[GENP] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 68.5%
YoY- 97.12%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 324,398 1,642,939 1,063,927 693,393 332,885 1,384,009 976,223 -52.05%
PBT 66,552 519,786 342,406 237,650 144,699 300,325 155,654 -43.27%
Tax -18,603 -136,009 -97,725 -62,262 -40,163 -80,462 -44,274 -43.93%
NP 47,949 383,777 244,681 175,388 104,536 219,863 111,380 -43.01%
-
NP to SH 52,655 377,245 239,569 170,287 101,060 227,797 122,737 -43.14%
-
Tax Rate 27.95% 26.17% 28.54% 26.20% 27.76% 26.79% 28.44% -
Total Cost 276,449 1,259,162 819,246 518,005 228,349 1,164,146 864,843 -53.28%
-
Net Worth 3,939,488 3,869,571 3,715,608 3,627,820 3,581,105 3,429,854 3,398,403 10.36%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 76,473 22,888 22,816 - 362,335 362,218 -
Div Payout % - 20.27% 9.55% 13.40% - 159.06% 295.12% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 3,939,488 3,869,571 3,715,608 3,627,820 3,581,105 3,429,854 3,398,403 10.36%
NOSH 770,937 764,737 762,958 760,549 758,708 758,817 758,572 1.08%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 14.78% 23.36% 23.00% 25.29% 31.40% 15.89% 11.41% -
ROE 1.34% 9.75% 6.45% 4.69% 2.82% 6.64% 3.61% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 42.08 214.84 139.45 91.17 43.88 182.39 128.69 -52.56%
EPS 6.83 49.33 31.40 22.39 13.32 30.02 16.18 -43.75%
DPS 0.00 10.00 3.00 3.00 0.00 47.75 47.75 -
NAPS 5.11 5.06 4.87 4.77 4.72 4.52 4.48 9.17%
Adjusted Per Share Value based on latest NOSH - 761,573
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 36.17 183.18 118.63 77.31 37.12 154.31 108.85 -52.05%
EPS 5.87 42.06 26.71 18.99 11.27 25.40 13.68 -43.13%
DPS 0.00 8.53 2.55 2.54 0.00 40.40 40.39 -
NAPS 4.3924 4.3145 4.1428 4.0449 3.9929 3.8242 3.7891 10.36%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 10.14 10.00 9.93 11.60 10.80 11.04 9.40 -
P/RPS 24.10 4.65 7.12 12.72 24.62 6.05 7.30 121.87%
P/EPS 148.46 20.27 31.62 51.81 81.08 36.78 58.10 87.01%
EY 0.67 4.93 3.16 1.93 1.23 2.72 1.72 -46.69%
DY 0.00 1.00 0.30 0.26 0.00 4.33 5.08 -
P/NAPS 1.98 1.98 2.04 2.43 2.29 2.44 2.10 -3.85%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/05/15 25/02/15 20/11/14 27/08/14 28/05/14 26/02/14 27/11/13 -
Price 9.88 10.22 10.46 10.20 11.32 10.50 10.78 -
P/RPS 23.48 4.76 7.50 11.19 25.80 5.76 8.38 98.87%
P/EPS 144.66 20.72 33.31 45.56 84.98 34.98 66.63 67.74%
EY 0.69 4.83 3.00 2.20 1.18 2.86 1.50 -40.43%
DY 0.00 0.98 0.29 0.29 0.00 4.55 4.43 -
P/NAPS 1.93 2.02 2.15 2.14 2.40 2.32 2.41 -13.77%

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