[GENP] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -14.2%
YoY- -60.24%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 360,508 332,885 407,786 342,450 290,734 343,039 340,142 3.96%
PBT 92,951 144,699 144,671 43,975 53,294 58,385 98,963 -4.10%
Tax -22,099 -40,163 -36,188 -16,431 -12,755 -15,088 -12,614 45.47%
NP 70,852 104,536 108,483 27,544 40,539 43,297 86,349 -12.38%
-
NP to SH 69,227 101,060 105,060 36,348 42,364 44,025 87,026 -14.18%
-
Tax Rate 23.77% 27.76% 25.01% 37.36% 23.93% 25.84% 12.75% -
Total Cost 289,656 228,349 299,303 314,906 250,195 299,742 253,793 9.23%
-
Net Worth 3,632,703 3,581,105 3,431,150 3,399,562 3,469,596 3,461,275 3,421,859 4.07%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 22,847 - - 333,885 28,470 - 62,594 -49.02%
Div Payout % 33.00% - - 918.58% 67.20% - 71.93% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 3,632,703 3,581,105 3,431,150 3,399,562 3,469,596 3,461,275 3,421,859 4.07%
NOSH 761,573 758,708 759,104 758,830 759,211 759,051 758,727 0.25%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 19.65% 31.40% 26.60% 8.04% 13.94% 12.62% 25.39% -
ROE 1.91% 2.82% 3.06% 1.07% 1.22% 1.27% 2.54% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 47.34 43.88 53.72 45.13 38.29 45.19 44.83 3.70%
EPS 9.09 13.32 13.84 4.79 5.58 5.80 11.47 -14.39%
DPS 3.00 0.00 0.00 44.00 3.75 0.00 8.25 -49.14%
NAPS 4.77 4.72 4.52 4.48 4.57 4.56 4.51 3.81%
Adjusted Per Share Value based on latest NOSH - 758,830
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 40.17 37.10 45.44 38.16 32.40 38.23 37.90 3.96%
EPS 7.71 11.26 11.71 4.05 4.72 4.91 9.70 -14.22%
DPS 2.55 0.00 0.00 37.21 3.17 0.00 6.98 -48.98%
NAPS 4.0482 3.9907 3.8236 3.7884 3.8665 3.8572 3.8133 4.07%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 11.60 10.80 11.04 9.40 9.23 8.65 9.00 -
P/RPS 24.51 24.62 20.55 20.83 24.10 19.14 20.08 14.25%
P/EPS 127.61 81.08 79.77 196.24 165.41 149.14 78.47 38.41%
EY 0.78 1.23 1.25 0.51 0.60 0.67 1.27 -27.81%
DY 0.26 0.00 0.00 4.68 0.41 0.00 0.92 -57.03%
P/NAPS 2.43 2.29 2.44 2.10 2.02 1.90 2.00 13.90%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 28/05/14 26/02/14 27/11/13 28/08/13 29/05/13 27/02/13 -
Price 10.20 11.32 10.50 10.78 9.00 9.00 8.47 -
P/RPS 21.55 25.80 19.55 23.89 23.50 19.91 18.89 9.20%
P/EPS 112.21 84.98 75.87 225.05 161.29 155.17 73.84 32.27%
EY 0.89 1.18 1.32 0.44 0.62 0.64 1.35 -24.30%
DY 0.29 0.00 0.00 4.08 0.42 0.00 0.97 -55.38%
P/NAPS 2.14 2.40 2.32 2.41 1.97 1.97 1.88 9.04%

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