[GENP] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 2.19%
YoY- -26.01%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 1,301,630 1,267,546 1,372,156 1,233,417 1,191,033 1,133,412 1,090,652 12.50%
PBT 207,538 223,358 233,540 403,838 406,500 383,760 416,032 -37.07%
Tax -59,032 -55,686 -60,352 -81,965 -92,468 -94,398 -106,880 -32.65%
NP 148,506 167,672 173,188 321,873 314,032 289,362 309,152 -38.63%
-
NP to SH 163,649 172,778 176,100 327,063 320,049 297,258 315,176 -35.37%
-
Tax Rate 28.44% 24.93% 25.84% 20.30% 22.75% 24.60% 25.69% -
Total Cost 1,153,124 1,099,874 1,198,968 911,544 877,001 844,050 781,500 29.57%
-
Net Worth 3,398,403 3,466,178 3,461,275 3,422,399 3,346,706 3,292,750 3,264,106 2.72%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 482,957 56,884 - 94,855 43,003 64,489 - -
Div Payout % 295.12% 32.92% - 29.00% 13.44% 21.69% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 3,398,403 3,466,178 3,461,275 3,422,399 3,346,706 3,292,750 3,264,106 2.72%
NOSH 758,572 758,463 759,051 758,846 758,890 758,698 759,094 -0.04%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 11.41% 13.23% 12.62% 26.10% 26.37% 25.53% 28.35% -
ROE 4.82% 4.98% 5.09% 9.56% 9.56% 9.03% 9.66% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 171.59 167.12 180.77 162.54 156.94 149.39 143.68 12.55%
EPS 21.57 22.78 23.20 43.10 42.17 39.18 41.52 -35.35%
DPS 63.67 7.50 0.00 12.50 5.67 8.50 0.00 -
NAPS 4.48 4.57 4.56 4.51 4.41 4.34 4.30 2.76%
Adjusted Per Share Value based on latest NOSH - 758,727
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 145.13 141.33 152.99 137.52 132.80 126.37 121.61 12.49%
EPS 18.25 19.26 19.63 36.47 35.68 33.14 35.14 -35.36%
DPS 53.85 6.34 0.00 10.58 4.79 7.19 0.00 -
NAPS 3.7891 3.8647 3.8592 3.8159 3.7315 3.6713 3.6394 2.72%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 9.40 9.23 8.65 9.00 9.20 9.30 9.49 -
P/RPS 5.48 5.52 4.79 5.54 5.86 6.23 6.61 -11.73%
P/EPS 43.57 40.52 37.28 20.88 21.81 23.74 22.86 53.66%
EY 2.30 2.47 2.68 4.79 4.58 4.21 4.38 -34.88%
DY 6.77 0.81 0.00 1.39 0.62 0.91 0.00 -
P/NAPS 2.10 2.02 1.90 2.00 2.09 2.14 2.21 -3.34%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 28/08/13 29/05/13 27/02/13 28/11/12 28/08/12 29/05/12 -
Price 10.78 9.00 9.00 8.47 8.48 9.34 9.00 -
P/RPS 6.28 5.39 4.98 5.21 5.40 6.25 6.26 0.21%
P/EPS 49.97 39.51 38.79 19.65 20.11 23.84 21.68 74.39%
EY 2.00 2.53 2.58 5.09 4.97 4.19 4.61 -42.66%
DY 5.91 0.83 0.00 1.48 0.67 0.91 0.00 -
P/NAPS 2.41 1.97 1.97 1.88 1.92 2.15 2.09 9.95%

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