[GENP] YoY TTM Result on 31-Mar-2020 [#1]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
20-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 34.92%
YoY- 81.51%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 3,243,601 3,124,027 2,465,706 2,213,744 1,995,521 1,933,100 1,619,431 12.26%
PBT 562,850 765,050 319,497 216,249 137,034 484,742 528,770 1.04%
Tax -170,310 -225,768 -76,293 -57,200 -42,373 -123,107 -143,024 2.95%
NP 392,540 539,282 243,204 159,049 94,661 361,635 385,746 0.29%
-
NP to SH 393,586 485,131 226,792 191,686 105,604 366,158 390,079 0.14%
-
Tax Rate 30.26% 29.51% 23.88% 26.45% 30.92% 25.40% 27.05% -
Total Cost 2,851,061 2,584,745 2,222,502 2,054,695 1,900,860 1,571,465 1,233,685 14.97%
-
Net Worth 5,149,916 5,105,056 4,880,757 4,719,261 4,180,762 4,257,458 3,987,002 4.35%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 305,047 269,159 188,411 113,696 104,498 206,463 164,614 10.82%
Div Payout % 77.50% 55.48% 83.08% 59.31% 98.95% 56.39% 42.20% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 5,149,916 5,105,056 4,880,757 4,719,261 4,180,762 4,257,458 3,987,002 4.35%
NOSH 897,358 897,358 897,358 897,358 808,857 803,508 797,400 1.98%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 12.10% 17.26% 9.86% 7.18% 4.74% 18.71% 23.82% -
ROE 7.64% 9.50% 4.65% 4.06% 2.53% 8.60% 9.78% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 361.53 348.20 274.82 246.74 247.25 240.65 203.09 10.08%
EPS 43.87 54.07 25.28 21.36 13.08 45.58 48.92 -1.79%
DPS 34.00 30.00 21.00 12.67 13.00 26.00 21.00 8.35%
NAPS 5.74 5.69 5.44 5.26 5.18 5.30 5.00 2.32%
Adjusted Per Share Value based on latest NOSH - 897,358
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 361.46 348.14 274.77 246.70 222.38 215.42 180.47 12.26%
EPS 43.86 54.06 25.27 21.36 11.77 40.80 43.47 0.14%
DPS 33.99 29.99 21.00 12.67 11.65 23.01 18.34 10.82%
NAPS 5.739 5.689 5.439 5.2591 4.659 4.7444 4.443 4.35%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 5.91 8.55 9.10 9.50 10.60 10.26 11.68 -
P/RPS 1.63 2.46 3.31 3.85 4.29 4.26 5.75 -18.94%
P/EPS 13.47 15.81 36.00 44.47 81.01 22.51 23.88 -9.09%
EY 7.42 6.32 2.78 2.25 1.23 4.44 4.19 9.98%
DY 5.75 3.51 2.31 1.33 1.23 2.53 1.80 21.34%
P/NAPS 1.03 1.50 1.67 1.81 2.05 1.94 2.34 -12.77%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 24/05/23 25/05/22 24/05/21 20/05/20 24/05/19 23/05/18 29/05/17 -
Price 6.06 8.18 8.30 9.66 10.20 9.51 11.60 -
P/RPS 1.68 2.35 3.02 3.92 4.13 3.95 5.71 -18.43%
P/EPS 13.81 15.13 32.84 45.21 77.96 20.86 23.71 -8.61%
EY 7.24 6.61 3.05 2.21 1.28 4.79 4.22 9.40%
DY 5.61 3.67 2.53 1.31 1.27 2.73 1.81 20.73%
P/NAPS 1.06 1.44 1.53 1.84 1.97 1.79 2.32 -12.23%

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