Highlights

[GENP] YoY Quarter Result on 2014-12-31 [#4]

Stock [GENP]: GENTING PLANTATIONS BHD
Announcement Date 25-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     98.72%    YoY -     31.05%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 528,417 513,414 424,404 579,012 407,786 340,142 356,468 6.77%
  YoY % 2.92% 20.97% -26.70% 41.99% 19.89% -4.58% -
  Horiz. % 148.24% 144.03% 119.06% 162.43% 114.40% 95.42% 100.00%
PBT 142,147 258,562 70,237 177,380 144,671 98,963 127,602 1.81%
  YoY % -45.02% 268.13% -60.40% 22.61% 46.19% -22.44% -
  Horiz. % 111.40% 202.63% 55.04% 139.01% 113.38% 77.56% 100.00%
Tax -30,234 -66,830 -18,766 -38,284 -36,188 -12,614 -34,100 -1.98%
  YoY % 54.76% -256.12% 50.98% -5.79% -186.89% 63.01% -
  Horiz. % 88.66% 195.98% 55.03% 112.27% 106.12% 36.99% 100.00%
NP 111,913 191,732 51,471 139,096 108,483 86,349 93,502 3.04%
  YoY % -41.63% 272.50% -63.00% 28.22% 25.63% -7.65% -
  Horiz. % 119.69% 205.06% 55.05% 148.76% 116.02% 92.35% 100.00%
NP to SH 117,697 189,249 59,399 137,676 105,060 87,026 94,041 3.81%
  YoY % -37.81% 218.61% -56.86% 31.05% 20.72% -7.46% -
  Horiz. % 125.15% 201.24% 63.16% 146.40% 111.72% 92.54% 100.00%
Tax Rate 21.27 % 25.85 % 26.72 % 21.58 % 25.01 % 12.75 % 26.72 % -3.73%
  YoY % -17.72% -3.26% 23.82% -13.71% 96.16% -52.28% -
  Horiz. % 79.60% 96.74% 100.00% 80.76% 93.60% 47.72% 100.00%
Total Cost 416,504 321,682 372,933 439,916 299,303 253,793 262,966 7.96%
  YoY % 29.48% -13.74% -15.23% 46.98% 17.93% -3.49% -
  Horiz. % 158.39% 122.33% 141.82% 167.29% 113.82% 96.51% 100.00%
Net Worth 4,287,016 4,224,349 4,163,336 3,840,355 3,431,150 3,421,859 3,233,371 4.81%
  YoY % 1.48% 1.47% 8.41% 11.93% 0.27% 5.83% -
  Horiz. % 132.59% 130.65% 128.76% 118.77% 106.12% 105.83% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 162,747 148,910 23,172 53,127 - 62,594 91,080 10.15%
  YoY % 9.29% 542.61% -56.38% 0.00% 0.00% -31.28% -
  Horiz. % 178.69% 163.49% 25.44% 58.33% 0.00% 68.72% 100.00%
Div Payout % 138.28 % 78.68 % 39.01 % 38.59 % - % 71.93 % 96.85 % 6.11%
  YoY % 75.75% 101.69% 1.09% 0.00% 0.00% -25.73% -
  Horiz. % 142.78% 81.24% 40.28% 39.85% 0.00% 74.27% 100.00%
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 4,287,016 4,224,349 4,163,336 3,840,355 3,431,150 3,421,859 3,233,371 4.81%
  YoY % 1.48% 1.47% 8.41% 11.93% 0.27% 5.83% -
  Horiz. % 132.59% 130.65% 128.76% 118.77% 106.12% 105.83% 100.00%
NOSH 793,892 783,738 772,418 758,963 759,104 758,727 759,007 0.75%
  YoY % 1.30% 1.47% 1.77% -0.02% 0.05% -0.04% -
  Horiz. % 104.60% 103.26% 101.77% 99.99% 100.01% 99.96% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 21.18 % 37.34 % 12.13 % 24.02 % 26.60 % 25.39 % 26.23 % -3.50%
  YoY % -43.28% 207.83% -49.50% -9.70% 4.77% -3.20% -
  Horiz. % 80.75% 142.36% 46.24% 91.57% 101.41% 96.80% 100.00%
ROE 2.75 % 4.48 % 1.43 % 3.58 % 3.06 % 2.54 % 2.91 % -0.94%
  YoY % -38.62% 213.29% -60.06% 16.99% 20.47% -12.71% -
  Horiz. % 94.50% 153.95% 49.14% 123.02% 105.15% 87.29% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 66.56 65.51 54.94 76.29 53.72 44.83 46.97 5.98%
  YoY % 1.60% 19.24% -27.99% 42.01% 19.83% -4.56% -
  Horiz. % 141.71% 139.47% 116.97% 162.42% 114.37% 95.44% 100.00%
EPS 14.83 24.14 7.69 18.14 13.84 11.47 12.39 3.04%
  YoY % -38.57% 213.91% -57.61% 31.07% 20.66% -7.43% -
  Horiz. % 119.69% 194.83% 62.07% 146.41% 111.70% 92.57% 100.00%
DPS 20.50 19.00 3.00 7.00 0.00 8.25 12.00 9.33%
  YoY % 7.89% 533.33% -57.14% 0.00% 0.00% -31.25% -
  Horiz. % 170.83% 158.33% 25.00% 58.33% 0.00% 68.75% 100.00%
NAPS 5.4000 5.3900 5.3900 5.0600 4.5200 4.5100 4.2600 4.03%
  YoY % 0.19% 0.00% 6.52% 11.95% 0.22% 5.87% -
  Horiz. % 126.76% 126.53% 126.53% 118.78% 106.10% 105.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 897,358
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 58.89 57.21 47.29 64.52 45.44 37.90 39.72 6.78%
  YoY % 2.94% 20.98% -26.70% 41.99% 19.89% -4.58% -
  Horiz. % 148.26% 144.03% 119.06% 162.44% 114.40% 95.42% 100.00%
EPS 13.12 21.09 6.62 15.34 11.71 9.70 10.48 3.81%
  YoY % -37.79% 218.58% -56.84% 31.00% 20.72% -7.44% -
  Horiz. % 125.19% 201.24% 63.17% 146.37% 111.74% 92.56% 100.00%
DPS 18.14 16.59 2.58 5.92 0.00 6.98 10.15 10.15%
  YoY % 9.34% 543.02% -56.42% 0.00% 0.00% -31.23% -
  Horiz. % 178.72% 163.45% 25.42% 58.33% 0.00% 68.77% 100.00%
NAPS 4.7774 4.7075 4.6395 4.2796 3.8236 3.8133 3.6032 4.81%
  YoY % 1.48% 1.47% 8.41% 11.93% 0.27% 5.83% -
  Horiz. % 132.59% 130.65% 128.76% 118.77% 106.12% 105.83% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 10.5000 10.8000 10.6000 10.0000 11.0400 9.0000 8.6000 -
P/RPS 15.78 16.49 19.29 13.11 20.55 20.08 18.31 -2.45%
  YoY % -4.31% -14.52% 47.14% -36.20% 2.34% 9.67% -
  Horiz. % 86.18% 90.06% 105.35% 71.60% 112.23% 109.67% 100.00%
P/EPS 70.82 44.73 137.84 55.13 79.77 78.47 69.41 0.34%
  YoY % 58.33% -67.55% 150.03% -30.89% 1.66% 13.05% -
  Horiz. % 102.03% 64.44% 198.59% 79.43% 114.93% 113.05% 100.00%
EY 1.41 2.24 0.73 1.81 1.25 1.27 1.44 -0.35%
  YoY % -37.05% 206.85% -59.67% 44.80% -1.57% -11.81% -
  Horiz. % 97.92% 155.56% 50.69% 125.69% 86.81% 88.19% 100.00%
DY 1.95 1.76 0.28 0.70 0.00 0.92 1.40 5.67%
  YoY % 10.80% 528.57% -60.00% 0.00% 0.00% -34.29% -
  Horiz. % 139.29% 125.71% 20.00% 50.00% 0.00% 65.71% 100.00%
P/NAPS 1.94 2.00 1.97 1.98 2.44 2.00 2.02 -0.67%
  YoY % -3.00% 1.52% -0.51% -18.85% 22.00% -0.99% -
  Horiz. % 96.04% 99.01% 97.52% 98.02% 120.79% 99.01% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 26/02/18 22/02/17 22/02/16 25/02/15 26/02/14 27/02/13 27/02/12 -
Price 9.8000 11.0800 11.0000 10.2200 10.5000 8.4700 9.2500 -
P/RPS 14.72 16.91 20.02 13.40 19.55 18.89 19.70 -4.74%
  YoY % -12.95% -15.53% 49.40% -31.46% 3.49% -4.11% -
  Horiz. % 74.72% 85.84% 101.62% 68.02% 99.24% 95.89% 100.00%
P/EPS 66.10 45.89 143.04 56.34 75.87 73.84 74.66 -2.01%
  YoY % 44.04% -67.92% 153.89% -25.74% 2.75% -1.10% -
  Horiz. % 88.53% 61.47% 191.59% 75.46% 101.62% 98.90% 100.00%
EY 1.51 2.18 0.70 1.77 1.32 1.35 1.34 2.01%
  YoY % -30.73% 211.43% -60.45% 34.09% -2.22% 0.75% -
  Horiz. % 112.69% 162.69% 52.24% 132.09% 98.51% 100.75% 100.00%
DY 2.09 1.71 0.27 0.68 0.00 0.97 1.30 8.23%
  YoY % 22.22% 533.33% -60.29% 0.00% 0.00% -25.38% -
  Horiz. % 160.77% 131.54% 20.77% 52.31% 0.00% 74.62% 100.00%
P/NAPS 1.81 2.06 2.04 2.02 2.32 1.88 2.17 -2.98%
  YoY % -12.14% 0.98% 0.99% -12.93% 23.40% -13.36% -
  Horiz. % 83.41% 94.93% 94.01% 93.09% 106.91% 86.64% 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