[GENP] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -5.28%
YoY- -48.87%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 1,386,786 1,331,540 1,384,009 1,301,630 1,267,546 1,372,156 1,233,417 8.14%
PBT 475,300 578,796 300,325 207,538 223,358 233,540 403,838 11.50%
Tax -124,524 -160,652 -80,462 -59,032 -55,686 -60,352 -81,965 32.25%
NP 350,776 418,144 219,863 148,506 167,672 173,188 321,873 5.91%
-
NP to SH 340,574 404,240 227,797 163,649 172,778 176,100 327,063 2.74%
-
Tax Rate 26.20% 27.76% 26.79% 28.44% 24.93% 25.84% 20.30% -
Total Cost 1,036,010 913,396 1,164,146 1,153,124 1,099,874 1,198,968 911,544 8.93%
-
Net Worth 3,627,820 3,581,105 3,429,854 3,398,403 3,466,178 3,461,275 3,422,399 3.97%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 45,632 - 362,335 482,957 56,884 - 94,855 -38.68%
Div Payout % 13.40% - 159.06% 295.12% 32.92% - 29.00% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 3,627,820 3,581,105 3,429,854 3,398,403 3,466,178 3,461,275 3,422,399 3.97%
NOSH 760,549 758,708 758,817 758,572 758,463 759,051 758,846 0.14%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 25.29% 31.40% 15.89% 11.41% 13.23% 12.62% 26.10% -
ROE 9.39% 11.29% 6.64% 4.82% 4.98% 5.09% 9.56% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 182.34 175.50 182.39 171.59 167.12 180.77 162.54 7.98%
EPS 44.78 53.28 30.02 21.57 22.78 23.20 43.10 2.58%
DPS 6.00 0.00 47.75 63.67 7.50 0.00 12.50 -38.77%
NAPS 4.77 4.72 4.52 4.48 4.57 4.56 4.51 3.81%
Adjusted Per Share Value based on latest NOSH - 758,830
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 154.62 148.46 154.31 145.13 141.33 152.99 137.52 8.14%
EPS 37.97 45.07 25.40 18.25 19.26 19.63 36.47 2.73%
DPS 5.09 0.00 40.40 53.85 6.34 0.00 10.58 -38.68%
NAPS 4.0449 3.9929 3.8242 3.7891 3.8647 3.8592 3.8159 3.97%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 11.60 10.80 11.04 9.40 9.23 8.65 9.00 -
P/RPS 6.36 6.15 6.05 5.48 5.52 4.79 5.54 9.66%
P/EPS 25.90 20.27 36.78 43.57 40.52 37.28 20.88 15.49%
EY 3.86 4.93 2.72 2.30 2.47 2.68 4.79 -13.43%
DY 0.52 0.00 4.33 6.77 0.81 0.00 1.39 -48.17%
P/NAPS 2.43 2.29 2.44 2.10 2.02 1.90 2.00 13.90%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 28/05/14 26/02/14 27/11/13 28/08/13 29/05/13 27/02/13 -
Price 10.20 11.32 10.50 10.78 9.00 9.00 8.47 -
P/RPS 5.59 6.45 5.76 6.28 5.39 4.98 5.21 4.81%
P/EPS 22.78 21.25 34.98 49.97 39.51 38.79 19.65 10.38%
EY 4.39 4.71 2.86 2.00 2.53 2.58 5.09 -9.41%
DY 0.59 0.00 4.55 5.91 0.83 0.00 1.48 -45.92%
P/NAPS 2.14 2.40 2.32 2.41 1.97 1.97 1.88 9.04%

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