Highlights

[GENP] YoY Quarter Result on 2014-09-30 [#3]

Stock [GENP]: GENTING PLANTATIONS BHD
Announcement Date 20-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     0.08%    YoY -     90.61%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 429,364 396,670 320,399 370,534 342,450 326,569 344,515 3.73%
  YoY % 8.24% 23.81% -13.53% 8.20% 4.86% -5.21% -
  Horiz. % 124.63% 115.14% 93.00% 107.55% 99.40% 94.79% 100.00%
PBT 108,139 123,150 55,076 104,756 43,975 112,995 150,723 -5.38%
  YoY % -12.19% 123.60% -47.42% 138.22% -61.08% -25.03% -
  Horiz. % 71.75% 81.71% 36.54% 69.50% 29.18% 74.97% 100.00%
Tax -28,841 -34,969 -15,994 -35,463 -16,431 -22,152 -37,475 -4.27%
  YoY % 17.52% -118.64% 54.90% -115.83% 25.83% 40.89% -
  Horiz. % 76.96% 93.31% 42.68% 94.63% 43.85% 59.11% 100.00%
NP 79,298 88,181 39,082 69,293 27,544 90,843 113,248 -5.76%
  YoY % -10.07% 125.63% -43.60% 151.57% -69.68% -19.78% -
  Horiz. % 70.02% 77.87% 34.51% 61.19% 24.32% 80.22% 100.00%
NP to SH 76,505 94,158 37,667 69,282 36,348 91,408 113,761 -6.39%
  YoY % -18.75% 149.97% -45.63% 90.61% -60.24% -19.65% -
  Horiz. % 67.25% 82.77% 33.11% 60.90% 31.95% 80.35% 100.00%
Tax Rate 26.67 % 28.40 % 29.04 % 33.85 % 37.36 % 19.60 % 24.86 % 1.18%
  YoY % -6.09% -2.20% -14.21% -9.40% 90.61% -21.16% -
  Horiz. % 107.28% 114.24% 116.81% 136.16% 150.28% 78.84% 100.00%
Total Cost 350,066 308,489 281,317 301,241 314,906 235,726 231,267 7.15%
  YoY % 13.48% 9.66% -6.61% -4.34% 33.59% 1.93% -
  Horiz. % 151.37% 133.39% 121.64% 130.26% 136.17% 101.93% 100.00%
Net Worth 4,229,996 3,914,251 4,005,978 3,707,728 3,399,562 3,345,305 3,149,487 5.03%
  YoY % 8.07% -2.29% 8.04% 9.06% 1.62% 6.22% -
  Horiz. % 134.31% 124.28% 127.19% 117.72% 107.94% 106.22% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - 333,885 - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 100.00% - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 4,229,996 3,914,251 4,005,978 3,707,728 3,399,562 3,345,305 3,149,487 5.03%
  YoY % 8.07% -2.29% 8.04% 9.06% 1.62% 6.22% -
  Horiz. % 134.31% 124.28% 127.19% 117.72% 107.94% 106.22% 100.00%
NOSH 793,620 782,850 771,864 761,340 758,830 758,572 758,912 0.75%
  YoY % 1.38% 1.42% 1.38% 0.33% 0.03% -0.04% -
  Horiz. % 104.57% 103.15% 101.71% 100.32% 99.99% 99.96% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 18.47 % 22.23 % 12.20 % 18.70 % 8.04 % 27.82 % 32.87 % -9.15%
  YoY % -16.91% 82.21% -34.76% 132.59% -71.10% -15.36% -
  Horiz. % 56.19% 67.63% 37.12% 56.89% 24.46% 84.64% 100.00%
ROE 1.81 % 2.41 % 0.94 % 1.87 % 1.07 % 2.73 % 3.61 % -10.86%
  YoY % -24.90% 156.38% -49.73% 74.77% -60.81% -24.38% -
  Horiz. % 50.14% 66.76% 26.04% 51.80% 29.64% 75.62% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 54.10 50.67 41.51 48.67 45.13 43.05 45.40 2.96%
  YoY % 6.77% 22.07% -14.71% 7.84% 4.83% -5.18% -
  Horiz. % 119.16% 111.61% 91.43% 107.20% 99.41% 94.82% 100.00%
EPS 9.64 12.03 4.88 9.10 4.79 12.05 14.99 -7.09%
  YoY % -19.87% 146.52% -46.37% 89.98% -60.25% -19.61% -
  Horiz. % 64.31% 80.25% 32.56% 60.71% 31.95% 80.39% 100.00%
DPS 0.00 0.00 0.00 0.00 44.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 5.3300 5.0000 5.1900 4.8700 4.4800 4.4100 4.1500 4.25%
  YoY % 6.60% -3.66% 6.57% 8.71% 1.59% 6.27% -
  Horiz. % 128.43% 120.48% 125.06% 117.35% 107.95% 106.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 897,358
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 47.85 44.20 35.70 41.29 38.16 36.39 38.39 3.74%
  YoY % 8.26% 23.81% -13.54% 8.20% 4.86% -5.21% -
  Horiz. % 124.64% 115.13% 92.99% 107.55% 99.40% 94.79% 100.00%
EPS 8.53 10.49 4.20 7.72 4.05 10.19 12.68 -6.39%
  YoY % -18.68% 149.76% -45.60% 90.62% -60.26% -19.64% -
  Horiz. % 67.27% 82.73% 33.12% 60.88% 31.94% 80.36% 100.00%
DPS 0.00 0.00 0.00 0.00 37.21 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 4.7138 4.3620 4.4642 4.1318 3.7884 3.7279 3.5097 5.03%
  YoY % 8.07% -2.29% 8.04% 9.06% 1.62% 6.22% -
  Horiz. % 134.31% 124.28% 127.20% 117.73% 107.94% 106.22% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 10.3000 11.0000 9.9100 9.9300 9.4000 9.2000 7.0000 -
P/RPS 19.04 21.71 23.87 20.40 20.83 21.37 15.42 3.57%
  YoY % -12.30% -9.05% 17.01% -2.06% -2.53% 38.59% -
  Horiz. % 123.48% 140.79% 154.80% 132.30% 135.08% 138.59% 100.00%
P/EPS 106.85 91.46 203.07 109.12 196.24 76.35 46.70 14.78%
  YoY % 16.83% -54.96% 86.10% -44.39% 157.03% 63.49% -
  Horiz. % 228.80% 195.85% 434.84% 233.66% 420.21% 163.49% 100.00%
EY 0.94 1.09 0.49 0.92 0.51 1.31 2.14 -12.80%
  YoY % -13.76% 122.45% -46.74% 80.39% -61.07% -38.79% -
  Horiz. % 43.93% 50.93% 22.90% 42.99% 23.83% 61.21% 100.00%
DY 0.00 0.00 0.00 0.00 4.68 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.93 2.20 1.91 2.04 2.10 2.09 1.69 2.24%
  YoY % -12.27% 15.18% -6.37% -2.86% 0.48% 23.67% -
  Horiz. % 114.20% 130.18% 113.02% 120.71% 124.26% 123.67% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 22/11/17 23/11/16 25/11/15 20/11/14 27/11/13 28/11/12 23/11/11 -
Price 10.4800 10.5200 10.2400 10.4600 10.7800 8.4800 8.0300 -
P/RPS 19.37 20.76 24.67 21.49 23.89 19.70 17.69 1.52%
  YoY % -6.70% -15.85% 14.80% -10.05% 21.27% 11.36% -
  Horiz. % 109.50% 117.35% 139.46% 121.48% 135.05% 111.36% 100.00%
P/EPS 108.71 87.47 209.84 114.95 225.05 70.37 53.57 12.51%
  YoY % 24.28% -58.32% 82.55% -48.92% 219.81% 31.36% -
  Horiz. % 202.93% 163.28% 391.71% 214.58% 420.10% 131.36% 100.00%
EY 0.92 1.14 0.48 0.87 0.44 1.42 1.87 -11.14%
  YoY % -19.30% 137.50% -44.83% 97.73% -69.01% -24.06% -
  Horiz. % 49.20% 60.96% 25.67% 46.52% 23.53% 75.94% 100.00%
DY 0.00 0.00 0.00 0.00 4.08 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.97 2.10 1.97 2.15 2.41 1.92 1.93 0.34%
  YoY % -6.19% 6.60% -8.37% -10.79% 25.52% -0.52% -
  Horiz. % 102.07% 108.81% 102.07% 111.40% 124.87% 99.48% 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.
 


 

1856 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.770.00 
 KOTRA 1.900.00 
 UCREST 0.2250.00 
 PINEAPP 0.330.00 
 PUC 0.0850.00 
 WILLOW 0.430.00 
 IRIS 0.1450.00 
 BTECH 0.2450.00 
 3A 0.860.00 
 TENAGA-C57 0.140.00 
Partners & Brokers