Highlights

[GENP] YoY Cumulative Quarter Result on 2013-12-31 [#4]

Stock [GENP]: GENTING PLANTATIONS BHD
Announcement Date 26-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     85.60%    YoY -     -30.35%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 1,480,079 1,374,931 1,642,939 1,384,009 1,233,417 1,336,481 988,583 6.95%
  YoY % 7.65% -16.31% 18.71% 12.21% -7.71% 35.19% -
  Horiz. % 149.72% 139.08% 166.19% 140.00% 124.77% 135.19% 100.00%
PBT 448,771 247,429 519,786 300,325 403,838 601,342 439,739 0.34%
  YoY % 81.37% -52.40% 73.07% -25.63% -32.84% 36.75% -
  Horiz. % 102.05% 56.27% 118.20% 68.30% 91.84% 136.75% 100.00%
Tax -121,280 -70,834 -136,009 -80,462 -81,965 -158,664 -115,532 0.81%
  YoY % -71.22% 47.92% -69.04% 1.83% 48.34% -37.33% -
  Horiz. % 104.98% 61.31% 117.72% 69.64% 70.95% 137.33% 100.00%
NP 327,491 176,595 383,777 219,863 321,873 442,678 324,207 0.17%
  YoY % 85.45% -53.98% 74.55% -31.69% -27.29% 36.54% -
  Horiz. % 101.01% 54.47% 118.37% 67.82% 99.28% 136.54% 100.00%
NP to SH 338,213 189,749 377,245 227,797 327,063 442,031 324,210 0.71%
  YoY % 78.24% -49.70% 65.61% -30.35% -26.01% 36.34% -
  Horiz. % 104.32% 58.53% 116.36% 70.26% 100.88% 136.34% 100.00%
Tax Rate 27.02 % 28.63 % 26.17 % 26.79 % 20.30 % 26.38 % 26.27 % 0.47%
  YoY % -5.62% 9.40% -2.31% 31.97% -23.05% 0.42% -
  Horiz. % 102.85% 108.98% 99.62% 101.98% 77.27% 100.42% 100.00%
Total Cost 1,152,588 1,198,336 1,259,162 1,164,146 911,544 893,803 664,376 9.61%
  YoY % -3.82% -4.83% 8.16% 27.71% 1.98% 34.53% -
  Horiz. % 173.48% 180.37% 189.53% 175.22% 137.20% 134.53% 100.00%
Net Worth 4,256,038 4,176,182 3,869,571 3,429,854 3,422,399 3,232,707 2,866,028 6.81%
  YoY % 1.91% 7.92% 12.82% 0.22% 5.87% 12.79% -
  Horiz. % 148.50% 145.71% 135.02% 119.67% 119.41% 112.79% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 165,819 42,614 76,473 362,335 94,855 123,313 94,776 9.76%
  YoY % 289.12% -44.28% -78.89% 281.99% -23.08% 30.11% -
  Horiz. % 174.96% 44.96% 80.69% 382.31% 100.08% 130.11% 100.00%
Div Payout % 49.03 % 22.46 % 20.27 % 159.06 % 29.00 % 27.90 % 29.23 % 8.99%
  YoY % 118.30% 10.80% -87.26% 448.48% 3.94% -4.55% -
  Horiz. % 167.74% 76.84% 69.35% 544.17% 99.21% 95.45% 100.00%
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 4,256,038 4,176,182 3,869,571 3,429,854 3,422,399 3,232,707 2,866,028 6.81%
  YoY % 1.91% 7.92% 12.82% 0.22% 5.87% 12.79% -
  Horiz. % 148.50% 145.71% 135.02% 119.67% 119.41% 112.79% 100.00%
NOSH 789,617 774,801 764,737 758,817 758,846 758,851 758,208 0.68%
  YoY % 1.91% 1.32% 0.78% -0.00% -0.00% 0.08% -
  Horiz. % 104.14% 102.19% 100.86% 100.08% 100.08% 100.08% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 22.13 % 12.84 % 23.36 % 15.89 % 26.10 % 33.12 % 32.80 % -6.34%
  YoY % 72.35% -45.03% 47.01% -39.12% -21.20% 0.98% -
  Horiz. % 67.47% 39.15% 71.22% 48.45% 79.57% 100.98% 100.00%
ROE 7.95 % 4.54 % 9.75 % 6.64 % 9.56 % 13.67 % 11.31 % -5.70%
  YoY % 75.11% -53.44% 46.84% -30.54% -30.07% 20.87% -
  Horiz. % 70.29% 40.14% 86.21% 58.71% 84.53% 120.87% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 187.44 177.46 214.84 182.39 162.54 176.12 130.38 6.23%
  YoY % 5.62% -17.40% 17.79% 12.21% -7.71% 35.08% -
  Horiz. % 143.76% 136.11% 164.78% 139.89% 124.67% 135.08% 100.00%
EPS 42.84 24.49 49.33 30.02 43.10 58.25 42.76 0.03%
  YoY % 74.93% -50.35% 64.32% -30.35% -26.01% 36.23% -
  Horiz. % 100.19% 57.27% 115.36% 70.21% 100.80% 136.23% 100.00%
DPS 21.00 5.50 10.00 47.75 12.50 16.25 12.50 9.02%
  YoY % 281.82% -45.00% -79.06% 282.00% -23.08% 30.00% -
  Horiz. % 168.00% 44.00% 80.00% 382.00% 100.00% 130.00% 100.00%
NAPS 5.3900 5.3900 5.0600 4.5200 4.5100 4.2600 3.7800 6.09%
  YoY % 0.00% 6.52% 11.95% 0.22% 5.87% 12.70% -
  Horiz. % 142.59% 142.59% 133.86% 119.58% 119.31% 112.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 897,358
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 164.94 153.22 183.09 154.23 137.45 148.94 110.17 6.95%
  YoY % 7.65% -16.31% 18.71% 12.21% -7.71% 35.19% -
  Horiz. % 149.71% 139.08% 166.19% 139.99% 124.76% 135.19% 100.00%
EPS 37.69 21.15 42.04 25.39 36.45 49.26 36.13 0.71%
  YoY % 78.20% -49.69% 65.58% -30.34% -26.00% 36.34% -
  Horiz. % 104.32% 58.54% 116.36% 70.27% 100.89% 136.34% 100.00%
DPS 18.48 4.75 8.52 40.38 10.57 13.74 10.56 9.77%
  YoY % 289.05% -44.25% -78.90% 282.02% -23.07% 30.11% -
  Horiz. % 175.00% 44.98% 80.68% 382.39% 100.09% 130.11% 100.00%
NAPS 4.7429 4.6539 4.3122 3.8222 3.8139 3.6025 3.1939 6.81%
  YoY % 1.91% 7.92% 12.82% 0.22% 5.87% 12.79% -
  Horiz. % 148.50% 145.71% 135.01% 119.67% 119.41% 112.79% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 10.8000 10.6000 10.0000 11.0400 9.0000 8.6000 8.8000 -
P/RPS 5.76 5.97 4.65 6.05 5.54 4.88 6.75 -2.61%
  YoY % -3.52% 28.39% -23.14% 9.21% 13.52% -27.70% -
  Horiz. % 85.33% 88.44% 68.89% 89.63% 82.07% 72.30% 100.00%
P/EPS 25.21 43.28 20.27 36.78 20.88 14.76 20.58 3.44%
  YoY % -41.75% 113.52% -44.89% 76.15% 41.46% -28.28% -
  Horiz. % 122.50% 210.30% 98.49% 178.72% 101.46% 71.72% 100.00%
EY 3.97 2.31 4.93 2.72 4.79 6.77 4.86 -3.31%
  YoY % 71.86% -53.14% 81.25% -43.22% -29.25% 39.30% -
  Horiz. % 81.69% 47.53% 101.44% 55.97% 98.56% 139.30% 100.00%
DY 1.94 0.52 1.00 4.33 1.39 1.89 1.42 5.33%
  YoY % 273.08% -48.00% -76.91% 211.51% -26.46% 33.10% -
  Horiz. % 136.62% 36.62% 70.42% 304.93% 97.89% 133.10% 100.00%
P/NAPS 2.00 1.97 1.98 2.44 2.00 2.02 2.33 -2.51%
  YoY % 1.52% -0.51% -18.85% 22.00% -0.99% -13.30% -
  Horiz. % 85.84% 84.55% 84.98% 104.72% 85.84% 86.70% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 22/02/17 22/02/16 25/02/15 26/02/14 27/02/13 27/02/12 22/02/11 -
Price 11.0800 11.0000 10.2200 10.5000 8.4700 9.2500 7.9700 -
P/RPS 5.91 6.20 4.76 5.76 5.21 5.25 6.11 -0.55%
  YoY % -4.68% 30.25% -17.36% 10.56% -0.76% -14.08% -
  Horiz. % 96.73% 101.47% 77.91% 94.27% 85.27% 85.92% 100.00%
P/EPS 25.87 44.92 20.72 34.98 19.65 15.88 18.64 5.61%
  YoY % -42.41% 116.80% -40.77% 78.02% 23.74% -14.81% -
  Horiz. % 138.79% 240.99% 111.16% 187.66% 105.42% 85.19% 100.00%
EY 3.87 2.23 4.83 2.86 5.09 6.30 5.37 -5.31%
  YoY % 73.54% -53.83% 68.88% -43.81% -19.21% 17.32% -
  Horiz. % 72.07% 41.53% 89.94% 53.26% 94.79% 117.32% 100.00%
DY 1.90 0.50 0.98 4.55 1.48 1.76 1.57 3.23%
  YoY % 280.00% -48.98% -78.46% 207.43% -15.91% 12.10% -
  Horiz. % 121.02% 31.85% 62.42% 289.81% 94.27% 112.10% 100.00%
P/NAPS 2.06 2.04 2.02 2.32 1.88 2.17 2.11 -0.40%
  YoY % 0.98% 0.99% -12.93% 23.40% -13.36% 2.84% -
  Horiz. % 97.63% 96.68% 95.73% 109.95% 89.10% 102.84% 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.
 


 

245  225  514  1264 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-H6P 0.175+0.01 
 LAMBO 0.055-0.005 
 SUMATEC 0.0250.00 
 MERIDIAN 0.095-0.02 
 DSONIC 0.92+0.03 
 HSI-H8E 0.44+0.005 
 EFORCE 0.69+0.025 
 HSI-H6Q 0.37+0.005 
 NETX 0.0150.00 
 MNC 0.080.00 
Partners & Brokers