Highlights

[GENP] YoY Quarter Result on 2018-06-30 [#2]

Stock [GENP]: GENTING PLANTATIONS BHD
Announcement Date 28-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     -74.12%    YoY -     -63.17%
Quarter Report


View:


Show?  YoY % Horiz. %

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 402,649 446,245 309,123 305,730 360,508 290,734 294,043 5.38%
  YoY % -9.77% 44.36% 1.11% -15.19% 24.00% -1.13% -
  Horiz. % 136.94% 151.76% 105.13% 103.97% 122.60% 98.87% 100.00%
PBT 37,203 103,846 39,700 55,564 92,951 53,294 87,872 -13.34%
  YoY % -64.17% 161.58% -28.55% -40.22% 74.41% -39.35% -
  Horiz. % 42.34% 118.18% 45.18% 63.23% 105.78% 60.65% 100.00%
Tax -12,378 -27,774 -11,652 -17,471 -22,099 -12,755 -20,479 -8.05%
  YoY % 55.43% -138.36% 33.31% 20.94% -73.26% 37.72% -
  Horiz. % 60.44% 135.62% 56.90% 85.31% 107.91% 62.28% 100.00%
NP 24,825 76,072 28,048 38,093 70,852 40,539 67,393 -15.33%
  YoY % -67.37% 171.22% -26.37% -46.24% 74.77% -39.85% -
  Horiz. % 36.84% 112.88% 41.62% 56.52% 105.13% 60.15% 100.00%
NP to SH 26,138 70,978 33,933 40,028 69,227 42,364 69,835 -15.10%
  YoY % -63.17% 109.17% -15.23% -42.18% 63.41% -39.34% -
  Horiz. % 37.43% 101.64% 48.59% 57.32% 99.13% 60.66% 100.00%
Tax Rate 33.27 % 26.75 % 29.35 % 31.44 % 23.77 % 23.93 % 23.31 % 6.11%
  YoY % 24.37% -8.86% -6.65% 32.27% -0.67% 2.66% -
  Horiz. % 142.73% 114.76% 125.91% 134.88% 101.97% 102.66% 100.00%
Total Cost 377,824 370,173 281,075 267,637 289,656 250,195 226,650 8.89%
  YoY % 2.07% 31.70% 5.02% -7.60% 15.77% 10.39% -
  Horiz. % 166.70% 163.32% 124.01% 118.08% 127.80% 110.39% 100.00%
Net Worth 4,173,164 4,268,217 3,926,057 3,971,890 3,632,703 3,469,596 3,294,390 4.02%
  YoY % -2.23% 8.72% -1.15% 9.34% 4.70% 5.32% -
  Horiz. % 126.67% 129.56% 119.17% 120.57% 110.27% 105.32% 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 43,715 15,704 19,318 22,847 28,470 32,260 2.85%
  YoY % -12.63% 178.37% -18.71% -15.44% -19.75% -11.75% -
  Horiz. % 118.39% 135.51% 48.68% 59.88% 70.82% 88.25% 100.00%
Div Payout % 146.12 % 61.59 % 46.28 % 48.26 % 33.00 % 67.20 % 46.20 % 21.15%
  YoY % 137.25% 33.08% -4.10% 46.24% -50.89% 45.45% -
  Horiz. % 316.28% 133.31% 100.17% 104.46% 71.43% 145.45% 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 4,268,217 3,926,057 3,971,890 3,632,703 3,469,596 3,294,390 4.02%
  YoY % -2.23% 8.72% -1.15% 9.34% 4.70% 5.32% -
  Horiz. % 126.67% 129.56% 119.17% 120.57% 110.27% 105.32% 100.00%
NOSH 804,078 794,826 785,211 772,741 761,573 759,211 759,076 0.96%
  YoY % 1.16% 1.22% 1.61% 1.47% 0.31% 0.02% -
  Horiz. % 105.93% 104.71% 103.44% 101.80% 100.33% 100.02% 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 6.17 % 17.05 % 9.07 % 12.46 % 19.65 % 13.94 % 22.92 % -19.64%
  YoY % -63.81% 87.98% -27.21% -36.59% 40.96% -39.18% -
  Horiz. % 26.92% 74.39% 39.57% 54.36% 85.73% 60.82% 100.00%
ROE 0.63 % 1.66 % 0.86 % 1.01 % 1.91 % 1.22 % 2.12 % -18.30%
  YoY % -62.05% 93.02% -14.85% -47.12% 56.56% -42.45% -
  Horiz. % 29.72% 78.30% 40.57% 47.64% 90.09% 57.55% 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 50.08 56.14 39.37 39.56 47.34 38.29 38.74 4.37%
  YoY % -10.79% 42.60% -0.48% -16.43% 23.64% -1.16% -
  Horiz. % 129.27% 144.91% 101.63% 102.12% 122.20% 98.84% 100.00%
EPS 3.25 8.93 4.32 5.18 9.09 5.58 9.20 -15.92%
  YoY % -63.61% 106.71% -16.60% -43.01% 62.90% -39.35% -
  Horiz. % 35.33% 97.07% 46.96% 56.30% 98.80% 60.65% 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 44.87 49.73 34.45 34.07 40.17 32.40 32.77 5.37%
  YoY % -9.77% 44.35% 1.12% -15.19% 23.98% -1.13% -
  Horiz. % 136.92% 151.75% 105.13% 103.97% 122.58% 98.87% 100.00%
EPS 2.91 7.91 3.78 4.46 7.71 4.72 7.78 -15.11%
  YoY % -63.21% 109.26% -15.25% -42.15% 63.35% -39.33% -
  Horiz. % 37.40% 101.67% 48.59% 57.33% 99.10% 60.67% 100.00%
DPS 4.26 4.87 1.75 2.15 2.55 3.17 3.60 2.84%
  YoY % -12.53% 178.29% -18.60% -15.69% -19.56% -11.94% -
  Horiz. % 118.33% 135.28% 48.61% 59.72% 70.83% 88.06% 100.00%
NAPS 4.6505 4.7564 4.3751 4.4262 4.0482 3.8665 3.6712 4.02%
  YoY % -2.23% 8.72% -1.15% 9.34% 4.70% 5.32% -
  Horiz. % 126.68% 129.56% 119.17% 120.57% 110.27% 105.32% 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 18.87 19.66 26.98 25.05 24.51 24.10 24.01 -3.93%
  YoY % -4.02% -27.13% 7.70% 2.20% 1.70% 0.37% -
  Horiz. % 78.59% 81.88% 112.37% 104.33% 102.08% 100.37% 100.00%
P/EPS 290.71 123.63 245.75 191.31 127.61 165.41 101.09 19.24%
  YoY % 135.15% -49.69% 28.46% 49.92% -22.85% 63.63% -
  Horiz. % 287.58% 122.30% 243.10% 189.25% 126.23% 163.63% 100.00%
EY 0.34 0.81 0.41 0.52 0.78 0.60 0.99 -16.31%
  YoY % -58.02% 97.56% -21.15% -33.33% 30.00% -39.39% -
  Horiz. % 34.34% 81.82% 41.41% 52.53% 78.79% 60.61% 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 18.85 18.84 27.03 22.55 21.55 23.50 24.11 -4.02%
  YoY % 0.05% -30.30% 19.87% 4.64% -8.30% -2.53% -
  Horiz. % 78.18% 78.14% 112.11% 93.53% 89.38% 97.47% 100.00%
P/EPS 290.40 118.48 246.21 172.20 112.21 161.29 101.52 19.14%
  YoY % 145.10% -51.88% 42.98% 53.46% -30.43% 58.88% -
  Horiz. % 286.05% 116.71% 242.52% 169.62% 110.53% 158.88% 100.00%
EY 0.34 0.84 0.41 0.58 0.89 0.62 0.99 -16.31%
  YoY % -59.52% 104.88% -29.31% -34.83% 43.55% -37.37% -
  Horiz. % 34.34% 84.85% 41.41% 58.59% 89.90% 62.63% 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.
 


 

194  286  576  1126 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.125+0.005 
 SAPNRG 0.305-0.005 
 KNM 0.36-0.01 
 NETX 0.015-0.005 
 HSI-C5J 0.135-0.075 
 HSI-C5P 0.30-0.05 
 GPACKET 0.50+0.04 
 IRIS 0.155+0.01 
 HSI-H6R 0.355+0.035 
 MQTECH 0.030.00 
Partners & Brokers