Highlights

[GENP] YoY Quarter Result on 2014-03-31 [#1]

Stock [GENP]: GENTING PLANTATIONS BHD
Announcement Date 28-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     -3.81%    YoY -     129.55%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 400,224 260,872 324,398 332,885 343,039 272,663 271,116 6.70%
  YoY % 53.42% -19.58% -2.55% -2.96% 25.81% 0.57% -
  Horiz. % 147.62% 96.22% 119.65% 122.78% 126.53% 100.57% 100.00%
PBT 107,358 38,492 66,552 144,699 58,385 104,008 132,083 -3.39%
  YoY % 178.91% -42.16% -54.01% 147.84% -43.86% -21.26% -
  Horiz. % 81.28% 29.14% 50.39% 109.55% 44.20% 78.74% 100.00%
Tax -29,573 -10,441 -18,603 -40,163 -15,088 -26,720 -37,271 -3.78%
  YoY % -183.24% 43.87% 53.68% -166.19% 43.53% 28.31% -
  Horiz. % 79.35% 28.01% 49.91% 107.76% 40.48% 71.69% 100.00%
NP 77,785 28,051 47,949 104,536 43,297 77,288 94,812 -3.24%
  YoY % 177.30% -41.50% -54.13% 141.44% -43.98% -18.48% -
  Horiz. % 82.04% 29.59% 50.57% 110.26% 45.67% 81.52% 100.00%
NP to SH 72,739 26,988 52,655 101,060 44,025 78,794 94,329 -4.24%
  YoY % 169.52% -48.75% -47.90% 129.55% -44.13% -16.47% -
  Horiz. % 77.11% 28.61% 55.82% 107.14% 46.67% 83.53% 100.00%
Tax Rate 27.55 % 27.13 % 27.95 % 27.76 % 25.84 % 25.69 % 28.22 % -0.40%
  YoY % 1.55% -2.93% 0.68% 7.43% 0.58% -8.97% -
  Horiz. % 97.63% 96.14% 99.04% 98.37% 91.57% 91.03% 100.00%
Total Cost 322,439 232,821 276,449 228,349 299,742 195,375 176,304 10.58%
  YoY % 38.49% -15.78% 21.06% -23.82% 53.42% 10.82% -
  Horiz. % 182.89% 132.06% 156.80% 129.52% 170.01% 110.82% 100.00%
Net Worth 3,987,002 4,189,416 3,939,488 3,581,105 3,461,275 3,264,106 2,944,461 5.18%
  YoY % -4.83% 6.34% 10.01% 3.46% 6.04% 10.86% -
  Horiz. % 135.41% 142.28% 133.79% 121.62% 117.55% 110.86% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 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
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 3,987,002 4,189,416 3,939,488 3,581,105 3,461,275 3,264,106 2,944,461 5.18%
  YoY % -4.83% 6.34% 10.01% 3.46% 6.04% 10.86% -
  Horiz. % 135.41% 142.28% 133.79% 121.62% 117.55% 110.86% 100.00%
NOSH 797,400 784,534 770,937 758,708 759,051 759,094 758,881 0.83%
  YoY % 1.64% 1.76% 1.61% -0.05% -0.01% 0.03% -
  Horiz. % 105.08% 103.38% 101.59% 99.98% 100.02% 100.03% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 19.44 % 10.75 % 14.78 % 31.40 % 12.62 % 28.35 % 34.97 % -9.31%
  YoY % 80.84% -27.27% -52.93% 148.81% -55.49% -18.93% -
  Horiz. % 55.59% 30.74% 42.26% 89.79% 36.09% 81.07% 100.00%
ROE 1.82 % 0.64 % 1.34 % 2.82 % 1.27 % 2.41 % 3.20 % -8.97%
  YoY % 184.38% -52.24% -52.48% 122.05% -47.30% -24.69% -
  Horiz. % 56.88% 20.00% 41.88% 88.12% 39.69% 75.31% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 50.19 33.25 42.08 43.88 45.19 35.92 35.73 5.82%
  YoY % 50.95% -20.98% -4.10% -2.90% 25.81% 0.53% -
  Horiz. % 140.47% 93.06% 117.77% 122.81% 126.48% 100.53% 100.00%
EPS 9.13 3.44 6.83 13.32 5.80 10.38 12.43 -5.01%
  YoY % 165.41% -49.63% -48.72% 129.66% -44.12% -16.49% -
  Horiz. % 73.45% 27.67% 54.95% 107.16% 46.66% 83.51% 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 5.0000 5.3400 5.1100 4.7200 4.5600 4.3000 3.8800 4.31%
  YoY % -6.37% 4.50% 8.26% 3.51% 6.05% 10.82% -
  Horiz. % 128.87% 137.63% 131.70% 121.65% 117.53% 110.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 897,358
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 44.60 29.07 36.15 37.10 38.23 30.39 30.21 6.70%
  YoY % 53.42% -19.59% -2.56% -2.96% 25.80% 0.60% -
  Horiz. % 147.63% 96.23% 119.66% 122.81% 126.55% 100.60% 100.00%
EPS 8.11 3.01 5.87 11.26 4.91 8.78 10.51 -4.22%
  YoY % 169.44% -48.72% -47.87% 129.33% -44.08% -16.46% -
  Horiz. % 77.16% 28.64% 55.85% 107.14% 46.72% 83.54% 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 4.4430 4.6686 4.3901 3.9907 3.8572 3.6375 3.2813 5.18%
  YoY % -4.83% 6.34% 10.01% 3.46% 6.04% 10.86% -
  Horiz. % 135.40% 142.28% 133.79% 121.62% 117.55% 110.86% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 11.6800 11.2000 10.1400 10.8000 8.6500 9.4900 8.0000 -
P/RPS 23.27 33.68 24.10 24.62 19.14 26.42 22.39 0.64%
  YoY % -30.91% 39.75% -2.11% 28.63% -27.55% 18.00% -
  Horiz. % 103.93% 150.42% 107.64% 109.96% 85.48% 118.00% 100.00%
P/EPS 128.04 325.58 148.46 81.08 149.14 91.43 64.36 12.14%
  YoY % -60.67% 119.30% 83.10% -45.63% 63.12% 42.06% -
  Horiz. % 198.94% 505.87% 230.67% 125.98% 231.73% 142.06% 100.00%
EY 0.78 0.31 0.67 1.23 0.67 1.09 1.55 -10.81%
  YoY % 151.61% -53.73% -45.53% 83.58% -38.53% -29.68% -
  Horiz. % 50.32% 20.00% 43.23% 79.35% 43.23% 70.32% 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 2.34 2.10 1.98 2.29 1.90 2.21 2.06 2.14%
  YoY % 11.43% 6.06% -13.54% 20.53% -14.03% 7.28% -
  Horiz. % 113.59% 101.94% 96.12% 111.17% 92.23% 107.28% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 29/05/17 23/05/16 27/05/15 28/05/14 29/05/13 29/05/12 25/05/11 -
Price 11.6000 10.6400 9.8800 11.3200 9.0000 9.0000 7.9500 -
P/RPS 23.11 32.00 23.48 25.80 19.91 25.06 22.25 0.63%
  YoY % -27.78% 36.29% -8.99% 29.58% -20.55% 12.63% -
  Horiz. % 103.87% 143.82% 105.53% 115.96% 89.48% 112.63% 100.00%
P/EPS 127.16 309.30 144.66 84.98 155.17 86.71 63.96 12.12%
  YoY % -58.89% 113.81% 70.23% -45.23% 78.95% 35.57% -
  Horiz. % 198.81% 483.58% 226.17% 132.86% 242.60% 135.57% 100.00%
EY 0.79 0.32 0.69 1.18 0.64 1.15 1.56 -10.71%
  YoY % 146.88% -53.62% -41.53% 84.37% -44.35% -26.28% -
  Horiz. % 50.64% 20.51% 44.23% 75.64% 41.03% 73.72% 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 2.32 1.99 1.93 2.40 1.97 2.09 2.05 2.08%
  YoY % 16.58% 3.11% -19.58% 21.83% -5.74% 1.95% -
  Horiz. % 113.17% 97.07% 94.15% 117.07% 96.10% 101.95% 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.
 


 

385  274  558  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.1250.00 
 NETX 0.0150.00 
 EFORCE 0.705+0.05 
 ARMADA 0.24+0.01 
 KNM 0.3650.00 
 MYEG 1.68+0.07 
 VSOLAR 0.21-0.02 
 HSI-C5P 0.285+0.015 
 ISTONE 0.2050.00 
 GPACKET 0.525+0.02 
Partners & Brokers