[GENP] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -1.89%
YoY- -41.88%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 1,331,540 1,384,009 1,301,630 1,267,546 1,372,156 1,233,417 1,191,033 7.72%
PBT 578,796 300,325 207,538 223,358 233,540 403,838 406,500 26.59%
Tax -160,652 -80,462 -59,032 -55,686 -60,352 -81,965 -92,468 44.56%
NP 418,144 219,863 148,506 167,672 173,188 321,873 314,032 21.05%
-
NP to SH 404,240 227,797 163,649 172,778 176,100 327,063 320,049 16.86%
-
Tax Rate 27.76% 26.79% 28.44% 24.93% 25.84% 20.30% 22.75% -
Total Cost 913,396 1,164,146 1,153,124 1,099,874 1,198,968 911,544 877,001 2.75%
-
Net Worth 3,581,105 3,429,854 3,398,403 3,466,178 3,461,275 3,422,399 3,346,706 4.62%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 362,335 482,957 56,884 - 94,855 43,003 -
Div Payout % - 159.06% 295.12% 32.92% - 29.00% 13.44% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 3,581,105 3,429,854 3,398,403 3,466,178 3,461,275 3,422,399 3,346,706 4.62%
NOSH 758,708 758,817 758,572 758,463 759,051 758,846 758,890 -0.01%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 31.40% 15.89% 11.41% 13.23% 12.62% 26.10% 26.37% -
ROE 11.29% 6.64% 4.82% 4.98% 5.09% 9.56% 9.56% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 175.50 182.39 171.59 167.12 180.77 162.54 156.94 7.74%
EPS 53.28 30.02 21.57 22.78 23.20 43.10 42.17 16.88%
DPS 0.00 47.75 63.67 7.50 0.00 12.50 5.67 -
NAPS 4.72 4.52 4.48 4.57 4.56 4.51 4.41 4.63%
Adjusted Per Share Value based on latest NOSH - 759,211
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 148.38 154.23 145.05 141.25 152.91 137.45 132.73 7.72%
EPS 45.05 25.39 18.24 19.25 19.62 36.45 35.67 16.85%
DPS 0.00 40.38 53.82 6.34 0.00 10.57 4.79 -
NAPS 3.9907 3.8222 3.7871 3.8626 3.8572 3.8139 3.7295 4.62%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 10.80 11.04 9.40 9.23 8.65 9.00 9.20 -
P/RPS 6.15 6.05 5.48 5.52 4.79 5.54 5.86 3.27%
P/EPS 20.27 36.78 43.57 40.52 37.28 20.88 21.81 -4.76%
EY 4.93 2.72 2.30 2.47 2.68 4.79 4.58 5.03%
DY 0.00 4.33 6.77 0.81 0.00 1.39 0.62 -
P/NAPS 2.29 2.44 2.10 2.02 1.90 2.00 2.09 6.28%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 26/02/14 27/11/13 28/08/13 29/05/13 27/02/13 28/11/12 -
Price 11.32 10.50 10.78 9.00 9.00 8.47 8.48 -
P/RPS 6.45 5.76 6.28 5.39 4.98 5.21 5.40 12.58%
P/EPS 21.25 34.98 49.97 39.51 38.79 19.65 20.11 3.74%
EY 4.71 2.86 2.00 2.53 2.58 5.09 4.97 -3.52%
DY 0.00 4.55 5.91 0.83 0.00 1.48 0.67 -
P/NAPS 2.40 2.32 2.41 1.97 1.97 1.88 1.92 16.05%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment