[GENP] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
20-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -35.74%
YoY- 119.02%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 2,498,168 1,758,916 1,113,356 569,038 2,266,402 1,622,810 1,147,440 67.58%
PBT 323,209 195,239 129,487 90,692 185,465 104,371 85,839 141.05%
Tax -71,980 -42,806 -27,918 -20,002 -55,046 -30,920 -25,460 99.31%
NP 251,229 152,433 101,569 70,690 130,419 73,451 60,379 157.58%
-
NP to SH 254,356 175,314 113,933 91,296 142,074 80,386 62,428 154.01%
-
Tax Rate 22.27% 21.92% 21.56% 22.05% 29.68% 29.63% 29.66% -
Total Cost 2,246,939 1,606,483 1,011,787 498,348 2,135,983 1,549,359 1,087,061 61.90%
-
Net Worth 4,916,645 4,764,121 4,907,672 4,719,261 4,871,784 4,844,869 4,391,382 7.78%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 188,411 53,831 53,831 - 116,635 31,401 28,462 250.54%
Div Payout % 74.07% 30.71% 47.25% - 82.10% 39.06% 45.59% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 4,916,645 4,764,121 4,907,672 4,719,261 4,871,784 4,844,869 4,391,382 7.78%
NOSH 897,358 897,358 897,358 897,358 897,358 897,358 897,358 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 10.06% 8.67% 9.12% 12.42% 5.75% 4.53% 5.26% -
ROE 5.17% 3.68% 2.32% 1.93% 2.92% 1.66% 1.42% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 278.44 196.05 124.09 63.42 252.61 180.88 141.10 57.00%
EPS 28.35 19.54 12.70 10.18 16.62 9.56 7.69 137.70%
DPS 21.00 6.00 6.00 0.00 13.00 3.50 3.50 228.40%
NAPS 5.48 5.31 5.47 5.26 5.43 5.40 5.40 0.98%
Adjusted Per Share Value based on latest NOSH - 897,358
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 278.39 196.01 124.07 63.41 252.56 180.84 127.87 67.58%
EPS 28.34 19.54 12.70 10.17 15.83 8.96 6.96 153.90%
DPS 21.00 6.00 6.00 0.00 13.00 3.50 3.17 250.71%
NAPS 5.479 5.3091 5.469 5.2591 5.429 5.399 4.8937 7.78%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 9.85 9.90 9.83 9.50 10.58 9.91 10.00 -
P/RPS 3.54 5.05 7.92 14.98 4.19 5.48 7.09 -36.93%
P/EPS 34.74 50.66 77.41 93.36 66.81 110.61 130.27 -58.40%
EY 2.88 1.97 1.29 1.07 1.50 0.90 0.77 139.99%
DY 2.13 0.61 0.61 0.00 1.23 0.35 0.35 231.51%
P/NAPS 1.80 1.86 1.80 1.81 1.95 1.84 1.85 -1.80%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 24/02/21 25/11/20 26/08/20 20/05/20 26/02/20 27/11/19 28/08/19 -
Price 9.30 9.80 9.90 9.66 10.00 10.60 10.00 -
P/RPS 3.34 5.00 7.98 15.23 3.96 5.86 7.09 -39.31%
P/EPS 32.80 50.15 77.96 94.93 63.15 118.31 130.27 -59.95%
EY 3.05 1.99 1.28 1.05 1.58 0.85 0.77 149.30%
DY 2.26 0.61 0.61 0.00 1.30 0.33 0.35 244.80%
P/NAPS 1.70 1.85 1.81 1.84 1.84 1.96 1.85 -5.45%

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