Highlights

[GENP] YoY Quarter Result on 2013-03-31 [#1]

Stock [GENP]: GENTING PLANTATIONS BHD
Announcement Date 29-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     -49.41%    YoY -     -44.13%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 260,872 324,398 332,885 343,039 272,663 271,116 211,591 3.55%
  YoY % -19.58% -2.55% -2.96% 25.81% 0.57% 28.13% -
  Horiz. % 123.29% 153.31% 157.32% 162.12% 128.86% 128.13% 100.00%
PBT 38,492 66,552 144,699 58,385 104,008 132,083 94,775 -13.93%
  YoY % -42.16% -54.01% 147.84% -43.86% -21.26% 39.36% -
  Horiz. % 40.61% 70.22% 152.68% 61.60% 109.74% 139.36% 100.00%
Tax -10,441 -18,603 -40,163 -15,088 -26,720 -37,271 -24,703 -13.36%
  YoY % 43.87% 53.68% -166.19% 43.53% 28.31% -50.88% -
  Horiz. % 42.27% 75.31% 162.58% 61.08% 108.17% 150.88% 100.00%
NP 28,051 47,949 104,536 43,297 77,288 94,812 70,072 -14.14%
  YoY % -41.50% -54.13% 141.44% -43.98% -18.48% 35.31% -
  Horiz. % 40.03% 68.43% 149.18% 61.79% 110.30% 135.31% 100.00%
NP to SH 26,988 52,655 101,060 44,025 78,794 94,329 69,250 -14.52%
  YoY % -48.75% -47.90% 129.55% -44.13% -16.47% 36.22% -
  Horiz. % 38.97% 76.04% 145.94% 63.57% 113.78% 136.22% 100.00%
Tax Rate 27.13 % 27.95 % 27.76 % 25.84 % 25.69 % 28.22 % 26.06 % 0.67%
  YoY % -2.93% 0.68% 7.43% 0.58% -8.97% 8.29% -
  Horiz. % 104.11% 107.25% 106.52% 99.16% 98.58% 108.29% 100.00%
Total Cost 232,821 276,449 228,349 299,742 195,375 176,304 141,519 8.64%
  YoY % -15.78% 21.06% -23.82% 53.42% 10.82% 24.58% -
  Horiz. % 164.52% 195.34% 161.36% 211.80% 138.06% 124.58% 100.00%
Net Worth 4,189,416 3,939,488 3,581,105 3,461,275 3,264,106 2,944,461 2,613,922 8.17%
  YoY % 6.34% 10.01% 3.46% 6.04% 10.86% 12.65% -
  Horiz. % 160.27% 150.71% 137.00% 132.42% 124.87% 112.65% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 4,189,416 3,939,488 3,581,105 3,461,275 3,264,106 2,944,461 2,613,922 8.17%
  YoY % 6.34% 10.01% 3.46% 6.04% 10.86% 12.65% -
  Horiz. % 160.27% 150.71% 137.00% 132.42% 124.87% 112.65% 100.00%
NOSH 784,534 770,937 758,708 759,051 759,094 758,881 757,658 0.58%
  YoY % 1.76% 1.61% -0.05% -0.01% 0.03% 0.16% -
  Horiz. % 103.55% 101.75% 100.14% 100.18% 100.19% 100.16% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 10.75 % 14.78 % 31.40 % 12.62 % 28.35 % 34.97 % 33.12 % -17.09%
  YoY % -27.27% -52.93% 148.81% -55.49% -18.93% 5.59% -
  Horiz. % 32.46% 44.63% 94.81% 38.10% 85.60% 105.59% 100.00%
ROE 0.64 % 1.34 % 2.82 % 1.27 % 2.41 % 3.20 % 2.65 % -21.07%
  YoY % -52.24% -52.48% 122.05% -47.30% -24.69% 20.75% -
  Horiz. % 24.15% 50.57% 106.42% 47.92% 90.94% 120.75% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 33.25 42.08 43.88 45.19 35.92 35.73 27.93 2.95%
  YoY % -20.98% -4.10% -2.90% 25.81% 0.53% 27.93% -
  Horiz. % 119.05% 150.66% 157.11% 161.80% 128.61% 127.93% 100.00%
EPS 3.44 6.83 13.32 5.80 10.38 12.43 9.14 -15.02%
  YoY % -49.63% -48.72% 129.66% -44.12% -16.49% 36.00% -
  Horiz. % 37.64% 74.73% 145.73% 63.46% 113.57% 136.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 5.3400 5.1100 4.7200 4.5600 4.3000 3.8800 3.4500 7.55%
  YoY % 4.50% 8.26% 3.51% 6.05% 10.82% 12.46% -
  Horiz. % 154.78% 148.12% 136.81% 132.17% 124.64% 112.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 897,358
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 29.07 36.15 37.10 38.23 30.39 30.21 23.58 3.55%
  YoY % -19.59% -2.56% -2.96% 25.80% 0.60% 28.12% -
  Horiz. % 123.28% 153.31% 157.34% 162.13% 128.88% 128.12% 100.00%
EPS 3.01 5.87 11.26 4.91 8.78 10.51 7.72 -14.52%
  YoY % -48.72% -47.87% 129.33% -44.08% -16.46% 36.14% -
  Horiz. % 38.99% 76.04% 145.85% 63.60% 113.73% 136.14% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 4.6686 4.3901 3.9907 3.8572 3.6375 3.2813 2.9129 8.17%
  YoY % 6.34% 10.01% 3.46% 6.04% 10.86% 12.65% -
  Horiz. % 160.27% 150.71% 137.00% 132.42% 124.88% 112.65% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 11.2000 10.1400 10.8000 8.6500 9.4900 8.0000 6.9500 -
P/RPS 33.68 24.10 24.62 19.14 26.42 22.39 24.89 5.17%
  YoY % 39.75% -2.11% 28.63% -27.55% 18.00% -10.04% -
  Horiz. % 135.32% 96.83% 98.92% 76.90% 106.15% 89.96% 100.00%
P/EPS 325.58 148.46 81.08 149.14 91.43 64.36 76.04 27.40%
  YoY % 119.30% 83.10% -45.63% 63.12% 42.06% -15.36% -
  Horiz. % 428.17% 195.24% 106.63% 196.13% 120.24% 84.64% 100.00%
EY 0.31 0.67 1.23 0.67 1.09 1.55 1.32 -21.44%
  YoY % -53.73% -45.53% 83.58% -38.53% -29.68% 17.42% -
  Horiz. % 23.48% 50.76% 93.18% 50.76% 82.58% 117.42% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.10 1.98 2.29 1.90 2.21 2.06 2.01 0.73%
  YoY % 6.06% -13.54% 20.53% -14.03% 7.28% 2.49% -
  Horiz. % 104.48% 98.51% 113.93% 94.53% 109.95% 102.49% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 23/05/16 27/05/15 28/05/14 29/05/13 29/05/12 25/05/11 26/05/10 -
Price 10.6400 9.8800 11.3200 9.0000 9.0000 7.9500 6.6500 -
P/RPS 32.00 23.48 25.80 19.91 25.06 22.25 23.81 5.05%
  YoY % 36.29% -8.99% 29.58% -20.55% 12.63% -6.55% -
  Horiz. % 134.40% 98.61% 108.36% 83.62% 105.25% 93.45% 100.00%
P/EPS 309.30 144.66 84.98 155.17 86.71 63.96 72.76 27.25%
  YoY % 113.81% 70.23% -45.23% 78.95% 35.57% -12.09% -
  Horiz. % 425.10% 198.82% 116.79% 213.26% 119.17% 87.91% 100.00%
EY 0.32 0.69 1.18 0.64 1.15 1.56 1.37 -21.51%
  YoY % -53.62% -41.53% 84.37% -44.35% -26.28% 13.87% -
  Horiz. % 23.36% 50.36% 86.13% 46.72% 83.94% 113.87% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.99 1.93 2.40 1.97 2.09 2.05 1.93 0.51%
  YoY % 3.11% -19.58% 21.83% -5.74% 1.95% 6.22% -
  Horiz. % 103.11% 100.00% 124.35% 102.07% 108.29% 106.22% 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.
 


 

402  228  504  796 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.165-0.01 
 HSI-H6P 0.265-0.04 
 HSI-C7F 0.35+0.02 
 EDUSPEC 0.06+0.005 
 TAWIN-PA 0.055+0.01 
 KNM 0.38+0.005 
 KNM-WB 0.19+0.01 
 PCCS 0.54+0.035 
 DSONIC-WA 0.41-0.02 
 IRIS 0.16+0.005 
Partners & Brokers