[GENP] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -86.54%
YoY- -44.13%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,384,009 976,223 633,773 343,039 1,233,417 893,275 566,706 81.05%
PBT 300,325 155,654 111,679 58,385 403,838 304,875 191,880 34.69%
Tax -80,462 -44,274 -27,843 -15,088 -81,965 -69,351 -47,199 42.56%
NP 219,863 111,380 83,836 43,297 321,873 235,524 144,681 32.07%
-
NP to SH 227,797 122,737 86,389 44,025 327,063 240,037 148,629 32.82%
-
Tax Rate 26.79% 28.44% 24.93% 25.84% 20.30% 22.75% 24.60% -
Total Cost 1,164,146 864,843 549,937 299,742 911,544 657,751 422,025 96.32%
-
Net Worth 3,429,854 3,398,403 3,466,178 3,461,275 3,422,399 3,346,706 3,292,750 2.74%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 362,335 362,218 28,442 - 94,855 32,252 32,244 399.49%
Div Payout % 159.06% 295.12% 32.92% - 29.00% 13.44% 21.69% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 3,429,854 3,398,403 3,466,178 3,461,275 3,422,399 3,346,706 3,292,750 2.74%
NOSH 758,817 758,572 758,463 759,051 758,846 758,890 758,698 0.01%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 15.89% 11.41% 13.23% 12.62% 26.10% 26.37% 25.53% -
ROE 6.64% 3.61% 2.49% 1.27% 9.56% 7.17% 4.51% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 182.39 128.69 83.56 45.19 162.54 117.71 74.69 81.04%
EPS 30.02 16.18 11.39 5.80 43.10 31.63 19.59 32.81%
DPS 47.75 47.75 3.75 0.00 12.50 4.25 4.25 399.43%
NAPS 4.52 4.48 4.57 4.56 4.51 4.41 4.34 2.73%
Adjusted Per Share Value based on latest NOSH - 759,051
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 154.23 108.79 70.63 38.23 137.45 99.54 63.15 81.06%
EPS 25.39 13.68 9.63 4.91 36.45 26.75 16.56 32.86%
DPS 40.38 40.36 3.17 0.00 10.57 3.59 3.59 399.80%
NAPS 3.8222 3.7871 3.8626 3.8572 3.8139 3.7295 3.6694 2.74%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 11.04 9.40 9.23 8.65 9.00 9.20 9.30 -
P/RPS 6.05 7.30 11.05 19.14 5.54 7.82 12.45 -38.10%
P/EPS 36.78 58.10 81.04 149.14 20.88 29.09 47.47 -15.60%
EY 2.72 1.72 1.23 0.67 4.79 3.44 2.11 18.39%
DY 4.33 5.08 0.41 0.00 1.39 0.46 0.46 343.99%
P/NAPS 2.44 2.10 2.02 1.90 2.00 2.09 2.14 9.11%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 27/11/13 28/08/13 29/05/13 27/02/13 28/11/12 28/08/12 -
Price 10.50 10.78 9.00 9.00 8.47 8.48 9.34 -
P/RPS 5.76 8.38 10.77 19.91 5.21 7.20 12.50 -40.25%
P/EPS 34.98 66.63 79.02 155.17 19.65 26.81 47.68 -18.61%
EY 2.86 1.50 1.27 0.64 5.09 3.73 2.10 22.79%
DY 4.55 4.43 0.42 0.00 1.48 0.50 0.46 358.86%
P/NAPS 2.32 2.41 1.97 1.97 1.88 1.92 2.15 5.18%

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