[GENP] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 96.23%
YoY- -41.88%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 569,995 630,128 693,393 633,773 566,706 635,498 442,759 4.29%
PBT 67,059 122,116 237,650 111,679 191,880 323,017 190,361 -15.94%
Tax -19,481 -36,074 -62,262 -27,843 -47,199 -87,089 -49,800 -14.46%
NP 47,578 86,042 175,388 83,836 144,681 235,928 140,561 -16.50%
-
NP to SH 54,807 92,683 170,287 86,389 148,629 234,229 140,634 -14.52%
-
Tax Rate 29.05% 29.54% 26.20% 24.93% 24.60% 26.96% 26.16% -
Total Cost 522,417 544,086 518,005 549,937 422,025 399,570 302,198 9.54%
-
Net Worth 3,933,816 3,966,616 3,627,820 3,466,178 3,292,750 3,057,800 2,714,122 6.37%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 15,735 19,292 22,816 28,442 32,244 32,247 30,325 -10.34%
Div Payout % 28.71% 20.82% 13.40% 32.92% 21.69% 13.77% 21.56% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 3,933,816 3,966,616 3,627,820 3,466,178 3,292,750 3,057,800 2,714,122 6.37%
NOSH 786,763 771,715 760,549 758,463 758,698 758,759 758,134 0.61%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 8.35% 13.65% 25.29% 13.23% 25.53% 37.12% 31.75% -
ROE 1.39% 2.34% 4.69% 2.49% 4.51% 7.66% 5.18% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 72.45 81.65 91.17 83.56 74.69 83.75 58.40 3.65%
EPS 6.97 12.01 22.39 11.39 19.59 30.87 18.55 -15.04%
DPS 2.00 2.50 3.00 3.75 4.25 4.25 4.00 -10.90%
NAPS 5.00 5.14 4.77 4.57 4.34 4.03 3.58 5.72%
Adjusted Per Share Value based on latest NOSH - 759,211
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 63.55 70.26 77.31 70.66 63.19 70.86 49.37 4.29%
EPS 6.11 10.33 18.99 9.63 16.57 26.12 15.68 -14.52%
DPS 1.75 2.15 2.54 3.17 3.60 3.60 3.38 -10.38%
NAPS 4.3861 4.4227 4.0449 3.8647 3.6713 3.4094 3.0262 6.37%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 10.62 9.91 11.60 9.23 9.30 7.92 6.67 -
P/RPS 14.66 12.14 12.72 11.05 12.45 9.46 11.42 4.24%
P/EPS 152.45 82.51 51.81 81.04 47.47 25.66 35.96 27.19%
EY 0.66 1.21 1.93 1.23 2.11 3.90 2.78 -21.29%
DY 0.19 0.25 0.26 0.41 0.46 0.54 0.60 -17.42%
P/NAPS 2.12 1.93 2.43 2.02 2.14 1.97 1.86 2.20%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 25/08/15 27/08/14 28/08/13 28/08/12 24/08/11 25/08/10 -
Price 10.64 8.92 10.20 9.00 9.34 7.04 7.22 -
P/RPS 14.69 10.92 11.19 10.77 12.50 8.41 12.36 2.91%
P/EPS 152.74 74.27 45.56 79.02 47.68 22.81 38.92 25.56%
EY 0.65 1.35 2.20 1.27 2.10 4.38 2.57 -20.45%
DY 0.19 0.28 0.29 0.42 0.46 0.60 0.55 -16.22%
P/NAPS 2.13 1.74 2.14 1.97 2.15 1.75 2.02 0.88%

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