Highlights

[GENP] YoY Quarter Result on 2014-06-30 [#2]

Stock [GENP]: GENTING PLANTATIONS BHD
Announcement Date 27-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     -31.50%    YoY -     63.41%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 446,245 309,123 305,730 360,508 290,734 294,043 364,382 3.43%
  YoY % 44.36% 1.11% -15.19% 24.00% -1.13% -19.30% -
  Horiz. % 122.47% 84.83% 83.90% 98.94% 79.79% 80.70% 100.00%
PBT 103,846 39,700 55,564 92,951 53,294 87,872 190,934 -9.64%
  YoY % 161.58% -28.55% -40.22% 74.41% -39.35% -53.98% -
  Horiz. % 54.39% 20.79% 29.10% 48.68% 27.91% 46.02% 100.00%
Tax -27,774 -11,652 -17,471 -22,099 -12,755 -20,479 -49,818 -9.27%
  YoY % -138.36% 33.31% 20.94% -73.26% 37.72% 58.89% -
  Horiz. % 55.75% 23.39% 35.07% 44.36% 25.60% 41.11% 100.00%
NP 76,072 28,048 38,093 70,852 40,539 67,393 141,116 -9.78%
  YoY % 171.22% -26.37% -46.24% 74.77% -39.85% -52.24% -
  Horiz. % 53.91% 19.88% 26.99% 50.21% 28.73% 47.76% 100.00%
NP to SH 70,978 33,933 40,028 69,227 42,364 69,835 139,900 -10.68%
  YoY % 109.17% -15.23% -42.18% 63.41% -39.34% -50.08% -
  Horiz. % 50.73% 24.26% 28.61% 49.48% 30.28% 49.92% 100.00%
Tax Rate 26.75 % 29.35 % 31.44 % 23.77 % 23.93 % 23.31 % 26.09 % 0.42%
  YoY % -8.86% -6.65% 32.27% -0.67% 2.66% -10.66% -
  Horiz. % 102.53% 112.50% 120.51% 91.11% 91.72% 89.34% 100.00%
Total Cost 370,173 281,075 267,637 289,656 250,195 226,650 223,266 8.78%
  YoY % 31.70% 5.02% -7.60% 15.77% 10.39% 1.52% -
  Horiz. % 165.80% 125.89% 119.87% 129.74% 112.06% 101.52% 100.00%
Net Worth 4,268,217 3,926,057 3,971,890 3,632,703 3,469,596 3,294,390 3,057,467 5.71%
  YoY % 8.72% -1.15% 9.34% 4.70% 5.32% 7.75% -
  Horiz. % 139.60% 128.41% 129.91% 118.81% 113.48% 107.75% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 43,715 15,704 19,318 22,847 28,470 32,260 32,243 5.20%
  YoY % 178.37% -18.71% -15.44% -19.75% -11.75% 0.05% -
  Horiz. % 135.58% 48.70% 59.91% 70.86% 88.30% 100.05% 100.00%
Div Payout % 61.59 % 46.28 % 48.26 % 33.00 % 67.20 % 46.20 % 23.05 % 17.78%
  YoY % 33.08% -4.10% 46.24% -50.89% 45.45% 100.43% -
  Horiz. % 267.20% 200.78% 209.37% 143.17% 291.54% 200.43% 100.00%
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 4,268,217 3,926,057 3,971,890 3,632,703 3,469,596 3,294,390 3,057,467 5.71%
  YoY % 8.72% -1.15% 9.34% 4.70% 5.32% 7.75% -
  Horiz. % 139.60% 128.41% 129.91% 118.81% 113.48% 107.75% 100.00%
NOSH 794,826 785,211 772,741 761,573 759,211 759,076 758,676 0.78%
  YoY % 1.22% 1.61% 1.47% 0.31% 0.02% 0.05% -
  Horiz. % 104.76% 103.50% 101.85% 100.38% 100.07% 100.05% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 17.05 % 9.07 % 12.46 % 19.65 % 13.94 % 22.92 % 38.73 % -12.77%
  YoY % 87.98% -27.21% -36.59% 40.96% -39.18% -40.82% -
  Horiz. % 44.02% 23.42% 32.17% 50.74% 35.99% 59.18% 100.00%
ROE 1.66 % 0.86 % 1.01 % 1.91 % 1.22 % 2.12 % 4.58 % -15.55%
  YoY % 93.02% -14.85% -47.12% 56.56% -42.45% -53.71% -
  Horiz. % 36.24% 18.78% 22.05% 41.70% 26.64% 46.29% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 56.14 39.37 39.56 47.34 38.29 38.74 48.03 2.63%
  YoY % 42.60% -0.48% -16.43% 23.64% -1.16% -19.34% -
  Horiz. % 116.89% 81.97% 82.37% 98.56% 79.72% 80.66% 100.00%
EPS 8.93 4.32 5.18 9.09 5.58 9.20 18.44 -11.37%
  YoY % 106.71% -16.60% -43.01% 62.90% -39.35% -50.11% -
  Horiz. % 48.43% 23.43% 28.09% 49.30% 30.26% 49.89% 100.00%
DPS 5.50 2.00 2.50 3.00 3.75 4.25 4.25 4.39%
  YoY % 175.00% -20.00% -16.67% -20.00% -11.76% 0.00% -
  Horiz. % 129.41% 47.06% 58.82% 70.59% 88.24% 100.00% 100.00%
NAPS 5.3700 5.0000 5.1400 4.7700 4.5700 4.3400 4.0300 4.90%
  YoY % 7.40% -2.72% 7.76% 4.38% 5.30% 7.69% -
  Horiz. % 133.25% 124.07% 127.54% 118.36% 113.40% 107.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 897,358
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 49.73 34.45 34.07 40.17 32.40 32.77 40.61 3.43%
  YoY % 44.35% 1.12% -15.19% 23.98% -1.13% -19.31% -
  Horiz. % 122.46% 84.83% 83.90% 98.92% 79.78% 80.69% 100.00%
EPS 7.91 3.78 4.46 7.71 4.72 7.78 15.59 -10.68%
  YoY % 109.26% -15.25% -42.15% 63.35% -39.33% -50.10% -
  Horiz. % 50.74% 24.25% 28.61% 49.45% 30.28% 49.90% 100.00%
DPS 4.87 1.75 2.15 2.55 3.17 3.60 3.59 5.21%
  YoY % 178.29% -18.60% -15.69% -19.56% -11.94% 0.28% -
  Horiz. % 135.65% 48.75% 59.89% 71.03% 88.30% 100.28% 100.00%
NAPS 4.7564 4.3751 4.4262 4.0482 3.8665 3.6712 3.4072 5.71%
  YoY % 8.72% -1.15% 9.34% 4.70% 5.32% 7.75% -
  Horiz. % 139.60% 128.41% 129.91% 118.81% 113.48% 107.75% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 11.0400 10.6200 9.9100 11.6000 9.2300 9.3000 7.9200 -
P/RPS 19.66 26.98 25.05 24.51 24.10 24.01 16.49 2.97%
  YoY % -27.13% 7.70% 2.20% 1.70% 0.37% 45.60% -
  Horiz. % 119.22% 163.61% 151.91% 148.64% 146.15% 145.60% 100.00%
P/EPS 123.63 245.75 191.31 127.61 165.41 101.09 42.95 19.25%
  YoY % -49.69% 28.46% 49.92% -22.85% 63.63% 135.37% -
  Horiz. % 287.85% 572.18% 445.42% 297.11% 385.12% 235.37% 100.00%
EY 0.81 0.41 0.52 0.78 0.60 0.99 2.33 -16.13%
  YoY % 97.56% -21.15% -33.33% 30.00% -39.39% -57.51% -
  Horiz. % 34.76% 17.60% 22.32% 33.48% 25.75% 42.49% 100.00%
DY 0.50 0.19 0.25 0.26 0.41 0.46 0.54 -1.27%
  YoY % 163.16% -24.00% -3.85% -36.59% -10.87% -14.81% -
  Horiz. % 92.59% 35.19% 46.30% 48.15% 75.93% 85.19% 100.00%
P/NAPS 2.06 2.12 1.93 2.43 2.02 2.14 1.97 0.75%
  YoY % -2.83% 9.84% -20.58% 20.30% -5.61% 8.63% -
  Horiz. % 104.57% 107.61% 97.97% 123.35% 102.54% 108.63% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 23/08/17 25/08/16 25/08/15 27/08/14 28/08/13 28/08/12 24/08/11 -
Price 10.5800 10.6400 8.9200 10.2000 9.0000 9.3400 7.0400 -
P/RPS 18.84 27.03 22.55 21.55 23.50 24.11 14.66 4.27%
  YoY % -30.30% 19.87% 4.64% -8.30% -2.53% 64.46% -
  Horiz. % 128.51% 184.38% 153.82% 147.00% 160.30% 164.46% 100.00%
P/EPS 118.48 246.21 172.20 112.21 161.29 101.52 38.18 20.75%
  YoY % -51.88% 42.98% 53.46% -30.43% 58.88% 165.90% -
  Horiz. % 310.32% 644.87% 451.02% 293.90% 422.45% 265.90% 100.00%
EY 0.84 0.41 0.58 0.89 0.62 0.99 2.62 -17.26%
  YoY % 104.88% -29.31% -34.83% 43.55% -37.37% -62.21% -
  Horiz. % 32.06% 15.65% 22.14% 33.97% 23.66% 37.79% 100.00%
DY 0.52 0.19 0.28 0.29 0.42 0.46 0.60 -2.35%
  YoY % 173.68% -32.14% -3.45% -30.95% -8.70% -23.33% -
  Horiz. % 86.67% 31.67% 46.67% 48.33% 70.00% 76.67% 100.00%
P/NAPS 1.97 2.13 1.74 2.14 1.97 2.15 1.75 1.99%
  YoY % -7.51% 22.41% -18.69% 8.63% -8.37% 22.86% -
  Horiz. % 112.57% 121.71% 99.43% 122.29% 112.57% 122.86% 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.
 


 

218  350  563  1128 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7F 0.31+0.025 
 DRBHCOM 2.59-0.36 
 EKOVEST 0.825-0.02 
 HSI-H6P 0.235-0.03 
 KNM 0.35-0.015 
 SAPNRG 0.265-0.01 
 VSOLAR 0.13-0.005 
 IWCITY 0.94-0.01 
 HSI-C7E 0.15+0.015 
 TAWIN-PA 0.0450.00 

TOP ARTICLES

1. ISKANDAR LANDED PROPERTIES PRICED BELOW RM450K – BEST BUY IN THE WHOLE WIDE WORLD! (Calvin Tan Blog) THE INVESTMENT APPROACH OF CALVIN TAN
2. My Top Points List 5: TAKAFUL (6139), RCECAP (9296), HAPSENG (3034) WahLau Share Forecast
3. Trump will be blamed for a global recession if he continues his trade war with China, says Boris Johnson Good Articles to Share
4. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
5. Trump on US-China trade war: ‘I could declare a national emergency’ Good Articles to Share
6. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
7. Technical View - DRB-Hicom Bhd (DRBHCOM, 1619) Rakuten Trade Research Reports
8. Redtone International Berhad--The only company that i dare to buy despite trade war firerain collection
Partners & Brokers