Highlights

[GENP] YoY Quarter Result on 2013-06-30 [#2]

Stock [GENP]: GENTING PLANTATIONS BHD
Announcement Date 28-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     -3.77%    YoY -     -39.34%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 309,123 305,730 360,508 290,734 294,043 364,382 231,168 4.96%
  YoY % 1.11% -15.19% 24.00% -1.13% -19.30% 57.63% -
  Horiz. % 133.72% 132.25% 155.95% 125.77% 127.20% 157.63% 100.00%
PBT 39,700 55,564 92,951 53,294 87,872 190,934 95,586 -13.61%
  YoY % -28.55% -40.22% 74.41% -39.35% -53.98% 99.75% -
  Horiz. % 41.53% 58.13% 97.24% 55.76% 91.93% 199.75% 100.00%
Tax -11,652 -17,471 -22,099 -12,755 -20,479 -49,818 -25,097 -11.99%
  YoY % 33.31% 20.94% -73.26% 37.72% 58.89% -98.50% -
  Horiz. % 46.43% 69.61% 88.05% 50.82% 81.60% 198.50% 100.00%
NP 28,048 38,093 70,852 40,539 67,393 141,116 70,489 -14.23%
  YoY % -26.37% -46.24% 74.77% -39.85% -52.24% 100.20% -
  Horiz. % 39.79% 54.04% 100.51% 57.51% 95.61% 200.20% 100.00%
NP to SH 33,933 40,028 69,227 42,364 69,835 139,900 71,384 -11.65%
  YoY % -15.23% -42.18% 63.41% -39.34% -50.08% 95.98% -
  Horiz. % 47.54% 56.07% 96.98% 59.35% 97.83% 195.98% 100.00%
Tax Rate 29.35 % 31.44 % 23.77 % 23.93 % 23.31 % 26.09 % 26.26 % 1.87%
  YoY % -6.65% 32.27% -0.67% 2.66% -10.66% -0.65% -
  Horiz. % 111.77% 119.73% 90.52% 91.13% 88.77% 99.35% 100.00%
Total Cost 281,075 267,637 289,656 250,195 226,650 223,266 160,679 9.76%
  YoY % 5.02% -7.60% 15.77% 10.39% 1.52% 38.95% -
  Horiz. % 174.93% 166.57% 180.27% 155.71% 141.06% 138.95% 100.00%
Net Worth 3,926,057 3,971,890 3,632,703 3,469,596 3,294,390 3,057,467 2,715,778 6.33%
  YoY % -1.15% 9.34% 4.70% 5.32% 7.75% 12.58% -
  Horiz. % 144.56% 146.25% 133.76% 127.76% 121.31% 112.58% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 15,704 19,318 22,847 28,470 32,260 32,243 30,343 -10.39%
  YoY % -18.71% -15.44% -19.75% -11.75% 0.05% 6.26% -
  Horiz. % 51.75% 63.67% 75.29% 93.83% 106.32% 106.26% 100.00%
Div Payout % 46.28 % 48.26 % 33.00 % 67.20 % 46.20 % 23.05 % 42.51 % 1.42%
  YoY % -4.10% 46.24% -50.89% 45.45% 100.43% -45.78% -
  Horiz. % 108.87% 113.53% 77.63% 158.08% 108.68% 54.22% 100.00%
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 3,926,057 3,971,890 3,632,703 3,469,596 3,294,390 3,057,467 2,715,778 6.33%
  YoY % -1.15% 9.34% 4.70% 5.32% 7.75% 12.58% -
  Horiz. % 144.56% 146.25% 133.76% 127.76% 121.31% 112.58% 100.00%
NOSH 785,211 772,741 761,573 759,211 759,076 758,676 758,597 0.58%
  YoY % 1.61% 1.47% 0.31% 0.02% 0.05% 0.01% -
  Horiz. % 103.51% 101.86% 100.39% 100.08% 100.06% 100.01% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 9.07 % 12.46 % 19.65 % 13.94 % 22.92 % 38.73 % 30.49 % -18.28%
  YoY % -27.21% -36.59% 40.96% -39.18% -40.82% 27.03% -
  Horiz. % 29.75% 40.87% 64.45% 45.72% 75.17% 127.03% 100.00%
ROE 0.86 % 1.01 % 1.91 % 1.22 % 2.12 % 4.58 % 2.63 % -16.98%
  YoY % -14.85% -47.12% 56.56% -42.45% -53.71% 74.14% -
  Horiz. % 32.70% 38.40% 72.62% 46.39% 80.61% 174.14% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 39.37 39.56 47.34 38.29 38.74 48.03 30.47 4.36%
  YoY % -0.48% -16.43% 23.64% -1.16% -19.34% 57.63% -
  Horiz. % 129.21% 129.83% 155.37% 125.66% 127.14% 157.63% 100.00%
EPS 4.32 5.18 9.09 5.58 9.20 18.44 9.41 -12.16%
  YoY % -16.60% -43.01% 62.90% -39.35% -50.11% 95.96% -
  Horiz. % 45.91% 55.05% 96.60% 59.30% 97.77% 195.96% 100.00%
DPS 2.00 2.50 3.00 3.75 4.25 4.25 4.00 -10.90%
  YoY % -20.00% -16.67% -20.00% -11.76% 0.00% 6.25% -
  Horiz. % 50.00% 62.50% 75.00% 93.75% 106.25% 106.25% 100.00%
NAPS 5.0000 5.1400 4.7700 4.5700 4.3400 4.0300 3.5800 5.72%
  YoY % -2.72% 7.76% 4.38% 5.30% 7.69% 12.57% -
  Horiz. % 139.66% 143.58% 133.24% 127.65% 121.23% 112.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 897,358
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 34.45 34.07 40.17 32.40 32.77 40.61 25.76 4.96%
  YoY % 1.12% -15.19% 23.98% -1.13% -19.31% 57.65% -
  Horiz. % 133.73% 132.26% 155.94% 125.78% 127.21% 157.65% 100.00%
EPS 3.78 4.46 7.71 4.72 7.78 15.59 7.95 -11.64%
  YoY % -15.25% -42.15% 63.35% -39.33% -50.10% 96.10% -
  Horiz. % 47.55% 56.10% 96.98% 59.37% 97.86% 196.10% 100.00%
DPS 1.75 2.15 2.55 3.17 3.60 3.59 3.38 -10.38%
  YoY % -18.60% -15.69% -19.56% -11.94% 0.28% 6.21% -
  Horiz. % 51.78% 63.61% 75.44% 93.79% 106.51% 106.21% 100.00%
NAPS 4.3751 4.4262 4.0482 3.8665 3.6712 3.4072 3.0264 6.33%
  YoY % -1.15% 9.34% 4.70% 5.32% 7.75% 12.58% -
  Horiz. % 144.56% 146.25% 133.76% 127.76% 121.31% 112.58% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 10.6200 9.9100 11.6000 9.2300 9.3000 7.9200 6.6700 -
P/RPS 26.98 25.05 24.51 24.10 24.01 16.49 21.89 3.54%
  YoY % 7.70% 2.20% 1.70% 0.37% 45.60% -24.67% -
  Horiz. % 123.25% 114.44% 111.97% 110.10% 109.68% 75.33% 100.00%
P/EPS 245.75 191.31 127.61 165.41 101.09 42.95 70.88 23.00%
  YoY % 28.46% 49.92% -22.85% 63.63% 135.37% -39.40% -
  Horiz. % 346.71% 269.91% 180.04% 233.37% 142.62% 60.60% 100.00%
EY 0.41 0.52 0.78 0.60 0.99 2.33 1.41 -18.59%
  YoY % -21.15% -33.33% 30.00% -39.39% -57.51% 65.25% -
  Horiz. % 29.08% 36.88% 55.32% 42.55% 70.21% 165.25% 100.00%
DY 0.19 0.25 0.26 0.41 0.46 0.54 0.60 -17.43%
  YoY % -24.00% -3.85% -36.59% -10.87% -14.81% -10.00% -
  Horiz. % 31.67% 41.67% 43.33% 68.33% 76.67% 90.00% 100.00%
P/NAPS 2.12 1.93 2.43 2.02 2.14 1.97 1.86 2.20%
  YoY % 9.84% -20.58% 20.30% -5.61% 8.63% 5.91% -
  Horiz. % 113.98% 103.76% 130.65% 108.60% 115.05% 105.91% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 25/08/15 27/08/14 28/08/13 28/08/12 24/08/11 25/08/10 -
Price 10.6400 8.9200 10.2000 9.0000 9.3400 7.0400 7.2200 -
P/RPS 27.03 22.55 21.55 23.50 24.11 14.66 23.69 2.22%
  YoY % 19.87% 4.64% -8.30% -2.53% 64.46% -38.12% -
  Horiz. % 114.10% 95.19% 90.97% 99.20% 101.77% 61.88% 100.00%
P/EPS 246.21 172.20 112.21 161.29 101.52 38.18 76.73 21.43%
  YoY % 42.98% 53.46% -30.43% 58.88% 165.90% -50.24% -
  Horiz. % 320.88% 224.42% 146.24% 210.20% 132.31% 49.76% 100.00%
EY 0.41 0.58 0.89 0.62 0.99 2.62 1.30 -17.48%
  YoY % -29.31% -34.83% 43.55% -37.37% -62.21% 101.54% -
  Horiz. % 31.54% 44.62% 68.46% 47.69% 76.15% 201.54% 100.00%
DY 0.19 0.28 0.29 0.42 0.46 0.60 0.55 -16.22%
  YoY % -32.14% -3.45% -30.95% -8.70% -23.33% 9.09% -
  Horiz. % 34.55% 50.91% 52.73% 76.36% 83.64% 109.09% 100.00%
P/NAPS 2.13 1.74 2.14 1.97 2.15 1.75 2.02 0.89%
  YoY % 22.41% -18.69% 8.63% -8.37% 22.86% -13.37% -
  Horiz. % 105.45% 86.14% 105.94% 97.52% 106.44% 86.63% 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.
 


 

308  386  539  949 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.125+0.005 
 SAPNRG 0.305-0.005 
 KNM 0.365-0.005 
 HSI-C5J 0.10-0.035 
 HSI-C5P 0.27-0.03 
 GPACKET 0.505+0.045 
 NETX 0.015-0.005 
 VELESTO 0.315-0.005 
 IRIS 0.155+0.01 
 ISTONE 0.205-0.015 
Partners & Brokers