Highlights

[GENP] YoY Quarter Result on 2013-09-30 [#3]

Stock [GENP]: GENTING PLANTATIONS BHD
Announcement Date 27-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     -14.20%    YoY -     -60.24%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 396,670 320,399 370,534 342,450 326,569 344,515 249,119 8.05%
  YoY % 23.81% -13.53% 8.20% 4.86% -5.21% 38.29% -
  Horiz. % 159.23% 128.61% 148.74% 137.46% 131.09% 138.29% 100.00%
PBT 123,150 55,076 104,756 43,975 112,995 150,723 109,847 1.92%
  YoY % 123.60% -47.42% 138.22% -61.08% -25.03% 37.21% -
  Horiz. % 112.11% 50.14% 95.37% 40.03% 102.87% 137.21% 100.00%
Tax -34,969 -15,994 -35,463 -16,431 -22,152 -37,475 -29,491 2.88%
  YoY % -118.64% 54.90% -115.83% 25.83% 40.89% -27.07% -
  Horiz. % 118.58% 54.23% 120.25% 55.72% 75.11% 127.07% 100.00%
NP 88,181 39,082 69,293 27,544 90,843 113,248 80,356 1.56%
  YoY % 125.63% -43.60% 151.57% -69.68% -19.78% 40.93% -
  Horiz. % 109.74% 48.64% 86.23% 34.28% 113.05% 140.93% 100.00%
NP to SH 94,158 37,667 69,282 36,348 91,408 113,761 80,809 2.58%
  YoY % 149.97% -45.63% 90.61% -60.24% -19.65% 40.78% -
  Horiz. % 116.52% 46.61% 85.74% 44.98% 113.12% 140.78% 100.00%
Tax Rate 28.40 % 29.04 % 33.85 % 37.36 % 19.60 % 24.86 % 26.85 % 0.94%
  YoY % -2.20% -14.21% -9.40% 90.61% -21.16% -7.41% -
  Horiz. % 105.77% 108.16% 126.07% 139.14% 73.00% 92.59% 100.00%
Total Cost 308,489 281,317 301,241 314,906 235,726 231,267 168,763 10.57%
  YoY % 9.66% -6.61% -4.34% 33.59% 1.93% 37.04% -
  Horiz. % 182.79% 166.69% 178.50% 186.60% 139.68% 137.04% 100.00%
Net Worth 3,914,251 4,005,978 3,707,728 3,399,562 3,345,305 3,149,487 2,761,922 5.98%
  YoY % -2.29% 8.04% 9.06% 1.62% 6.22% 14.03% -
  Horiz. % 141.72% 145.04% 134.24% 123.09% 121.12% 114.03% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - 333,885 - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 918.58 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 3,914,251 4,005,978 3,707,728 3,399,562 3,345,305 3,149,487 2,761,922 5.98%
  YoY % -2.29% 8.04% 9.06% 1.62% 6.22% 14.03% -
  Horiz. % 141.72% 145.04% 134.24% 123.09% 121.12% 114.03% 100.00%
NOSH 782,850 771,864 761,340 758,830 758,572 758,912 758,769 0.52%
  YoY % 1.42% 1.38% 0.33% 0.03% -0.04% 0.02% -
  Horiz. % 103.17% 101.73% 100.34% 100.01% 99.97% 100.02% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 22.23 % 12.20 % 18.70 % 8.04 % 27.82 % 32.87 % 32.26 % -6.01%
  YoY % 82.21% -34.76% 132.59% -71.10% -15.36% 1.89% -
  Horiz. % 68.91% 37.82% 57.97% 24.92% 86.24% 101.89% 100.00%
ROE 2.41 % 0.94 % 1.87 % 1.07 % 2.73 % 3.61 % 2.93 % -3.20%
  YoY % 156.38% -49.73% 74.77% -60.81% -24.38% 23.21% -
  Horiz. % 82.25% 32.08% 63.82% 36.52% 93.17% 123.21% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 50.67 41.51 48.67 45.13 43.05 45.40 32.83 7.49%
  YoY % 22.07% -14.71% 7.84% 4.83% -5.18% 38.29% -
  Horiz. % 154.34% 126.44% 148.25% 137.47% 131.13% 138.29% 100.00%
EPS 12.03 4.88 9.10 4.79 12.05 14.99 10.65 2.05%
  YoY % 146.52% -46.37% 89.98% -60.25% -19.61% 40.75% -
  Horiz. % 112.96% 45.82% 85.45% 44.98% 113.15% 140.75% 100.00%
DPS 0.00 0.00 0.00 44.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 5.0000 5.1900 4.8700 4.4800 4.4100 4.1500 3.6400 5.43%
  YoY % -3.66% 6.57% 8.71% 1.59% 6.27% 14.01% -
  Horiz. % 137.36% 142.58% 133.79% 123.08% 121.15% 114.01% 100.00%
Adjusted Per Share Value based on latest NOSH - 897,358
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 44.20 35.70 41.29 38.16 36.39 38.39 27.76 8.05%
  YoY % 23.81% -13.54% 8.20% 4.86% -5.21% 38.29% -
  Horiz. % 159.22% 128.60% 148.74% 137.46% 131.09% 138.29% 100.00%
EPS 10.49 4.20 7.72 4.05 10.19 12.68 9.01 2.56%
  YoY % 149.76% -45.60% 90.62% -60.26% -19.64% 40.73% -
  Horiz. % 116.43% 46.61% 85.68% 44.95% 113.10% 140.73% 100.00%
DPS 0.00 0.00 0.00 37.21 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 4.3620 4.4642 4.1318 3.7884 3.7279 3.5097 3.0778 5.98%
  YoY % -2.29% 8.04% 9.06% 1.62% 6.22% 14.03% -
  Horiz. % 141.72% 145.05% 134.25% 123.09% 121.12% 114.03% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 11.0000 9.9100 9.9300 9.4000 9.2000 7.0000 7.7200 -
P/RPS 21.71 23.87 20.40 20.83 21.37 15.42 23.51 -1.32%
  YoY % -9.05% 17.01% -2.06% -2.53% 38.59% -34.41% -
  Horiz. % 92.34% 101.53% 86.77% 88.60% 90.90% 65.59% 100.00%
P/EPS 91.46 203.07 109.12 196.24 76.35 46.70 72.49 3.95%
  YoY % -54.96% 86.10% -44.39% 157.03% 63.49% -35.58% -
  Horiz. % 126.17% 280.14% 150.53% 270.71% 105.32% 64.42% 100.00%
EY 1.09 0.49 0.92 0.51 1.31 2.14 1.38 -3.85%
  YoY % 122.45% -46.74% 80.39% -61.07% -38.79% 55.07% -
  Horiz. % 78.99% 35.51% 66.67% 36.96% 94.93% 155.07% 100.00%
DY 0.00 0.00 0.00 4.68 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 2.20 1.91 2.04 2.10 2.09 1.69 2.12 0.62%
  YoY % 15.18% -6.37% -2.86% 0.48% 23.67% -20.28% -
  Horiz. % 103.77% 90.09% 96.23% 99.06% 98.58% 79.72% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 23/11/16 25/11/15 20/11/14 27/11/13 28/11/12 23/11/11 24/11/10 -
Price 10.5200 10.2400 10.4600 10.7800 8.4800 8.0300 8.8100 -
P/RPS 20.76 24.67 21.49 23.89 19.70 17.69 26.83 -4.18%
  YoY % -15.85% 14.80% -10.05% 21.27% 11.36% -34.07% -
  Horiz. % 77.38% 91.95% 80.10% 89.04% 73.43% 65.93% 100.00%
P/EPS 87.47 209.84 114.95 225.05 70.37 53.57 82.72 0.93%
  YoY % -58.32% 82.55% -48.92% 219.81% 31.36% -35.24% -
  Horiz. % 105.74% 253.68% 138.96% 272.06% 85.07% 64.76% 100.00%
EY 1.14 0.48 0.87 0.44 1.42 1.87 1.21 -0.99%
  YoY % 137.50% -44.83% 97.73% -69.01% -24.06% 54.55% -
  Horiz. % 94.21% 39.67% 71.90% 36.36% 117.36% 154.55% 100.00%
DY 0.00 0.00 0.00 4.08 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 2.10 1.97 2.15 2.41 1.92 1.93 2.42 -2.33%
  YoY % 6.60% -8.37% -10.79% 25.52% -0.52% -20.25% -
  Horiz. % 86.78% 81.40% 88.84% 99.59% 79.34% 79.75% 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.
 


 

193  310  551  1092 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ISTONE 0.245+0.085 
 VELESTO-WA 0.150.00 
 KNM 0.400.00 
 SAPNRG-WA 0.130.00 
 SAPNRG 0.310.00 
 GPACKET-WB 0.120.00 
 VELESTO 0.325-0.005 
 ALAM 0.11+0.005 
 KNM-WB 0.305+0.015 
 ARMADA 0.24-0.01 
Partners & Brokers