Highlights

[GENP] YoY Quarter Result on 2016-12-31 [#4]

Stock [GENP]: GENTING PLANTATIONS BHD
Announcement Date 22-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     100.99%    YoY -     218.61%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 482,338 528,417 513,414 424,404 579,012 407,786 340,142 5.99%
  YoY % -8.72% 2.92% 20.97% -26.70% 41.99% 19.89% -
  Horiz. % 141.80% 155.35% 150.94% 124.77% 170.23% 119.89% 100.00%
PBT 14,839 142,147 258,562 70,237 177,380 144,671 98,963 -27.10%
  YoY % -89.56% -45.02% 268.13% -60.40% 22.61% 46.19% -
  Horiz. % 14.99% 143.64% 261.27% 70.97% 179.24% 146.19% 100.00%
Tax -4,577 -30,234 -66,830 -18,766 -38,284 -36,188 -12,614 -15.54%
  YoY % 84.86% 54.76% -256.12% 50.98% -5.79% -186.89% -
  Horiz. % 36.29% 239.69% 529.81% 148.77% 303.50% 286.89% 100.00%
NP 10,262 111,913 191,732 51,471 139,096 108,483 86,349 -29.87%
  YoY % -90.83% -41.63% 272.50% -63.00% 28.22% 25.63% -
  Horiz. % 11.88% 129.61% 222.04% 59.61% 161.09% 125.63% 100.00%
NP to SH 14,269 117,697 189,249 59,399 137,676 105,060 87,026 -26.01%
  YoY % -87.88% -37.81% 218.61% -56.86% 31.05% 20.72% -
  Horiz. % 16.40% 135.24% 217.46% 68.25% 158.20% 120.72% 100.00%
Tax Rate 30.84 % 21.27 % 25.85 % 26.72 % 21.58 % 25.01 % 12.75 % 15.85%
  YoY % 44.99% -17.72% -3.26% 23.82% -13.71% 96.16% -
  Horiz. % 241.88% 166.82% 202.75% 209.57% 169.25% 196.16% 100.00%
Total Cost 472,076 416,504 321,682 372,933 439,916 299,303 253,793 10.89%
  YoY % 13.34% 29.48% -13.74% -15.23% 46.98% 17.93% -
  Horiz. % 186.01% 164.11% 126.75% 146.94% 173.34% 117.93% 100.00%
Net Worth 4,114,892 4,287,016 4,224,349 4,163,336 3,840,355 3,431,150 3,421,859 3.12%
  YoY % -4.02% 1.48% 1.47% 8.41% 11.93% 0.27% -
  Horiz. % 120.25% 125.28% 123.45% 121.67% 112.23% 100.27% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 66,304 162,747 148,910 23,172 53,127 - 62,594 0.96%
  YoY % -59.26% 9.29% 542.61% -56.38% 0.00% 0.00% -
  Horiz. % 105.93% 260.00% 237.89% 37.02% 84.87% 0.00% 100.00%
Div Payout % 464.67 % 138.28 % 78.68 % 39.01 % 38.59 % - % 71.93 % 36.45%
  YoY % 236.04% 75.75% 101.69% 1.09% 0.00% 0.00% -
  Horiz. % 646.00% 192.24% 109.38% 54.23% 53.65% 0.00% 100.00%
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 4,114,892 4,287,016 4,224,349 4,163,336 3,840,355 3,431,150 3,421,859 3.12%
  YoY % -4.02% 1.48% 1.47% 8.41% 11.93% 0.27% -
  Horiz. % 120.25% 125.28% 123.45% 121.67% 112.23% 100.27% 100.00%
NOSH 803,690 793,892 783,738 772,418 758,963 759,104 758,727 0.96%
  YoY % 1.23% 1.30% 1.47% 1.77% -0.02% 0.05% -
  Horiz. % 105.93% 104.63% 103.30% 101.80% 100.03% 100.05% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 2.13 % 21.18 % 37.34 % 12.13 % 24.02 % 26.60 % 25.39 % -33.82%
  YoY % -89.94% -43.28% 207.83% -49.50% -9.70% 4.77% -
  Horiz. % 8.39% 83.42% 147.07% 47.77% 94.60% 104.77% 100.00%
ROE 0.35 % 2.75 % 4.48 % 1.43 % 3.58 % 3.06 % 2.54 % -28.12%
  YoY % -87.27% -38.62% 213.29% -60.06% 16.99% 20.47% -
  Horiz. % 13.78% 108.27% 176.38% 56.30% 140.94% 120.47% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 60.02 66.56 65.51 54.94 76.29 53.72 44.83 4.98%
  YoY % -9.83% 1.60% 19.24% -27.99% 42.01% 19.83% -
  Horiz. % 133.88% 148.47% 146.13% 122.55% 170.18% 119.83% 100.00%
EPS 1.78 14.83 24.14 7.69 18.14 13.84 11.47 -26.68%
  YoY % -88.00% -38.57% 213.91% -57.61% 31.07% 20.66% -
  Horiz. % 15.52% 129.29% 210.46% 67.04% 158.15% 120.66% 100.00%
DPS 8.25 20.50 19.00 3.00 7.00 0.00 8.25 -
  YoY % -59.76% 7.89% 533.33% -57.14% 0.00% 0.00% -
  Horiz. % 100.00% 248.48% 230.30% 36.36% 84.85% 0.00% 100.00%
NAPS 5.1200 5.4000 5.3900 5.3900 5.0600 4.5200 4.5100 2.14%
  YoY % -5.19% 0.19% 0.00% 6.52% 11.95% 0.22% -
  Horiz. % 113.53% 119.73% 119.51% 119.51% 112.20% 100.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 897,358
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 53.75 58.89 57.21 47.29 64.52 45.44 37.90 5.99%
  YoY % -8.73% 2.94% 20.98% -26.70% 41.99% 19.89% -
  Horiz. % 141.82% 155.38% 150.95% 124.78% 170.24% 119.89% 100.00%
EPS 1.59 13.12 21.09 6.62 15.34 11.71 9.70 -26.01%
  YoY % -87.88% -37.79% 218.58% -56.84% 31.00% 20.72% -
  Horiz. % 16.39% 135.26% 217.42% 68.25% 158.14% 120.72% 100.00%
DPS 7.39 18.14 16.59 2.58 5.92 0.00 6.98 0.96%
  YoY % -59.26% 9.34% 543.02% -56.42% 0.00% 0.00% -
  Horiz. % 105.87% 259.89% 237.68% 36.96% 84.81% 0.00% 100.00%
NAPS 4.5856 4.7774 4.7075 4.6395 4.2796 3.8236 3.8133 3.12%
  YoY % -4.01% 1.48% 1.47% 8.41% 11.93% 0.27% -
  Horiz. % 120.25% 125.28% 123.45% 121.67% 112.23% 100.27% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 9.8600 10.5000 10.8000 10.6000 10.0000 11.0400 9.0000 -
P/RPS 16.43 15.78 16.49 19.29 13.11 20.55 20.08 -3.29%
  YoY % 4.12% -4.31% -14.52% 47.14% -36.20% 2.34% -
  Horiz. % 81.82% 78.59% 82.12% 96.07% 65.29% 102.34% 100.00%
P/EPS 555.36 70.82 44.73 137.84 55.13 79.77 78.47 38.54%
  YoY % 684.19% 58.33% -67.55% 150.03% -30.89% 1.66% -
  Horiz. % 707.74% 90.25% 57.00% 175.66% 70.26% 101.66% 100.00%
EY 0.18 1.41 2.24 0.73 1.81 1.25 1.27 -27.78%
  YoY % -87.23% -37.05% 206.85% -59.67% 44.80% -1.57% -
  Horiz. % 14.17% 111.02% 176.38% 57.48% 142.52% 98.43% 100.00%
DY 0.84 1.95 1.76 0.28 0.70 0.00 0.92 -1.50%
  YoY % -56.92% 10.80% 528.57% -60.00% 0.00% 0.00% -
  Horiz. % 91.30% 211.96% 191.30% 30.43% 76.09% 0.00% 100.00%
P/NAPS 1.93 1.94 2.00 1.97 1.98 2.44 2.00 -0.59%
  YoY % -0.52% -3.00% 1.52% -0.51% -18.85% 22.00% -
  Horiz. % 96.50% 97.00% 100.00% 98.50% 99.00% 122.00% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 26/02/18 22/02/17 22/02/16 25/02/15 26/02/14 27/02/13 -
Price 10.6200 9.8000 11.0800 11.0000 10.2200 10.5000 8.4700 -
P/RPS 17.70 14.72 16.91 20.02 13.40 19.55 18.89 -1.08%
  YoY % 20.24% -12.95% -15.53% 49.40% -31.46% 3.49% -
  Horiz. % 93.70% 77.92% 89.52% 105.98% 70.94% 103.49% 100.00%
P/EPS 598.16 66.10 45.89 143.04 56.34 75.87 73.84 41.69%
  YoY % 804.93% 44.04% -67.92% 153.89% -25.74% 2.75% -
  Horiz. % 810.08% 89.52% 62.15% 193.72% 76.30% 102.75% 100.00%
EY 0.17 1.51 2.18 0.70 1.77 1.32 1.35 -29.19%
  YoY % -88.74% -30.73% 211.43% -60.45% 34.09% -2.22% -
  Horiz. % 12.59% 111.85% 161.48% 51.85% 131.11% 97.78% 100.00%
DY 0.78 2.09 1.71 0.27 0.68 0.00 0.97 -3.57%
  YoY % -62.68% 22.22% 533.33% -60.29% 0.00% 0.00% -
  Horiz. % 80.41% 215.46% 176.29% 27.84% 70.10% 0.00% 100.00%
P/NAPS 2.07 1.81 2.06 2.04 2.02 2.32 1.88 1.62%
  YoY % 14.36% -12.14% 0.98% 0.99% -12.93% 23.40% -
  Horiz. % 110.11% 96.28% 109.57% 108.51% 107.45% 123.40% 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.
 


 

302  138  531  1210 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMI 0.105+0.015 
 SCOMI-WB 0.05+0.015 
 SAPNRG 0.315+0.015 
 NETX 0.0150.00 
 KNM 0.37+0.02 
 GPACKET 0.465+0.02 
 HSI-H6R 0.33-0.06 
 HSI-C5J 0.215+0.075 
 HSI-C5P 0.355+0.06 
 KNM-WB 0.29+0.025 
Partners & Brokers