Highlights

[GENP] YoY TTM Result on 2016-03-31 [#1]

Stock [GENP]: GENTING PLANTATIONS BHD
Announcement Date 23-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     -13.53%    YoY -     -50.10%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 1,995,521 1,933,100 1,619,431 1,311,405 1,634,452 1,373,855 1,303,793 7.35%
  YoY % 3.23% 19.37% 23.49% -19.76% 18.97% 5.37% -
  Horiz. % 153.06% 148.27% 124.21% 100.58% 125.36% 105.37% 100.00%
PBT 137,034 484,742 528,770 219,369 441,639 386,639 358,215 -14.79%
  YoY % -71.73% -8.33% 141.04% -50.33% 14.23% 7.93% -
  Horiz. % 38.25% 135.32% 147.61% 61.24% 123.29% 107.93% 100.00%
Tax -42,373 -123,107 -143,024 -62,672 -114,449 -105,537 -70,333 -8.10%
  YoY % 65.58% 13.93% -128.21% 45.24% -8.44% -50.05% -
  Horiz. % 60.25% 175.03% 203.35% 89.11% 162.72% 150.05% 100.00%
NP 94,661 361,635 385,746 156,697 327,190 281,102 287,882 -16.91%
  YoY % -73.82% -6.25% 146.17% -52.11% 16.40% -2.36% -
  Horiz. % 32.88% 125.62% 133.99% 54.43% 113.65% 97.64% 100.00%
NP to SH 105,604 366,158 390,079 164,082 328,840 284,832 292,294 -15.60%
  YoY % -71.16% -6.13% 137.73% -50.10% 15.45% -2.55% -
  Horiz. % 36.13% 125.27% 133.45% 56.14% 112.50% 97.45% 100.00%
Tax Rate 30.92 % 25.40 % 27.05 % 28.57 % 25.91 % 27.30 % 19.63 % 7.86%
  YoY % 21.73% -6.10% -5.32% 10.27% -5.09% 39.07% -
  Horiz. % 157.51% 129.39% 137.80% 145.54% 131.99% 139.07% 100.00%
Total Cost 1,900,860 1,571,465 1,233,685 1,154,708 1,307,262 1,092,753 1,015,911 11.00%
  YoY % 20.96% 27.38% 6.84% -11.67% 19.63% 7.56% -
  Horiz. % 187.11% 154.69% 121.44% 113.66% 128.68% 107.56% 100.00%
Net Worth 4,180,762 4,257,458 3,987,002 4,189,416 3,939,488 3,581,105 3,461,275 3.20%
  YoY % -1.80% 6.78% -4.83% 6.34% 10.01% 3.46% -
  Horiz. % 120.79% 123.00% 115.19% 121.04% 113.82% 103.46% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 104,498 206,463 164,614 42,491 75,974 362,356 94,855 1.63%
  YoY % -49.39% 25.42% 287.41% -44.07% -79.03% 282.01% -
  Horiz. % 110.17% 217.66% 173.54% 44.80% 80.09% 382.01% 100.00%
Div Payout % 98.95 % 56.39 % 42.20 % 25.90 % 23.10 % 127.22 % 32.45 % 20.41%
  YoY % 75.47% 33.63% 62.93% 12.12% -81.84% 292.05% -
  Horiz. % 304.93% 173.78% 130.05% 79.82% 71.19% 392.05% 100.00%
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 4,180,762 4,257,458 3,987,002 4,189,416 3,939,488 3,581,105 3,461,275 3.20%
  YoY % -1.80% 6.78% -4.83% 6.34% 10.01% 3.46% -
  Horiz. % 120.79% 123.00% 115.19% 121.04% 113.82% 103.46% 100.00%
NOSH 807,097 803,294 797,400 784,534 770,937 758,708 759,051 1.03%
  YoY % 0.47% 0.74% 1.64% 1.76% 1.61% -0.05% -
  Horiz. % 106.33% 105.83% 105.05% 103.36% 101.57% 99.95% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 4.74 % 18.71 % 23.82 % 11.95 % 20.02 % 20.46 % 22.08 % -22.61%
  YoY % -74.67% -21.45% 99.33% -40.31% -2.15% -7.34% -
  Horiz. % 21.47% 84.74% 107.88% 54.12% 90.67% 92.66% 100.00%
ROE 2.53 % 8.60 % 9.78 % 3.92 % 8.35 % 7.95 % 8.44 % -18.18%
  YoY % -70.58% -12.07% 149.49% -53.05% 5.03% -5.81% -
  Horiz. % 29.98% 101.90% 115.88% 46.45% 98.93% 94.19% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 247.25 240.65 203.09 167.16 212.01 181.08 171.77 6.26%
  YoY % 2.74% 18.49% 21.49% -21.15% 17.08% 5.42% -
  Horiz. % 143.94% 140.10% 118.23% 97.32% 123.43% 105.42% 100.00%
EPS 13.08 45.58 48.92 20.91 42.65 37.54 38.51 -16.46%
  YoY % -71.30% -6.83% 133.96% -50.97% 13.61% -2.52% -
  Horiz. % 33.97% 118.36% 127.03% 54.30% 110.75% 97.48% 100.00%
DPS 13.00 26.00 21.00 5.50 10.00 47.75 12.50 0.66%
  YoY % -50.00% 23.81% 281.82% -45.00% -79.06% 282.00% -
  Horiz. % 104.00% 208.00% 168.00% 44.00% 80.00% 382.00% 100.00%
NAPS 5.1800 5.3000 5.0000 5.3400 5.1100 4.7200 4.5600 2.15%
  YoY % -2.26% 6.00% -6.37% 4.50% 8.26% 3.51% -
  Horiz. % 113.60% 116.23% 109.65% 117.11% 112.06% 103.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 897,358
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 222.38 215.42 180.47 146.14 182.14 153.10 145.29 7.35%
  YoY % 3.23% 19.37% 23.49% -19.77% 18.97% 5.38% -
  Horiz. % 153.06% 148.27% 124.21% 100.59% 125.36% 105.38% 100.00%
EPS 11.77 40.80 43.47 18.29 36.65 31.74 32.57 -15.60%
  YoY % -71.15% -6.14% 137.67% -50.10% 15.47% -2.55% -
  Horiz. % 36.14% 125.27% 133.47% 56.16% 112.53% 97.45% 100.00%
DPS 11.65 23.01 18.34 4.74 8.47 40.38 10.57 1.63%
  YoY % -49.37% 25.46% 286.92% -44.04% -79.02% 282.02% -
  Horiz. % 110.22% 217.69% 173.51% 44.84% 80.13% 382.02% 100.00%
NAPS 4.6590 4.7444 4.4430 4.6686 4.3901 3.9907 3.8572 3.20%
  YoY % -1.80% 6.78% -4.83% 6.34% 10.01% 3.46% -
  Horiz. % 120.79% 123.00% 115.19% 121.04% 113.82% 103.46% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 10.6000 10.2600 11.6800 11.2000 10.1400 10.8000 8.6500 -
P/RPS 4.29 4.26 5.75 6.70 4.78 5.96 5.04 -2.65%
  YoY % 0.70% -25.91% -14.18% 40.17% -19.80% 18.25% -
  Horiz. % 85.12% 84.52% 114.09% 132.94% 94.84% 118.25% 100.00%
P/EPS 81.01 22.51 23.88 53.55 23.77 28.77 22.46 23.83%
  YoY % 259.88% -5.74% -55.41% 125.28% -17.38% 28.09% -
  Horiz. % 360.69% 100.22% 106.32% 238.42% 105.83% 128.09% 100.00%
EY 1.23 4.44 4.19 1.87 4.21 3.48 4.45 -19.28%
  YoY % -72.30% 5.97% 124.06% -55.58% 20.98% -21.80% -
  Horiz. % 27.64% 99.78% 94.16% 42.02% 94.61% 78.20% 100.00%
DY 1.23 2.53 1.80 0.49 0.99 4.42 1.45 -2.70%
  YoY % -51.38% 40.56% 267.35% -50.51% -77.60% 204.83% -
  Horiz. % 84.83% 174.48% 124.14% 33.79% 68.28% 304.83% 100.00%
P/NAPS 2.05 1.94 2.34 2.10 1.98 2.29 1.90 1.27%
  YoY % 5.67% -17.09% 11.43% 6.06% -13.54% 20.53% -
  Horiz. % 107.89% 102.11% 123.16% 110.53% 104.21% 120.53% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 24/05/19 23/05/18 29/05/17 23/05/16 27/05/15 28/05/14 29/05/13 -
Price 10.2000 9.5100 11.6000 10.6400 9.8800 11.3200 9.0000 -
P/RPS 4.13 3.95 5.71 6.37 4.66 6.25 5.24 -3.89%
  YoY % 4.56% -30.82% -10.36% 36.70% -25.44% 19.27% -
  Horiz. % 78.82% 75.38% 108.97% 121.56% 88.93% 119.27% 100.00%
P/EPS 77.96 20.86 23.71 50.87 23.16 30.15 23.37 22.23%
  YoY % 273.73% -12.02% -53.39% 119.65% -23.18% 29.01% -
  Horiz. % 333.59% 89.26% 101.45% 217.67% 99.10% 129.01% 100.00%
EY 1.28 4.79 4.22 1.97 4.32 3.32 4.28 -18.22%
  YoY % -73.28% 13.51% 114.21% -54.40% 30.12% -22.43% -
  Horiz. % 29.91% 111.92% 98.60% 46.03% 100.93% 77.57% 100.00%
DY 1.27 2.73 1.81 0.52 1.01 4.22 1.39 -1.49%
  YoY % -53.48% 50.83% 248.08% -48.51% -76.07% 203.60% -
  Horiz. % 91.37% 196.40% 130.22% 37.41% 72.66% 303.60% 100.00%
P/NAPS 1.97 1.79 2.32 1.99 1.93 2.40 1.97 -
  YoY % 10.06% -22.84% 16.58% 3.11% -19.58% 21.83% -
  Horiz. % 100.00% 90.86% 117.77% 101.02% 97.97% 121.83% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+0.01 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
4. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS