Highlights

[GENP] YoY Quarter Result on 2015-09-30 [#3]

Stock [GENP]: GENTING PLANTATIONS BHD
Announcement Date 25-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     -5.90%    YoY -     -45.63%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 488,838 429,364 396,670 320,399 370,534 342,450 326,569 6.95%
  YoY % 13.85% 8.24% 23.81% -13.53% 8.20% 4.86% -
  Horiz. % 149.69% 131.48% 121.47% 98.11% 113.46% 104.86% 100.00%
PBT 25,084 108,139 123,150 55,076 104,756 43,975 112,995 -22.18%
  YoY % -76.80% -12.19% 123.60% -47.42% 138.22% -61.08% -
  Horiz. % 22.20% 95.70% 108.99% 48.74% 92.71% 38.92% 100.00%
Tax -7,570 -28,841 -34,969 -15,994 -35,463 -16,431 -22,152 -16.38%
  YoY % 73.75% 17.52% -118.64% 54.90% -115.83% 25.83% -
  Horiz. % 34.17% 130.20% 157.86% 72.20% 160.09% 74.17% 100.00%
NP 17,514 79,298 88,181 39,082 69,293 27,544 90,843 -23.98%
  YoY % -77.91% -10.07% 125.63% -43.60% 151.57% -69.68% -
  Horiz. % 19.28% 87.29% 97.07% 43.02% 76.28% 30.32% 100.00%
NP to SH 23,513 76,505 94,158 37,667 69,282 36,348 91,408 -20.24%
  YoY % -69.27% -18.75% 149.97% -45.63% 90.61% -60.24% -
  Horiz. % 25.72% 83.70% 103.01% 41.21% 75.79% 39.76% 100.00%
Tax Rate 30.18 % 26.67 % 28.40 % 29.04 % 33.85 % 37.36 % 19.60 % 7.46%
  YoY % 13.16% -6.09% -2.20% -14.21% -9.40% 90.61% -
  Horiz. % 153.98% 136.07% 144.90% 148.16% 172.70% 190.61% 100.00%
Total Cost 471,324 350,066 308,489 281,317 301,241 314,906 235,726 12.24%
  YoY % 34.64% 13.48% 9.66% -6.61% -4.34% 33.59% -
  Horiz. % 199.95% 148.51% 130.87% 119.34% 127.79% 133.59% 100.00%
Net Worth 4,120,693 4,229,996 3,914,251 4,005,978 3,707,728 3,399,562 3,345,305 3.53%
  YoY % -2.58% 8.07% -2.29% 8.04% 9.06% 1.62% -
  Horiz. % 123.18% 126.45% 117.01% 119.75% 110.83% 101.62% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 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% 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% 0.00% 100.00% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 4,120,693 4,229,996 3,914,251 4,005,978 3,707,728 3,399,562 3,345,305 3.53%
  YoY % -2.58% 8.07% -2.29% 8.04% 9.06% 1.62% -
  Horiz. % 123.18% 126.45% 117.01% 119.75% 110.83% 101.62% 100.00%
NOSH 803,254 793,620 782,850 771,864 761,340 758,830 758,572 0.96%
  YoY % 1.21% 1.38% 1.42% 1.38% 0.33% 0.03% -
  Horiz. % 105.89% 104.62% 103.20% 101.75% 100.36% 100.03% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 3.58 % 18.47 % 22.23 % 12.20 % 18.70 % 8.04 % 27.82 % -28.94%
  YoY % -80.62% -16.91% 82.21% -34.76% 132.59% -71.10% -
  Horiz. % 12.87% 66.39% 79.91% 43.85% 67.22% 28.90% 100.00%
ROE 0.57 % 1.81 % 2.41 % 0.94 % 1.87 % 1.07 % 2.73 % -22.97%
  YoY % -68.51% -24.90% 156.38% -49.73% 74.77% -60.81% -
  Horiz. % 20.88% 66.30% 88.28% 34.43% 68.50% 39.19% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 60.86 54.10 50.67 41.51 48.67 45.13 43.05 5.94%
  YoY % 12.50% 6.77% 22.07% -14.71% 7.84% 4.83% -
  Horiz. % 141.37% 125.67% 117.70% 96.42% 113.05% 104.83% 100.00%
EPS 2.93 9.64 12.03 4.88 9.10 4.79 12.05 -20.99%
  YoY % -69.61% -19.87% 146.52% -46.37% 89.98% -60.25% -
  Horiz. % 24.32% 80.00% 99.83% 40.50% 75.52% 39.75% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 44.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 5.1300 5.3300 5.0000 5.1900 4.8700 4.4800 4.4100 2.55%
  YoY % -3.75% 6.60% -3.66% 6.57% 8.71% 1.59% -
  Horiz. % 116.33% 120.86% 113.38% 117.69% 110.43% 101.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 897,358
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 54.48 47.85 44.20 35.70 41.29 38.16 36.39 6.95%
  YoY % 13.86% 8.26% 23.81% -13.54% 8.20% 4.86% -
  Horiz. % 149.71% 131.49% 121.46% 98.10% 113.47% 104.86% 100.00%
EPS 2.62 8.53 10.49 4.20 7.72 4.05 10.19 -20.25%
  YoY % -69.28% -18.68% 149.76% -45.60% 90.62% -60.26% -
  Horiz. % 25.71% 83.71% 102.94% 41.22% 75.76% 39.74% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 37.21 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 4.5920 4.7138 4.3620 4.4642 4.1318 3.7884 3.7279 3.53%
  YoY % -2.58% 8.07% -2.29% 8.04% 9.06% 1.62% -
  Horiz. % 123.18% 126.45% 117.01% 119.75% 110.83% 101.62% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 9.4900 10.3000 11.0000 9.9100 9.9300 9.4000 9.2000 -
P/RPS 15.59 19.04 21.71 23.87 20.40 20.83 21.37 -5.12%
  YoY % -18.12% -12.30% -9.05% 17.01% -2.06% -2.53% -
  Horiz. % 72.95% 89.10% 101.59% 111.70% 95.46% 97.47% 100.00%
P/EPS 324.20 106.85 91.46 203.07 109.12 196.24 76.35 27.24%
  YoY % 203.42% 16.83% -54.96% 86.10% -44.39% 157.03% -
  Horiz. % 424.62% 139.95% 119.79% 265.97% 142.92% 257.03% 100.00%
EY 0.31 0.94 1.09 0.49 0.92 0.51 1.31 -21.34%
  YoY % -67.02% -13.76% 122.45% -46.74% 80.39% -61.07% -
  Horiz. % 23.66% 71.76% 83.21% 37.40% 70.23% 38.93% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 4.68 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.85 1.93 2.20 1.91 2.04 2.10 2.09 -2.01%
  YoY % -4.15% -12.27% 15.18% -6.37% -2.86% 0.48% -
  Horiz. % 88.52% 92.34% 105.26% 91.39% 97.61% 100.48% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/11/18 22/11/17 23/11/16 25/11/15 20/11/14 27/11/13 28/11/12 -
Price 9.6500 10.4800 10.5200 10.2400 10.4600 10.7800 8.4800 -
P/RPS 15.86 19.37 20.76 24.67 21.49 23.89 19.70 -3.55%
  YoY % -18.12% -6.70% -15.85% 14.80% -10.05% 21.27% -
  Horiz. % 80.51% 98.32% 105.38% 125.23% 109.09% 121.27% 100.00%
P/EPS 329.66 108.71 87.47 209.84 114.95 225.05 70.37 29.34%
  YoY % 203.25% 24.28% -58.32% 82.55% -48.92% 219.81% -
  Horiz. % 468.47% 154.48% 124.30% 298.20% 163.35% 319.81% 100.00%
EY 0.30 0.92 1.14 0.48 0.87 0.44 1.42 -22.82%
  YoY % -67.39% -19.30% 137.50% -44.83% 97.73% -69.01% -
  Horiz. % 21.13% 64.79% 80.28% 33.80% 61.27% 30.99% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 4.08 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.88 1.97 2.10 1.97 2.15 2.41 1.92 -0.35%
  YoY % -4.57% -6.19% 6.60% -8.37% -10.79% 25.52% -
  Horiz. % 97.92% 102.60% 109.38% 102.60% 111.98% 125.52% 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.
 


 

374  350  545  586 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.40+0.015 
 EKOVEST 0.86+0.06 
 GPACKET-WB 0.12+0.015 
 ARMADA 0.250.00 
 KNM-WB 0.29+0.055 
 VELESTO-WA 0.15+0.05 
 IWCITY 1.06+0.075 
 NETX 0.0150.00 
 VELESTO 0.33+0.03 
 SAPNRG 0.31+0.01 
Partners & Brokers