[GENP] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -82.17%
YoY- -16.47%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 1,233,417 893,275 566,706 272,663 1,336,481 980,013 635,498 55.28%
PBT 403,838 304,875 191,880 104,008 601,342 473,740 323,017 15.97%
Tax -81,965 -69,351 -47,199 -26,720 -158,664 -124,564 -87,089 -3.94%
NP 321,873 235,524 144,681 77,288 442,678 349,176 235,928 22.89%
-
NP to SH 327,063 240,037 148,629 78,794 442,031 347,990 234,229 24.80%
-
Tax Rate 20.30% 22.75% 24.60% 25.69% 26.38% 26.29% 26.96% -
Total Cost 911,544 657,751 422,025 195,375 893,803 630,837 399,570 72.86%
-
Net Worth 3,422,399 3,346,706 3,292,750 3,264,106 3,232,707 3,149,059 3,057,800 7.76%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 94,855 32,252 32,244 - 123,313 32,249 32,247 104.62%
Div Payout % 29.00% 13.44% 21.69% - 27.90% 9.27% 13.77% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 3,422,399 3,346,706 3,292,750 3,264,106 3,232,707 3,149,059 3,057,800 7.76%
NOSH 758,846 758,890 758,698 759,094 758,851 758,809 758,759 0.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 26.10% 26.37% 25.53% 28.35% 33.12% 35.63% 37.12% -
ROE 9.56% 7.17% 4.51% 2.41% 13.67% 11.05% 7.66% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 162.54 117.71 74.69 35.92 176.12 129.15 83.75 55.27%
EPS 43.10 31.63 19.59 10.38 58.25 45.86 30.87 24.79%
DPS 12.50 4.25 4.25 0.00 16.25 4.25 4.25 104.61%
NAPS 4.51 4.41 4.34 4.30 4.26 4.15 4.03 7.75%
Adjusted Per Share Value based on latest NOSH - 759,094
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 137.52 99.60 63.19 30.40 149.01 109.27 70.86 55.27%
EPS 36.47 26.76 16.57 8.79 49.29 38.80 26.12 24.79%
DPS 10.58 3.60 3.60 0.00 13.75 3.60 3.60 104.50%
NAPS 3.8159 3.7315 3.6713 3.6394 3.6044 3.5111 3.4094 7.76%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 9.00 9.20 9.30 9.49 8.60 7.00 7.92 -
P/RPS 5.54 7.82 12.45 26.42 4.88 5.42 9.46 -29.88%
P/EPS 20.88 29.09 47.47 91.43 14.76 15.26 25.66 -12.78%
EY 4.79 3.44 2.11 1.09 6.77 6.55 3.90 14.61%
DY 1.39 0.46 0.46 0.00 1.89 0.61 0.54 87.28%
P/NAPS 2.00 2.09 2.14 2.21 2.02 1.69 1.97 1.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 28/11/12 28/08/12 29/05/12 27/02/12 23/11/11 24/08/11 -
Price 8.47 8.48 9.34 9.00 9.25 8.03 7.04 -
P/RPS 5.21 7.20 12.50 25.06 5.25 6.22 8.41 -27.22%
P/EPS 19.65 26.81 47.68 86.71 15.88 17.51 22.81 -9.42%
EY 5.09 3.73 2.10 1.15 6.30 5.71 4.38 10.48%
DY 1.48 0.50 0.46 0.00 1.76 0.53 0.60 82.06%
P/NAPS 1.88 1.92 2.15 2.09 2.17 1.93 1.75 4.87%

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