Highlights

[GENP] YoY TTM Result on 2019-03-31 [#1]

Stock [GENP]: GENTING PLANTATIONS BHD
Announcement Date 24-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Mar-2019  [#1]
Profit Trend QoQ -     -35.96%    YoY -     -71.16%
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.
 


 

341  314  515  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.055-0.005 
 VSOLAR 0.150.00 
 HSI-H6P 0.16-0.005 
 MERIDIAN 0.09-0.025 
 SUMATEC 0.0250.00 
 DSONIC 0.895+0.005 
 KHEESAN 0.26+0.06 
 KNM 0.3750.00 
 BJLAND 0.225+0.015 
 HSI-H8E 0.42-0.015 
Partners & Brokers