[GENP] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -15.75%
YoY- 97.12%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 1,297,592 1,642,939 1,418,569 1,386,786 1,331,540 1,384,009 1,301,630 -0.20%
PBT 266,208 519,786 456,541 475,300 578,796 300,325 207,538 18.07%
Tax -74,412 -136,009 -130,300 -124,524 -160,652 -80,462 -59,032 16.70%
NP 191,796 383,777 326,241 350,776 418,144 219,863 148,506 18.61%
-
NP to SH 210,620 377,245 319,425 340,574 404,240 227,797 163,649 18.33%
-
Tax Rate 27.95% 26.17% 28.54% 26.20% 27.76% 26.79% 28.44% -
Total Cost 1,105,796 1,259,162 1,092,328 1,036,010 913,396 1,164,146 1,153,124 -2.75%
-
Net Worth 3,939,488 3,869,571 3,715,608 3,627,820 3,581,105 3,429,854 3,398,403 10.36%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 76,473 30,518 45,632 - 362,335 482,957 -
Div Payout % - 20.27% 9.55% 13.40% - 159.06% 295.12% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 3,939,488 3,869,571 3,715,608 3,627,820 3,581,105 3,429,854 3,398,403 10.36%
NOSH 770,937 764,737 762,958 760,549 758,708 758,817 758,572 1.08%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 14.78% 23.36% 23.00% 25.29% 31.40% 15.89% 11.41% -
ROE 5.35% 9.75% 8.60% 9.39% 11.29% 6.64% 4.82% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 168.31 214.84 185.93 182.34 175.50 182.39 171.59 -1.27%
EPS 27.32 49.33 41.87 44.78 53.28 30.02 21.57 17.08%
DPS 0.00 10.00 4.00 6.00 0.00 47.75 63.67 -
NAPS 5.11 5.06 4.87 4.77 4.72 4.52 4.48 9.17%
Adjusted Per Share Value based on latest NOSH - 761,573
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 144.60 183.09 158.08 154.54 148.38 154.23 145.05 -0.20%
EPS 23.47 42.04 35.60 37.95 45.05 25.39 18.24 18.32%
DPS 0.00 8.52 3.40 5.09 0.00 40.38 53.82 -
NAPS 4.3901 4.3122 4.1406 4.0428 3.9907 3.8222 3.7871 10.36%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 10.14 10.00 9.93 11.60 10.80 11.04 9.40 -
P/RPS 6.02 4.65 5.34 6.36 6.15 6.05 5.48 6.47%
P/EPS 37.12 20.27 23.72 25.90 20.27 36.78 43.57 -10.13%
EY 2.69 4.93 4.22 3.86 4.93 2.72 2.30 11.01%
DY 0.00 1.00 0.40 0.52 0.00 4.33 6.77 -
P/NAPS 1.98 1.98 2.04 2.43 2.29 2.44 2.10 -3.85%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/05/15 25/02/15 20/11/14 27/08/14 28/05/14 26/02/14 27/11/13 -
Price 9.88 10.22 10.46 10.20 11.32 10.50 10.78 -
P/RPS 5.87 4.76 5.63 5.59 6.45 5.76 6.28 -4.40%
P/EPS 36.16 20.72 24.98 22.78 21.25 34.98 49.97 -19.41%
EY 2.77 4.83 4.00 4.39 4.71 2.86 2.00 24.27%
DY 0.00 0.98 0.38 0.59 0.00 4.55 5.91 -
P/NAPS 1.93 2.02 2.15 2.14 2.40 2.32 2.41 -13.77%

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