[GENP] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 61.5%
YoY- -31.02%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 950,527 1,063,927 976,223 893,275 980,013 691,878 515,002 10.74%
PBT 177,192 342,406 155,654 304,875 473,740 300,208 205,718 -2.45%
Tax -52,068 -97,725 -44,274 -69,351 -124,564 -79,291 -46,721 1.82%
NP 125,124 244,681 111,380 235,524 349,176 220,917 158,997 -3.91%
-
NP to SH 130,350 239,569 122,737 240,037 347,990 221,443 157,308 -3.08%
-
Tax Rate 29.39% 28.54% 28.44% 22.75% 26.29% 26.41% 22.71% -
Total Cost 825,403 819,246 864,843 657,751 630,837 470,961 356,005 15.03%
-
Net Worth 4,012,553 3,715,608 3,398,403 3,346,706 3,149,059 2,760,453 2,467,873 8.43%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 19,328 22,888 362,218 32,252 32,249 30,334 28,388 -6.20%
Div Payout % 14.83% 9.55% 295.12% 13.44% 9.27% 13.70% 18.05% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 4,012,553 3,715,608 3,398,403 3,346,706 3,149,059 2,760,453 2,467,873 8.43%
NOSH 773,131 762,958 758,572 758,890 758,809 758,366 757,016 0.35%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 13.16% 23.00% 11.41% 26.37% 35.63% 31.93% 30.87% -
ROE 3.25% 6.45% 3.61% 7.17% 11.05% 8.02% 6.37% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 122.95 139.45 128.69 117.71 129.15 91.23 68.03 10.36%
EPS 16.86 31.40 16.18 31.63 45.86 29.20 20.78 -3.42%
DPS 2.50 3.00 47.75 4.25 4.25 4.00 3.75 -6.53%
NAPS 5.19 4.87 4.48 4.41 4.15 3.64 3.26 8.05%
Adjusted Per Share Value based on latest NOSH - 758,572
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 105.93 118.56 108.79 99.54 109.21 77.10 57.39 10.74%
EPS 14.53 26.70 13.68 26.75 38.78 24.68 17.53 -3.07%
DPS 2.15 2.55 40.36 3.59 3.59 3.38 3.16 -6.21%
NAPS 4.4715 4.1406 3.7871 3.7295 3.5093 3.0762 2.7502 8.43%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 9.91 9.93 9.40 9.20 7.00 7.72 6.00 -
P/RPS 8.06 7.12 7.30 7.82 5.42 8.46 8.82 -1.48%
P/EPS 58.78 31.62 58.10 29.09 15.26 26.44 28.87 12.57%
EY 1.70 3.16 1.72 3.44 6.55 3.78 3.46 -11.16%
DY 0.25 0.30 5.08 0.46 0.61 0.52 0.63 -14.27%
P/NAPS 1.91 2.04 2.10 2.09 1.69 2.12 1.84 0.62%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 20/11/14 27/11/13 28/11/12 23/11/11 24/11/10 24/11/09 -
Price 10.24 10.46 10.78 8.48 8.03 8.81 6.23 -
P/RPS 8.33 7.50 8.38 7.20 6.22 9.66 9.16 -1.56%
P/EPS 60.74 33.31 66.63 26.81 17.51 30.17 29.98 12.48%
EY 1.65 3.00 1.50 3.73 5.71 3.31 3.34 -11.08%
DY 0.24 0.29 4.43 0.50 0.53 0.45 0.60 -14.15%
P/NAPS 1.97 2.15 2.41 1.92 1.93 2.42 1.91 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