146.97% -45.45% -37.31% 56.91% -41.71% -
  Horiz. % 79.15% 77.25% 31.28% 57.35% 91.47% 58.29% 100.00%
DY 0.50 0.50 0.19 0.25 0.26 0.41 0.46 1.40%
  YoY % 0.00% 163.16% -24.00% -3.85% -36.59% -10.87% -
  Horiz. % 108.70% 108.70% 41.30% 54.35% 56.52% 89.13% 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 8.15 10.00 14.69 10.92 11.19 10.77 12.50 -6.88%
  YoY % -18.50% -31.93% 34.52% -2.41% 3.90% -13.84% -
  Horiz. % 65.20% 80.00% 117.52% 87.36% 89.52% 86.16% 100.00%
P/EPS 59.71 58.97 152.74 74.27 45.56 79.02 47.68 3.82%
  YoY % 1.25% -61.39% 105.66% 63.02% -42.34% 65.73% -
  Horiz. % 125.23% 123.68% 320.34% 155.77% 95.55% 165.73% 100.00%
EY 1.67 1.70 0.65 1.35 2.20 1.27 2.10 -3.74%
  YoY % -1.76% 161.54% -51.85% -38.64% 73.23% -39.52% -
  Horiz. % 79.52% 80.95% 30.95% 64.29% 104.76% 60.48% 100.00%
DY 0.50 0.52 0.19 0.28 0.29 0.42 0.46 1.40%
  YoY % -3.85% 173.68% -32.14% -3.45% -30.95% -8.70% -
  Horiz. % 108.70% 113.04% 41.30% 60.87% 63.04% 91.30% 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.
 


 

355  304  561  746 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7F 0.34-0.065 
 DRBHCOM 2.60-0.35 
 HSI-H6P 0.205+0.035 
 EKOVEST 0.825-0.02 
 SAPNRG 0.265-0.01 
 VSOLAR 0.1350.00 
 KNM 0.355-0.01 
 HSI-C7E 0.16-0.05 
 AAX 0.195+0.01 
 HSI-H6Q 0.455+0.085 
Partners & Brokers