[GENP] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 40.69%
YoY- 95.19%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 630,128 324,398 1,642,939 1,063,927 693,393 332,885 1,384,009 -40.90%
PBT 122,116 66,552 519,786 342,406 237,650 144,699 300,325 -45.20%
Tax -36,074 -18,603 -136,009 -97,725 -62,262 -40,163 -80,462 -41.50%
NP 86,042 47,949 383,777 244,681 175,388 104,536 219,863 -46.58%
-
NP to SH 92,683 52,655 377,245 239,569 170,287 101,060 227,797 -45.18%
-
Tax Rate 29.54% 27.95% 26.17% 28.54% 26.20% 27.76% 26.79% -
Total Cost 544,086 276,449 1,259,162 819,246 518,005 228,349 1,164,146 -39.85%
-
Net Worth 3,966,616 3,939,488 3,869,571 3,715,608 3,627,820 3,581,105 3,429,854 10.20%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 19,292 - 76,473 22,888 22,816 - 362,335 -85.92%
Div Payout % 20.82% - 20.27% 9.55% 13.40% - 159.06% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 3,966,616 3,939,488 3,869,571 3,715,608 3,627,820 3,581,105 3,429,854 10.20%
NOSH 771,715 770,937 764,737 762,958 760,549 758,708 758,817 1.13%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 13.65% 14.78% 23.36% 23.00% 25.29% 31.40% 15.89% -
ROE 2.34% 1.34% 9.75% 6.45% 4.69% 2.82% 6.64% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 81.65 42.08 214.84 139.45 91.17 43.88 182.39 -41.56%
EPS 12.01 6.83 49.33 31.40 22.39 13.32 30.02 -45.79%
DPS 2.50 0.00 10.00 3.00 3.00 0.00 47.75 -86.08%
NAPS 5.14 5.11 5.06 4.87 4.77 4.72 4.52 8.97%
Adjusted Per Share Value based on latest NOSH - 761,340
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 70.22 36.15 183.09 118.56 77.27 37.10 154.23 -40.90%
EPS 10.33 5.87 42.04 26.70 18.98 11.26 25.39 -45.18%
DPS 2.15 0.00 8.52 2.55 2.54 0.00 40.38 -85.92%
NAPS 4.4203 4.3901 4.3122 4.1406 4.0428 3.9907 3.8222 10.20%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 9.91 10.14 10.00 9.93 11.60 10.80 11.04 -
P/RPS 12.14 24.10 4.65 7.12 12.72 24.62 6.05 59.29%
P/EPS 82.51 148.46 20.27 31.62 51.81 81.08 36.78 71.62%
EY 1.21 0.67 4.93 3.16 1.93 1.23 2.72 -41.81%
DY 0.25 0.00 1.00 0.30 0.26 0.00 4.33 -85.13%
P/NAPS 1.93 1.98 1.98 2.04 2.43 2.29 2.44 -14.50%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 27/05/15 25/02/15 20/11/14 27/08/14 28/05/14 26/02/14 -
Price 8.92 9.88 10.22 10.46 10.20 11.32 10.50 -
P/RPS 10.92 23.48 4.76 7.50 11.19 25.80 5.76 53.35%
P/EPS 74.27 144.66 20.72 33.31 45.56 84.98 34.98 65.42%
EY 1.35 0.69 4.83 3.00 2.20 1.18 2.86 -39.45%
DY 0.28 0.00 0.98 0.29 0.29 0.00 4.55 -84.49%
P/NAPS 1.74 1.93 2.02 2.15 2.14 2.40 2.32 -17.49%

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