[GENP] YoY Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 9.47%
YoY- -51.17%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Cumulative Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 3,130,171 2,498,168 2,266,402 1,902,899 1,804,250 1,480,079 1,374,931 14.68%
PBT 670,425 323,209 185,465 207,736 461,127 448,771 247,429 18.05%
Tax -199,978 -71,980 -55,046 -60,783 -116,339 -121,280 -70,834 18.86%
NP 470,447 251,229 130,419 146,953 344,788 327,491 176,595 17.72%
-
NP to SH 432,219 254,356 142,074 164,898 337,710 338,213 189,749 14.69%
-
Tax Rate 29.83% 22.27% 29.68% 29.26% 25.23% 27.02% 28.63% -
Total Cost 2,659,724 2,246,939 2,135,983 1,755,946 1,459,462 1,152,588 1,198,336 14.19%
-
Net Worth 5,149,916 4,916,645 4,871,784 4,114,892 4,287,016 4,256,038 4,176,182 3.55%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 269,159 188,411 116,635 104,479 206,411 165,819 42,614 35.92%
Div Payout % 62.27% 74.07% 82.10% 63.36% 61.12% 49.03% 22.46% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 5,149,916 4,916,645 4,871,784 4,114,892 4,287,016 4,256,038 4,176,182 3.55%
NOSH 897,358 897,358 897,358 805,649 803,399 789,617 774,801 2.47%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 15.03% 10.06% 5.75% 7.72% 19.11% 22.13% 12.84% -
ROE 8.39% 5.17% 2.92% 4.01% 7.88% 7.95% 4.54% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 348.88 278.44 252.61 236.77 227.27 187.44 177.46 11.91%
EPS 48.17 28.35 16.62 20.50 42.13 42.84 24.49 11.92%
DPS 30.00 21.00 13.00 13.00 26.00 21.00 5.50 32.64%
NAPS 5.74 5.48 5.43 5.12 5.40 5.39 5.39 1.05%
Adjusted Per Share Value based on latest NOSH - 805,649
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 348.82 278.39 252.56 212.06 201.06 164.94 153.22 14.68%
EPS 48.17 28.34 15.83 18.38 37.63 37.69 21.15 14.68%
DPS 29.99 21.00 13.00 11.64 23.00 18.48 4.75 35.91%
NAPS 5.739 5.479 5.429 4.5856 4.7774 4.7429 4.6539 3.55%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 6.70 9.85 10.58 9.86 10.50 10.80 10.60 -
P/RPS 1.92 3.54 4.19 4.16 4.62 5.76 5.97 -17.21%
P/EPS 13.91 34.74 66.81 48.06 24.68 25.21 43.28 -17.22%
EY 7.19 2.88 1.50 2.08 4.05 3.97 2.31 20.81%
DY 4.48 2.13 1.23 1.32 2.48 1.94 0.52 43.13%
P/NAPS 1.17 1.80 1.95 1.93 1.94 2.00 1.97 -8.31%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 23/02/22 24/02/21 26/02/20 26/02/19 26/02/18 22/02/17 22/02/16 -
Price 8.40 9.30 10.00 10.62 9.80 11.08 11.00 -
P/RPS 2.41 3.34 3.96 4.49 4.31 5.91 6.20 -14.55%
P/EPS 17.44 32.80 63.15 51.76 23.04 25.87 44.92 -14.57%
EY 5.74 3.05 1.58 1.93 4.34 3.87 2.23 17.05%
DY 3.57 2.26 1.30 1.22 2.65 1.90 0.50 38.72%
P/NAPS 1.46 1.70 1.84 2.07 1.81 2.06 2.04 -5.41%

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