[GENP] YoY Annualized 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- -46.16%
YoY- -44.13%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 1,043,488 1,297,592 1,331,540 1,372,156 1,090,652 1,084,464 847,804 3.51%
PBT 153,968 266,208 578,796 233,540 416,032 528,332 379,100 -13.93%
Tax -41,764 -74,412 -160,652 -60,352 -106,880 -149,084 -98,812 -13.35%
NP 112,204 191,796 418,144 173,188 309,152 379,248 280,288 -14.13%
-
NP to SH 107,952 210,620 404,240 176,100 315,176 377,316 277,000 -14.52%
-
Tax Rate 27.13% 27.95% 27.76% 25.84% 25.69% 28.22% 26.06% -
Total Cost 931,284 1,105,796 913,396 1,198,968 781,500 705,216 567,516 8.59%
-
Net Worth 4,189,416 3,939,488 3,581,105 3,461,275 3,264,106 2,944,461 2,613,922 8.17%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 4,189,416 3,939,488 3,581,105 3,461,275 3,264,106 2,944,461 2,613,922 8.17%
NOSH 784,534 770,937 758,708 759,051 759,094 758,881 757,658 0.58%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 10.75% 14.78% 31.40% 12.62% 28.35% 34.97% 33.06% -
ROE 2.58% 5.35% 11.29% 5.09% 9.66% 12.81% 10.60% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 133.01 168.31 175.50 180.77 143.68 142.90 111.90 2.91%
EPS 13.76 27.32 53.28 23.20 41.52 49.72 36.56 -15.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.34 5.11 4.72 4.56 4.30 3.88 3.45 7.54%
Adjusted Per Share Value based on latest NOSH - 759,051
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 116.28 144.60 148.38 152.91 121.54 120.85 94.48 3.51%
EPS 12.03 23.47 45.05 19.62 35.12 42.05 30.87 -14.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.6686 4.3901 3.9907 3.8572 3.6375 3.2813 2.9129 8.17%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 11.20 10.14 10.80 8.65 9.49 8.00 6.95 -
P/RPS 8.42 6.02 6.15 4.79 6.61 5.60 6.21 5.20%
P/EPS 81.40 37.12 20.27 37.28 22.86 16.09 19.01 27.40%
EY 1.23 2.69 4.93 2.68 4.38 6.22 5.26 -21.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 1.98 2.29 1.90 2.21 2.06 2.01 0.73%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 23/05/16 27/05/15 28/05/14 29/05/13 29/05/12 25/05/11 26/05/10 -
Price 10.64 9.88 11.32 9.00 9.00 7.95 6.65 -
P/RPS 8.00 5.87 6.45 4.98 6.26 5.56 5.94 5.08%
P/EPS 77.33 36.16 21.25 38.79 21.68 15.99 18.19 27.24%
EY 1.29 2.77 4.71 2.58 4.61 6.25 5.50 -21.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.99 1.93 2.40 1.97 2.09 2.05 1.93 0.51%

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