[GENP] QoQ 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- 0.08%
YoY- 90.61%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 305,730 324,398 579,012 370,534 360,508 332,885 407,786 -17.51%
PBT 55,564 66,552 177,380 104,756 92,951 144,699 144,671 -47.25%
Tax -17,471 -18,603 -38,284 -35,463 -22,099 -40,163 -36,188 -38.54%
NP 38,093 47,949 139,096 69,293 70,852 104,536 108,483 -50.32%
-
NP to SH 40,028 52,655 137,676 69,282 69,227 101,060 105,060 -47.53%
-
Tax Rate 31.44% 27.95% 21.58% 33.85% 23.77% 27.76% 25.01% -
Total Cost 267,637 276,449 439,916 301,241 289,656 228,349 299,303 -7.20%
-
Net Worth 3,971,890 3,939,488 3,840,355 3,707,728 3,632,703 3,581,105 3,431,150 10.27%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 19,318 - 53,127 - 22,847 - - -
Div Payout % 48.26% - 38.59% - 33.00% - - -
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 3,971,890 3,939,488 3,840,355 3,707,728 3,632,703 3,581,105 3,431,150 10.27%
NOSH 772,741 770,937 758,963 761,340 761,573 758,708 759,104 1.19%
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 12.46% 14.78% 24.02% 18.70% 19.65% 31.40% 26.60% -
ROE 1.01% 1.34% 3.58% 1.87% 1.91% 2.82% 3.06% -
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 39.56 42.08 76.29 48.67 47.34 43.88 53.72 -18.49%
EPS 5.18 6.83 18.14 9.10 9.09 13.32 13.84 -48.15%
DPS 2.50 0.00 7.00 0.00 3.00 0.00 0.00 -
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 34.07 36.15 64.52 41.29 40.17 37.10 45.44 -17.51%
EPS 4.46 5.87 15.34 7.72 7.71 11.26 11.71 -47.54%
DPS 2.15 0.00 5.92 0.00 2.55 0.00 0.00 -
NAPS 4.4262 4.3901 4.2796 4.1318 4.0482 3.9907 3.8236 10.27%
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 25.05 24.10 13.11 20.40 24.51 24.62 20.55 14.15%
P/EPS 191.31 148.46 55.13 109.12 127.61 81.08 79.77 79.45%
EY 0.52 0.67 1.81 0.92 0.78 1.23 1.25 -44.36%
DY 0.25 0.00 0.70 0.00 0.26 0.00 0.00 -
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 22.55 23.48 13.40 21.49 21.55 25.80 19.55 10.01%
P/EPS 172.20 144.66 56.34 114.95 112.21 84.98 75.87 72.96%
EY 0.58 0.69 1.77 0.87 0.89 1.18 1.32 -42.29%
DY 0.28 0.00 0.68 0.00 0.29 0.00 0.00 -
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