[GENP] QoQ Annualized Quarter 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- -5.69%
YoY- -36.55%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 1,372,156 1,233,417 1,191,033 1,133,412 1,090,652 1,336,481 1,306,684 3.31%
PBT 233,540 403,838 406,500 383,760 416,032 601,342 631,653 -48.45%
Tax -60,352 -81,965 -92,468 -94,398 -106,880 -158,664 -166,085 -49.04%
NP 173,188 321,873 314,032 289,362 309,152 442,678 465,568 -48.24%
-
NP to SH 176,100 327,063 320,049 297,258 315,176 442,031 463,986 -47.54%
-
Tax Rate 25.84% 20.30% 22.75% 24.60% 25.69% 26.38% 26.29% -
Total Cost 1,198,968 911,544 877,001 844,050 781,500 893,803 841,116 26.63%
-
Net Worth 3,461,275 3,422,399 3,346,706 3,292,750 3,264,106 3,232,707 3,149,059 6.49%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 94,855 43,003 64,489 - 123,313 42,999 -
Div Payout % - 29.00% 13.44% 21.69% - 27.90% 9.27% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 3,461,275 3,422,399 3,346,706 3,292,750 3,264,106 3,232,707 3,149,059 6.49%
NOSH 759,051 758,846 758,890 758,698 759,094 758,851 758,809 0.02%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 12.62% 26.10% 26.37% 25.53% 28.35% 33.12% 35.63% -
ROE 5.09% 9.56% 9.56% 9.03% 9.66% 13.67% 14.73% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 180.77 162.54 156.94 149.39 143.68 176.12 172.20 3.28%
EPS 23.20 43.10 42.17 39.18 41.52 58.25 61.15 -47.56%
DPS 0.00 12.50 5.67 8.50 0.00 16.25 5.67 -
NAPS 4.56 4.51 4.41 4.34 4.30 4.26 4.15 6.47%
Adjusted Per Share Value based on latest NOSH - 759,076
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 152.91 137.45 132.73 126.31 121.54 148.94 145.61 3.31%
EPS 19.62 36.45 35.67 33.13 35.12 49.26 51.71 -47.55%
DPS 0.00 10.57 4.79 7.19 0.00 13.74 4.79 -
NAPS 3.8572 3.8139 3.7295 3.6694 3.6375 3.6025 3.5093 6.49%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 8.65 9.00 9.20 9.30 9.49 8.60 7.00 -
P/RPS 4.79 5.54 5.86 6.23 6.61 4.88 4.06 11.64%
P/EPS 37.28 20.88 21.81 23.74 22.86 14.76 11.45 119.51%
EY 2.68 4.79 4.58 4.21 4.38 6.77 8.74 -54.49%
DY 0.00 1.39 0.62 0.91 0.00 1.89 0.81 -
P/NAPS 1.90 2.00 2.09 2.14 2.21 2.02 1.69 8.11%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 27/02/13 28/11/12 28/08/12 29/05/12 27/02/12 23/11/11 -
Price 9.00 8.47 8.48 9.34 9.00 9.25 8.03 -
P/RPS 4.98 5.21 5.40 6.25 6.26 5.25 4.66 4.52%
P/EPS 38.79 19.65 20.11 23.84 21.68 15.88 13.13 105.75%
EY 2.58 5.09 4.97 4.19 4.61 6.30 7.61 -51.34%
DY 0.00 1.48 0.67 0.91 0.00 1.76 0.71 -
P/NAPS 1.97 1.88 1.92 2.15 2.09 2.17 1.93 1.37%

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