Highlights

[GENP] YoY Quarter Result on 2015-03-31 [#1]

Stock [GENP]: GENTING PLANTATIONS BHD
Announcement Date 27-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     -61.75%    YoY -     -47.90%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 529,074 400,224 260,872 324,398 332,885 343,039 272,663 11.68%
  YoY % 32.19% 53.42% -19.58% -2.55% -2.96% 25.81% -
  Horiz. % 194.04% 146.78% 95.68% 118.97% 122.09% 125.81% 100.00%
PBT 130,610 107,358 38,492 66,552 144,699 58,385 104,008 3.87%
  YoY % 21.66% 178.91% -42.16% -54.01% 147.84% -43.86% -
  Horiz. % 125.58% 103.22% 37.01% 63.99% 139.12% 56.14% 100.00%
Tax -36,258 -29,573 -10,441 -18,603 -40,163 -15,088 -26,720 5.22%
  YoY % -22.61% -183.24% 43.87% 53.68% -166.19% 43.53% -
  Horiz. % 135.70% 110.68% 39.08% 69.62% 150.31% 56.47% 100.00%
NP 94,352 77,785 28,051 47,949 104,536 43,297 77,288 3.38%
  YoY % 21.30% 177.30% -41.50% -54.13% 141.44% -43.98% -
  Horiz. % 122.08% 100.64% 36.29% 62.04% 135.26% 56.02% 100.00%
NP to SH 100,978 72,739 26,988 52,655 101,060 44,025 78,794 4.22%
  YoY % 38.82% 169.52% -48.75% -47.90% 129.55% -44.13% -
  Horiz. % 128.15% 92.32% 34.25% 66.83% 128.26% 55.87% 100.00%
Tax Rate 27.76 % 27.55 % 27.13 % 27.95 % 27.76 % 25.84 % 25.69 % 1.30%
  YoY % 0.76% 1.55% -2.93% 0.68% 7.43% 0.58% -
  Horiz. % 108.06% 107.24% 105.61% 108.80% 108.06% 100.58% 100.00%
Total Cost 434,722 322,439 232,821 276,449 228,349 299,742 195,375 14.25%
  YoY % 34.82% 38.49% -15.78% 21.06% -23.82% 53.42% -
  Horiz. % 222.51% 165.04% 119.17% 141.50% 116.88% 153.42% 100.00%
Net Worth 4,257,458 3,987,002 4,189,416 3,939,488 3,581,105 3,461,275 3,264,106 4.53%
  YoY % 6.78% -4.83% 6.34% 10.01% 3.46% 6.04% -
  Horiz. % 130.43% 122.15% 128.35% 120.69% 109.71% 106.04% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 4,257,458 3,987,002 4,189,416 3,939,488 3,581,105 3,461,275 3,264,106 4.53%
  YoY % 6.78% -4.83% 6.34% 10.01% 3.46% 6.04% -
  Horiz. % 130.43% 122.15% 128.35% 120.69% 109.71% 106.04% 100.00%
NOSH 803,294 797,400 784,534 770,937 758,708 759,051 759,094 0.95%
  YoY % 0.74% 1.64% 1.76% 1.61% -0.05% -0.01% -
  Horiz. % 105.82% 105.05% 103.35% 101.56% 99.95% 99.99% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 17.83 % 19.44 % 10.75 % 14.78 % 31.40 % 12.62 % 28.35 % -7.43%
  YoY % -8.28% 80.84% -27.27% -52.93% 148.81% -55.49% -
  Horiz. % 62.89% 68.57% 37.92% 52.13% 110.76% 44.51% 100.00%
ROE 2.37 % 1.82 % 0.64 % 1.34 % 2.82 % 1.27 % 2.41 % -0.28%
  YoY % 30.22% 184.38% -52.24% -52.48% 122.05% -47.30% -
  Horiz. % 98.34% 75.52% 26.56% 55.60% 117.01% 52.70% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 65.86 50.19 33.25 42.08 43.88 45.19 35.92 10.63%
  YoY % 31.22% 50.95% -20.98% -4.10% -2.90% 25.81% -
  Horiz. % 183.35% 139.73% 92.57% 117.15% 122.16% 125.81% 100.00%
EPS 12.57 9.13 3.44 6.83 13.32 5.80 10.38 3.24%
  YoY % 37.68% 165.41% -49.63% -48.72% 129.66% -44.12% -
  Horiz. % 121.10% 87.96% 33.14% 65.80% 128.32% 55.88% 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 5.3000 5.0000 5.3400 5.1100 4.7200 4.5600 4.3000 3.54%
  YoY % 6.00% -6.37% 4.50% 8.26% 3.51% 6.05% -
  Horiz. % 123.26% 116.28% 124.19% 118.84% 109.77% 106.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 897,358
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 58.96 44.60 29.07 36.15 37.10 38.23 30.39 11.67%
  YoY % 32.20% 53.42% -19.59% -2.56% -2.96% 25.80% -
  Horiz. % 194.01% 146.76% 95.66% 118.95% 122.08% 125.80% 100.00%
EPS 11.25 8.11 3.01 5.87 11.26 4.91 8.78 4.22%
  YoY % 38.72% 169.44% -48.72% -47.87% 129.33% -44.08% -
  Horiz. % 128.13% 92.37% 34.28% 66.86% 128.25% 55.92% 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 4.7444 4.4430 4.6686 4.3901 3.9907 3.8572 3.6375 4.53%
  YoY % 6.78% -4.83% 6.34% 10.01% 3.46% 6.04% -
  Horiz. % 130.43% 122.14% 128.35% 120.69% 109.71% 106.04% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 10.2600 11.6800 11.2000 10.1400 10.8000 8.6500 9.4900 -
P/RPS 15.58 23.27 33.68 24.10 24.62 19.14 26.42 -8.42%
  YoY % -33.05% -30.91% 39.75% -2.11% 28.63% -27.55% -
  Horiz. % 58.97% 88.08% 127.48% 91.22% 93.19% 72.45% 100.00%
P/EPS 81.62 128.04 325.58 148.46 81.08 149.14 91.43 -1.87%
  YoY % -36.25% -60.67% 119.30% 83.10% -45.63% 63.12% -
  Horiz. % 89.27% 140.04% 356.10% 162.38% 88.68% 163.12% 100.00%
EY 1.23 0.78 0.31 0.67 1.23 0.67 1.09 2.03%
  YoY % 57.69% 151.61% -53.73% -45.53% 83.58% -38.53% -
  Horiz. % 112.84% 71.56% 28.44% 61.47% 112.84% 61.47% 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 1.94 2.34 2.10 1.98 2.29 1.90 2.21 -2.15%
  YoY % -17.09% 11.43% 6.06% -13.54% 20.53% -14.03% -
  Horiz. % 87.78% 105.88% 95.02% 89.59% 103.62% 85.97% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date - 29/05/17 23/05/16 27/05/15 28/05/14 29/05/13 29/05/12 -
Price 9.5100 11.6000 10.6400 9.8800 11.3200 9.0000 9.0000 -
P/RPS 14.44 23.11 32.00 23.48 25.80 19.91 25.06 -8.77%
  YoY % -37.52% -27.78% 36.29% -8.99% 29.58% -20.55% -
  Horiz. % 57.62% 92.22% 127.69% 93.70% 102.95% 79.45% 100.00%
P/EPS 75.65 127.16 309.30 144.66 84.98 155.17 86.71 -2.25%
  YoY % -40.51% -58.89% 113.81% 70.23% -45.23% 78.95% -
  Horiz. % 87.24% 146.65% 356.71% 166.83% 98.00% 178.95% 100.00%
EY 1.32 0.79 0.32 0.69 1.18 0.64 1.15 2.32%
  YoY % 67.09% 146.88% -53.62% -41.53% 84.37% -44.35% -
  Horiz. % 114.78% 68.70% 27.83% 60.00% 102.61% 55.65% 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 1.79 2.32 1.99 1.93 2.40 1.97 2.09 -2.55%
  YoY % -22.84% 16.58% 3.11% -19.58% 21.83% -5.74% -
  Horiz. % 85.65% 111.00% 95.22% 92.34% 114.83% 94.26% 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.
 


 

308  386  539  949 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.125+0.005 
 SAPNRG 0.305-0.005 
 KNM 0.365-0.005 
 HSI-C5J 0.10-0.035 
 HSI-C5P 0.27-0.03 
 GPACKET 0.505+0.045 
 NETX 0.015-0.005 
 VELESTO 0.315-0.005 
 IRIS 0.155+0.01 
 ISTONE 0.205-0.015 
Partners & Brokers