[GENP] YoY TTM Result on 30-Sep-2014 [#3]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 10.57%
YoY- 64.29%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 1,789,247 1,391,069 1,529,539 1,471,713 1,316,365 1,249,743 1,276,718 5.78%
PBT 609,029 271,579 354,572 487,077 254,617 432,477 613,271 -0.11%
Tax -157,162 -75,828 -90,352 -133,913 -56,888 -103,451 -160,805 -0.38%
NP 451,867 195,751 264,220 353,164 197,729 329,026 452,466 -0.02%
-
NP to SH 429,433 214,478 268,026 344,629 209,763 334,078 450,757 -0.80%
-
Tax Rate 25.81% 27.92% 25.48% 27.49% 22.34% 23.92% 26.22% -
Total Cost 1,337,380 1,195,318 1,265,319 1,118,549 1,118,636 920,717 824,252 8.39%
-
Net Worth 4,229,996 3,914,251 4,005,978 3,707,728 3,399,562 3,345,305 3,149,487 5.03%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 192,625 38,876 72,445 22,847 424,951 123,341 96,757 12.14%
Div Payout % 44.86% 18.13% 27.03% 6.63% 202.59% 36.92% 21.47% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 4,229,996 3,914,251 4,005,978 3,707,728 3,399,562 3,345,305 3,149,487 5.03%
NOSH 793,620 782,850 771,864 761,340 758,830 758,572 758,912 0.74%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 25.25% 14.07% 17.27% 24.00% 15.02% 26.33% 35.44% -
ROE 10.15% 5.48% 6.69% 9.29% 6.17% 9.99% 14.31% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 225.45 177.69 198.16 193.31 173.47 164.75 168.23 4.99%
EPS 54.11 27.40 34.72 45.27 27.64 44.04 59.40 -1.54%
DPS 24.50 5.00 9.50 3.00 56.00 16.25 12.75 11.48%
NAPS 5.33 5.00 5.19 4.87 4.48 4.41 4.15 4.25%
Adjusted Per Share Value based on latest NOSH - 761,340
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 199.39 155.02 170.45 164.01 146.69 139.27 142.28 5.78%
EPS 47.86 23.90 29.87 38.40 23.38 37.23 50.23 -0.80%
DPS 21.47 4.33 8.07 2.55 47.36 13.74 10.78 12.15%
NAPS 4.7138 4.362 4.4642 4.1318 3.7884 3.7279 3.5097 5.03%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 10.30 11.00 9.91 9.93 9.40 9.20 7.00 -
P/RPS 4.57 6.19 5.00 5.14 5.42 5.58 4.16 1.57%
P/EPS 19.04 40.15 28.54 21.94 34.01 20.89 11.79 8.30%
EY 5.25 2.49 3.50 4.56 2.94 4.79 8.49 -7.69%
DY 2.38 0.45 0.96 0.30 5.96 1.77 1.82 4.56%
P/NAPS 1.93 2.20 1.91 2.04 2.10 2.09 1.69 2.23%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 22/11/17 23/11/16 25/11/15 20/11/14 27/11/13 28/11/12 23/11/11 -
Price 10.48 10.52 10.24 10.46 10.78 8.48 8.03 -
P/RPS 4.65 5.92 5.17 5.41 6.21 5.15 4.77 -0.42%
P/EPS 19.37 38.40 29.49 23.11 39.00 19.26 13.52 6.16%
EY 5.16 2.60 3.39 4.33 2.56 5.19 7.40 -5.82%
DY 2.34 0.48 0.93 0.29 5.19 1.92 1.59 6.64%
P/NAPS 1.97 2.10 1.97 2.15 2.41 1.92 1.93 0.34%

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