Highlights

[GENP] YoY Quarter Result on 2012-12-31 [#4]

Stock [GENP]: GENTING PLANTATIONS BHD
Announcement Date 27-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     -4.79%    YoY -     -7.46%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 424,404 579,012 407,786 340,142 356,468 296,705 240,565 9.92%
  YoY % -26.70% 41.99% 19.89% -4.58% 20.14% 23.34% -
  Horiz. % 176.42% 240.69% 169.51% 141.39% 148.18% 123.34% 100.00%
PBT 70,237 177,380 144,671 98,963 127,602 139,531 96,216 -5.11%
  YoY % -60.40% 22.61% 46.19% -22.44% -8.55% 45.02% -
  Horiz. % 73.00% 184.36% 150.36% 102.86% 132.62% 145.02% 100.00%
Tax -18,766 -38,284 -36,188 -12,614 -34,100 -36,241 -17,243 1.42%
  YoY % 50.98% -5.79% -186.89% 63.01% 5.91% -110.18% -
  Horiz. % 108.83% 222.03% 209.87% 73.15% 197.76% 210.18% 100.00%
NP 51,471 139,096 108,483 86,349 93,502 103,290 78,973 -6.88%
  YoY % -63.00% 28.22% 25.63% -7.65% -9.48% 30.79% -
  Horiz. % 65.18% 176.13% 137.37% 109.34% 118.40% 130.79% 100.00%
NP to SH 59,399 137,676 105,060 87,026 94,041 102,767 78,353 -4.51%
  YoY % -56.86% 31.05% 20.72% -7.46% -8.49% 31.16% -
  Horiz. % 75.81% 175.71% 134.09% 111.07% 120.02% 131.16% 100.00%
Tax Rate 26.72 % 21.58 % 25.01 % 12.75 % 26.72 % 25.97 % 17.92 % 6.88%
  YoY % 23.82% -13.71% 96.16% -52.28% 2.89% 44.92% -
  Horiz. % 149.11% 120.42% 139.56% 71.15% 149.11% 144.92% 100.00%
Total Cost 372,933 439,916 299,303 253,793 262,966 193,415 161,592 14.95%
  YoY % -15.23% 46.98% 17.93% -3.49% 35.96% 19.69% -
  Horiz. % 230.79% 272.24% 185.22% 157.06% 162.73% 119.69% 100.00%
Net Worth 4,163,336 3,840,355 3,431,150 3,421,859 3,233,371 2,868,975 2,546,093 8.54%
  YoY % 8.41% 11.93% 0.27% 5.83% 12.70% 12.68% -
  Horiz. % 163.52% 150.83% 134.76% 134.40% 126.99% 112.68% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 23,172 53,127 - 62,594 91,080 64,513 39,782 -8.61%
  YoY % -56.38% 0.00% 0.00% -31.28% 41.18% 62.17% -
  Horiz. % 58.25% 133.54% 0.00% 157.34% 228.95% 162.17% 100.00%
Div Payout % 39.01 % 38.59 % - % 71.93 % 96.85 % 62.78 % 50.77 % -4.29%
  YoY % 1.09% 0.00% 0.00% -25.73% 54.27% 23.66% -
  Horiz. % 76.84% 76.01% 0.00% 141.68% 190.76% 123.66% 100.00%
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 4,163,336 3,840,355 3,431,150 3,421,859 3,233,371 2,868,975 2,546,093 8.54%
  YoY % 8.41% 11.93% 0.27% 5.83% 12.70% 12.68% -
  Horiz. % 163.52% 150.83% 134.76% 134.40% 126.99% 112.68% 100.00%
NOSH 772,418 758,963 759,104 758,727 759,007 758,988 757,765 0.32%
  YoY % 1.77% -0.02% 0.05% -0.04% 0.00% 0.16% -
  Horiz. % 101.93% 100.16% 100.18% 100.13% 100.16% 100.16% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 12.13 % 24.02 % 26.60 % 25.39 % 26.23 % 34.81 % 32.83 % -15.28%
  YoY % -49.50% -9.70% 4.77% -3.20% -24.65% 6.03% -
  Horiz. % 36.95% 73.16% 81.02% 77.34% 79.90% 106.03% 100.00%
ROE 1.43 % 3.58 % 3.06 % 2.54 % 2.91 % 3.58 % 3.08 % -12.00%
  YoY % -60.06% 16.99% 20.47% -12.71% -18.72% 16.23% -
  Horiz. % 46.43% 116.23% 99.35% 82.47% 94.48% 116.23% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 54.94 76.29 53.72 44.83 46.97 39.09 31.75 9.57%
  YoY % -27.99% 42.01% 19.83% -4.56% 20.16% 23.12% -
  Horiz. % 173.04% 240.28% 169.20% 141.20% 147.94% 123.12% 100.00%
EPS 7.69 18.14 13.84 11.47 12.39 13.54 10.34 -4.81%
  YoY % -57.61% 31.07% 20.66% -7.43% -8.49% 30.95% -
  Horiz. % 74.37% 175.44% 133.85% 110.93% 119.83% 130.95% 100.00%
DPS 3.00 7.00 0.00 8.25 12.00 8.50 5.25 -8.90%
  YoY % -57.14% 0.00% 0.00% -31.25% 41.18% 61.90% -
  Horiz. % 57.14% 133.33% 0.00% 157.14% 228.57% 161.90% 100.00%
NAPS 5.3900 5.0600 4.5200 4.5100 4.2600 3.7800 3.3600 8.19%
  YoY % 6.52% 11.95% 0.22% 5.87% 12.70% 12.50% -
  Horiz. % 160.42% 150.60% 134.52% 134.23% 126.79% 112.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 897,358
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 47.29 64.52 45.44 37.90 39.72 33.06 26.81 9.92%
  YoY % -26.70% 41.99% 19.89% -4.58% 20.15% 23.31% -
  Horiz. % 176.39% 240.66% 169.49% 141.37% 148.15% 123.31% 100.00%
EPS 6.62 15.34 11.71 9.70 10.48 11.45 8.73 -4.50%
  YoY % -56.84% 31.00% 20.72% -7.44% -8.47% 31.16% -
  Horiz. % 75.83% 175.72% 134.14% 111.11% 120.05% 131.16% 100.00%
DPS 2.58 5.92 0.00 6.98 10.15 7.19 4.43 -8.61%
  YoY % -56.42% 0.00% 0.00% -31.23% 41.17% 62.30% -
  Horiz. % 58.24% 133.63% 0.00% 157.56% 229.12% 162.30% 100.00%
NAPS 4.6395 4.2796 3.8236 3.8133 3.6032 3.1971 2.8373 8.54%
  YoY % 8.41% 11.93% 0.27% 5.83% 12.70% 12.68% -
  Horiz. % 163.52% 150.83% 134.76% 134.40% 126.99% 112.68% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 10.6000 10.0000 11.0400 9.0000 8.6000 8.8000 6.2400 -
P/RPS 19.29 13.11 20.55 20.08 18.31 22.51 19.66 -0.32%
  YoY % 47.14% -36.20% 2.34% 9.67% -18.66% 14.50% -
  Horiz. % 98.12% 66.68% 104.53% 102.14% 93.13% 114.50% 100.00%
P/EPS 137.84 55.13 79.77 78.47 69.41 64.99 60.35 14.75%
  YoY % 150.03% -30.89% 1.66% 13.05% 6.80% 7.69% -
  Horiz. % 228.40% 91.35% 132.18% 130.02% 115.01% 107.69% 100.00%
EY 0.73 1.81 1.25 1.27 1.44 1.54 1.66 -12.79%
  YoY % -59.67% 44.80% -1.57% -11.81% -6.49% -7.23% -
  Horiz. % 43.98% 109.04% 75.30% 76.51% 86.75% 92.77% 100.00%
DY 0.28 0.70 0.00 0.92 1.40 0.97 0.84 -16.72%
  YoY % -60.00% 0.00% 0.00% -34.29% 44.33% 15.48% -
  Horiz. % 33.33% 83.33% 0.00% 109.52% 166.67% 115.48% 100.00%
P/NAPS 1.97 1.98 2.44 2.00 2.02 2.33 1.86 0.96%
  YoY % -0.51% -18.85% 22.00% -0.99% -13.30% 25.27% -
  Horiz. % 105.91% 106.45% 131.18% 107.53% 108.60% 125.27% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 22/02/16 25/02/15 26/02/14 27/02/13 27/02/12 22/02/11 24/02/10 -
Price 11.0000 10.2200 10.5000 8.4700 9.2500 7.9700 6.1800 -
P/RPS 20.02 13.40 19.55 18.89 19.70 20.39 19.47 0.47%
  YoY % 49.40% -31.46% 3.49% -4.11% -3.38% 4.73% -
  Horiz. % 102.82% 68.82% 100.41% 97.02% 101.18% 104.73% 100.00%
P/EPS 143.04 56.34 75.87 73.84 74.66 58.86 59.77 15.65%
  YoY % 153.89% -25.74% 2.75% -1.10% 26.84% -1.52% -
  Horiz. % 239.32% 94.26% 126.94% 123.54% 124.91% 98.48% 100.00%
EY 0.70 1.77 1.32 1.35 1.34 1.70 1.67 -13.48%
  YoY % -60.45% 34.09% -2.22% 0.75% -21.18% 1.80% -
  Horiz. % 41.92% 105.99% 79.04% 80.84% 80.24% 101.80% 100.00%
DY 0.27 0.68 0.00 0.97 1.30 1.07 0.85 -17.39%
  YoY % -60.29% 0.00% 0.00% -25.38% 21.50% 25.88% -
  Horiz. % 31.76% 80.00% 0.00% 114.12% 152.94% 125.88% 100.00%
P/NAPS 2.04 2.02 2.32 1.88 2.17 2.11 1.84 1.73%
  YoY % 0.99% -12.93% 23.40% -13.36% 2.84% 14.67% -
  Horiz. % 110.87% 109.78% 126.09% 102.17% 117.93% 114.67% 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.
 


 

269  428  536  658 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.35-0.04 
 ISTONE 0.21-0.035 
 GPACKET-WB 0.125+0.005 
 NETX 0.0150.00 
 ARMADA 0.225-0.015 
 IMPIANA 0.03+0.005 
 HSI-H6R 0.39+0.025 
 KNM-WB 0.265-0.025 
 GPACKET 0.445+0.04 
 VELESTO-WA 0.13-0.015 
Partners & Brokers