Highlights

[GENP] YoY Quarter Result on 2013-12-31 [#4]

Stock [GENP]: GENTING PLANTATIONS BHD
Announcement Date 26-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     189.04%    YoY -     20.72%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 513,414 424,404 579,012 407,786 340,142 356,468 296,705 9.56%
  YoY % 20.97% -26.70% 41.99% 19.89% -4.58% 20.14% -
  Horiz. % 173.04% 143.04% 195.15% 137.44% 114.64% 120.14% 100.00%
PBT 258,562 70,237 177,380 144,671 98,963 127,602 139,531 10.82%
  YoY % 268.13% -60.40% 22.61% 46.19% -22.44% -8.55% -
  Horiz. % 185.31% 50.34% 127.13% 103.68% 70.93% 91.45% 100.00%
Tax -66,830 -18,766 -38,284 -36,188 -12,614 -34,100 -36,241 10.73%
  YoY % -256.12% 50.98% -5.79% -186.89% 63.01% 5.91% -
  Horiz. % 184.40% 51.78% 105.64% 99.85% 34.81% 94.09% 100.00%
NP 191,732 51,471 139,096 108,483 86,349 93,502 103,290 10.85%
  YoY % 272.50% -63.00% 28.22% 25.63% -7.65% -9.48% -
  Horiz. % 185.62% 49.83% 134.67% 105.03% 83.60% 90.52% 100.00%
NP to SH 189,249 59,399 137,676 105,060 87,026 94,041 102,767 10.70%
  YoY % 218.61% -56.86% 31.05% 20.72% -7.46% -8.49% -
  Horiz. % 184.15% 57.80% 133.97% 102.23% 84.68% 91.51% 100.00%
Tax Rate 25.85 % 26.72 % 21.58 % 25.01 % 12.75 % 26.72 % 25.97 % -0.08%
  YoY % -3.26% 23.82% -13.71% 96.16% -52.28% 2.89% -
  Horiz. % 99.54% 102.89% 83.10% 96.30% 49.10% 102.89% 100.00%
Total Cost 321,682 372,933 439,916 299,303 253,793 262,966 193,415 8.84%
  YoY % -13.74% -15.23% 46.98% 17.93% -3.49% 35.96% -
  Horiz. % 166.32% 192.81% 227.45% 154.75% 131.22% 135.96% 100.00%
Net Worth 4,224,349 4,163,336 3,840,355 3,431,150 3,421,859 3,233,371 2,868,975 6.65%
  YoY % 1.47% 8.41% 11.93% 0.27% 5.83% 12.70% -
  Horiz. % 147.24% 145.12% 133.86% 119.59% 119.27% 112.70% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 148,910 23,172 53,127 - 62,594 91,080 64,513 14.94%
  YoY % 542.61% -56.38% 0.00% 0.00% -31.28% 41.18% -
  Horiz. % 230.82% 35.92% 82.35% 0.00% 97.03% 141.18% 100.00%
Div Payout % 78.68 % 39.01 % 38.59 % - % 71.93 % 96.85 % 62.78 % 3.83%
  YoY % 101.69% 1.09% 0.00% 0.00% -25.73% 54.27% -
  Horiz. % 125.33% 62.14% 61.47% 0.00% 114.57% 154.27% 100.00%
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 4,224,349 4,163,336 3,840,355 3,431,150 3,421,859 3,233,371 2,868,975 6.65%
  YoY % 1.47% 8.41% 11.93% 0.27% 5.83% 12.70% -
  Horiz. % 147.24% 145.12% 133.86% 119.59% 119.27% 112.70% 100.00%
NOSH 783,738 772,418 758,963 759,104 758,727 759,007 758,988 0.54%
  YoY % 1.47% 1.77% -0.02% 0.05% -0.04% 0.00% -
  Horiz. % 103.26% 101.77% 100.00% 100.02% 99.97% 100.00% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 37.34 % 12.13 % 24.02 % 26.60 % 25.39 % 26.23 % 34.81 % 1.18%
  YoY % 207.83% -49.50% -9.70% 4.77% -3.20% -24.65% -
  Horiz. % 107.27% 34.85% 69.00% 76.41% 72.94% 75.35% 100.00%
ROE 4.48 % 1.43 % 3.58 % 3.06 % 2.54 % 2.91 % 3.58 % 3.80%
  YoY % 213.29% -60.06% 16.99% 20.47% -12.71% -18.72% -
  Horiz. % 125.14% 39.94% 100.00% 85.47% 70.95% 81.28% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 65.51 54.94 76.29 53.72 44.83 46.97 39.09 8.98%
  YoY % 19.24% -27.99% 42.01% 19.83% -4.56% 20.16% -
  Horiz. % 167.59% 140.55% 195.17% 137.43% 114.68% 120.16% 100.00%
EPS 24.14 7.69 18.14 13.84 11.47 12.39 13.54 10.11%
  YoY % 213.91% -57.61% 31.07% 20.66% -7.43% -8.49% -
  Horiz. % 178.29% 56.79% 133.97% 102.22% 84.71% 91.51% 100.00%
DPS 19.00 3.00 7.00 0.00 8.25 12.00 8.50 14.33%
  YoY % 533.33% -57.14% 0.00% 0.00% -31.25% 41.18% -
  Horiz. % 223.53% 35.29% 82.35% 0.00% 97.06% 141.18% 100.00%
NAPS 5.3900 5.3900 5.0600 4.5200 4.5100 4.2600 3.7800 6.09%
  YoY % 0.00% 6.52% 11.95% 0.22% 5.87% 12.70% -
  Horiz. % 142.59% 142.59% 133.86% 119.58% 119.31% 112.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 897,358
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 57.21 47.29 64.52 45.44 37.90 39.72 33.06 9.56%
  YoY % 20.98% -26.70% 41.99% 19.89% -4.58% 20.15% -
  Horiz. % 173.05% 143.04% 195.16% 137.45% 114.64% 120.15% 100.00%
EPS 21.09 6.62 15.34 11.71 9.70 10.48 11.45 10.71%
  YoY % 218.58% -56.84% 31.00% 20.72% -7.44% -8.47% -
  Horiz. % 184.19% 57.82% 133.97% 102.27% 84.72% 91.53% 100.00%
DPS 16.59 2.58 5.92 0.00 6.98 10.15 7.19 14.94%
  YoY % 543.02% -56.42% 0.00% 0.00% -31.23% 41.17% -
  Horiz. % 230.74% 35.88% 82.34% 0.00% 97.08% 141.17% 100.00%
NAPS 4.7075 4.6395 4.2796 3.8236 3.8133 3.6032 3.1971 6.65%
  YoY % 1.47% 8.41% 11.93% 0.27% 5.83% 12.70% -
  Horiz. % 147.24% 145.12% 133.86% 119.60% 119.27% 112.70% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 10.8000 10.6000 10.0000 11.0400 9.0000 8.6000 8.8000 -
P/RPS 16.49 19.29 13.11 20.55 20.08 18.31 22.51 -5.05%
  YoY % -14.52% 47.14% -36.20% 2.34% 9.67% -18.66% -
  Horiz. % 73.26% 85.70% 58.24% 91.29% 89.20% 81.34% 100.00%
P/EPS 44.73 137.84 55.13 79.77 78.47 69.41 64.99 -6.03%
  YoY % -67.55% 150.03% -30.89% 1.66% 13.05% 6.80% -
  Horiz. % 68.83% 212.09% 84.83% 122.74% 120.74% 106.80% 100.00%
EY 2.24 0.73 1.81 1.25 1.27 1.44 1.54 6.44%
  YoY % 206.85% -59.67% 44.80% -1.57% -11.81% -6.49% -
  Horiz. % 145.45% 47.40% 117.53% 81.17% 82.47% 93.51% 100.00%
DY 1.76 0.28 0.70 0.00 0.92 1.40 0.97 10.43%
  YoY % 528.57% -60.00% 0.00% 0.00% -34.29% 44.33% -
  Horiz. % 181.44% 28.87% 72.16% 0.00% 94.85% 144.33% 100.00%
P/NAPS 2.00 1.97 1.98 2.44 2.00 2.02 2.33 -2.51%
  YoY % 1.52% -0.51% -18.85% 22.00% -0.99% -13.30% -
  Horiz. % 85.84% 84.55% 84.98% 104.72% 85.84% 86.70% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 22/02/17 22/02/16 25/02/15 26/02/14 27/02/13 27/02/12 22/02/11 -
Price 11.0800 11.0000 10.2200 10.5000 8.4700 9.2500 7.9700 -
P/RPS 16.91 20.02 13.40 19.55 18.89 19.70 20.39 -3.07%
  YoY % -15.53% 49.40% -31.46% 3.49% -4.11% -3.38% -
  Horiz. % 82.93% 98.19% 65.72% 95.88% 92.64% 96.62% 100.00%
P/EPS 45.89 143.04 56.34 75.87 73.84 74.66 58.86 -4.06%
  YoY % -67.92% 153.89% -25.74% 2.75% -1.10% 26.84% -
  Horiz. % 77.96% 243.02% 95.72% 128.90% 125.45% 126.84% 100.00%
EY 2.18 0.70 1.77 1.32 1.35 1.34 1.70 4.23%
  YoY % 211.43% -60.45% 34.09% -2.22% 0.75% -21.18% -
  Horiz. % 128.24% 41.18% 104.12% 77.65% 79.41% 78.82% 100.00%
DY 1.71 0.27 0.68 0.00 0.97 1.30 1.07 8.12%
  YoY % 533.33% -60.29% 0.00% 0.00% -25.38% 21.50% -
  Horiz. % 159.81% 25.23% 63.55% 0.00% 90.65% 121.50% 100.00%
P/NAPS 2.06 2.04 2.02 2.32 1.88 2.17 2.11 -0.40%
  YoY % 0.98% 0.99% -12.93% 23.40% -13.36% 2.84% -
  Horiz. % 97.63% 96.68% 95.73% 109.95% 89.10% 102.84% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers