[GENP] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -16.43%
YoY- -14.69%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 1,579,674 1,443,629 1,300,484 1,267,689 1,181,322 878,998 760,343 12.95%
PBT 404,252 426,296 323,637 470,205 572,395 367,711 306,654 4.71%
Tax -109,821 -114,881 -62,609 -118,774 -152,821 -85,648 -65,031 9.12%
NP 294,431 311,415 261,028 351,431 419,574 282,063 241,623 3.34%
-
NP to SH 299,641 311,695 264,823 356,431 417,805 280,345 239,956 3.76%
-
Tax Rate 27.17% 26.95% 19.35% 25.26% 26.70% 23.29% 21.21% -
Total Cost 1,285,243 1,132,214 1,039,456 916,258 761,748 596,935 518,720 16.31%
-
Net Worth 3,971,890 3,632,703 3,469,596 3,294,390 3,057,467 2,715,778 2,424,123 8.57%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 72,445 356,732 91,065 123,341 96,757 70,126 66,253 1.49%
Div Payout % 24.18% 114.45% 34.39% 34.60% 23.16% 25.01% 27.61% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 3,971,890 3,632,703 3,469,596 3,294,390 3,057,467 2,715,778 2,424,123 8.57%
NOSH 772,741 761,573 759,211 759,076 758,676 758,597 757,538 0.33%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 18.64% 21.57% 20.07% 27.72% 35.52% 32.09% 31.78% -
ROE 7.54% 8.58% 7.63% 10.82% 13.67% 10.32% 9.90% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 204.42 189.56 171.29 167.00 155.71 115.87 100.37 12.58%
EPS 38.78 40.93 34.88 46.96 55.07 36.96 31.68 3.42%
DPS 9.50 47.00 12.00 16.25 12.75 9.25 8.75 1.37%
NAPS 5.14 4.77 4.57 4.34 4.03 3.58 3.20 8.21%
Adjusted Per Share Value based on latest NOSH - 759,076
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 176.04 160.88 144.92 141.27 131.64 97.95 84.73 12.95%
EPS 33.39 34.73 29.51 39.72 46.56 31.24 26.74 3.76%
DPS 8.07 39.75 10.15 13.74 10.78 7.81 7.38 1.50%
NAPS 4.4262 4.0482 3.8665 3.6712 3.4072 3.0264 2.7014 8.57%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 9.91 11.60 9.23 9.30 7.92 6.67 5.50 -
P/RPS 4.85 6.12 5.39 5.57 5.09 5.76 5.48 -2.01%
P/EPS 25.56 28.34 26.46 19.81 14.38 18.05 17.36 6.65%
EY 3.91 3.53 3.78 5.05 6.95 5.54 5.76 -6.24%
DY 0.96 4.05 1.30 1.75 1.61 1.39 1.59 -8.06%
P/NAPS 1.93 2.43 2.02 2.14 1.97 1.86 1.72 1.93%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 25/08/15 27/08/14 28/08/13 28/08/12 24/08/11 25/08/10 25/08/09 -
Price 8.92 10.20 9.00 9.34 7.04 7.22 5.88 -
P/RPS 4.36 5.38 5.25 5.59 4.52 6.23 5.86 -4.80%
P/EPS 23.00 24.92 25.80 19.89 12.78 19.54 18.56 3.63%
EY 4.35 4.01 3.88 5.03 7.82 5.12 5.39 -3.50%
DY 1.07 4.61 1.33 1.74 1.81 1.28 1.49 -5.36%
P/NAPS 1.74 2.14 1.97 2.15 1.75 2.02 1.84 -0.92%

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